XML 87 R75.htm IDEA: XBRL DOCUMENT v3.5.0.2
Supplemental Guarantor Condensed Consolidating Financial Statements - Income Statement (Detail) - USD ($)
$ in Millions
 3 Months Ended 9 Months Ended
Oct. 01, 2016
Sep. 26, 2015
Oct. 01, 2016
Sep. 26, 2015
Condensed Financial Statements, Captions [Line Items]        
Net sales $ 4,526.4 $ 4,330.3 $ 13,914.1 $ 13,486.8
Cost of sales 4,012.5 3,877.1 12,324.1 12,157.7
Selling, general and administrative expenses 153.6 137.6 456.9 440.8
Intercompany operating (income) expense, net 0.0 0.0 0.0 0.0
Amortization of intangible assets 15.2 13.0 41.7 39.5
Interest expense 20.6 21.4 62.0 66.3
Other (income) expense, net 14.2 21.7 (0.8) 60.4
Consolidated income before provision for income taxes and equity in net income of affiliates 310.3 259.5 1,030.2 722.1
Provision for income taxes 88.2 76.1 287.4 210.9
Equity in net income of affiliates (12.9) (9.9) (49.2) (31.7)
Equity in net income of subsidiaries 0.0 0.0 0.0 0.0
Consolidated net income 235.0 193.3 792.0 542.9
Less: Net income attributable to noncontrolling interests 20.6 12.3 46.8 32.7
Net income attributable to Lear 214.4 181.0 745.2 510.2
Consolidated comprehensive income 245.3 104.7 816.0 356.0
Less: Comprehensive income attributable to noncontrolling interests 20.6 9.9 44.2 30.2
Comprehensive income attributable to Lear 224.7 94.8 771.8 325.8
Eliminations        
Condensed Financial Statements, Captions [Line Items]        
Net sales (1,314.5) (1,253.2) (3,982.2) (3,909.1)
Cost of sales (1,314.5) (1,253.2) (3,982.2) (3,909.1)
Selling, general and administrative expenses 0.0 0.0 0.0 0.0
Intercompany operating (income) expense, net 0.0 0.0 0.0 0.0
Amortization of intangible assets 0.0 0.0 0.0 0.0
Interest expense 0.0 0.0 0.0 0.0
Other (income) expense, net 0.0 0.0 0.0 0.0
Consolidated income before provision for income taxes and equity in net income of affiliates 0.0 0.0 0.0 0.0
Provision for income taxes 0.0 0.0 0.0 0.0
Equity in net income of affiliates 0.0 0.0 0.0 0.0
Equity in net income of subsidiaries 380.0 326.1 1,250.9 845.1
Consolidated net income (380.0) (326.1) (1,250.9) (845.1)
Less: Net income attributable to noncontrolling interests 0.0 0.0 0.0 0.0
Net income attributable to Lear (380.0) (326.1) (1,250.9) (845.1)
Consolidated comprehensive income (389.9) (239.6) (1,274.8) (649.5)
Less: Comprehensive income attributable to noncontrolling interests 0.0 0.0 0.0 0.0
Comprehensive income attributable to Lear (389.9) (239.6) (1,274.8) (649.5)
Lear        
Condensed Financial Statements, Captions [Line Items]        
Net sales 106.9 106.3 317.5 319.2
Cost of sales 163.5 146.9 486.7 465.1
Selling, general and administrative expenses 77.3 74.5 229.0 197.5
Intercompany operating (income) expense, net (79.8) (73.7) (312.9) (331.1)
Amortization of intangible assets 0.7 0.5 2.2 1.3
Interest expense 16.5 16.4 49.0 54.5
Other (income) expense, net 10.6 12.6 30.2 26.0
Consolidated income before provision for income taxes and equity in net income of affiliates (81.9) (70.9) (166.7) (94.1)
Provision for income taxes (30.9) (26.3) (62.4) (32.1)
Equity in net income of affiliates (1.1) (0.4) (1.6) 1.0
Equity in net income of subsidiaries (264.3) (225.2) (847.9) (573.2)
Consolidated net income 214.4 181.0 745.2 510.2
Less: Net income attributable to noncontrolling interests 0.0 0.0 0.0 0.0
Net income attributable to Lear 214.4 181.0 745.2 510.2
Consolidated comprehensive income 224.7 94.8 771.8 325.8
Less: Comprehensive income attributable to noncontrolling interests 0.0 0.0 0.0 0.0
Comprehensive income attributable to Lear 224.7 94.8 771.8 325.8
Guarantors        
Condensed Financial Statements, Captions [Line Items]        
Net sales 1,991.1 2,044.1 6,111.2 6,151.3
Cost of sales 1,744.1 1,824.3 5,367.1 5,549.0
Selling, general and administrative expenses 4.7 2.9 14.9 50.7
Intercompany operating (income) expense, net 62.1 50.0 210.3 204.1
Amortization of intangible assets 5.2 5.2 15.6 15.6
Interest expense 6.1 6.1 18.0 17.3
Other (income) expense, net (0.7) 2.8 (0.7) 1.5
Consolidated income before provision for income taxes and equity in net income of affiliates 169.6 152.8 486.0 313.1
Provision for income taxes 64.4 53.8 181.8 117.1
Equity in net income of affiliates 0.3 (1.0) (0.7) (2.1)
Equity in net income of subsidiaries (115.7) (100.9) (403.0) (271.9)
Consolidated net income 220.6 200.9 707.9 470.0
Less: Net income attributable to noncontrolling interests 0.0 0.0 0.0 0.0
Net income attributable to Lear 220.6 200.9 707.9 470.0
Consolidated comprehensive income 215.9 186.6 697.7 442.0
Less: Comprehensive income attributable to noncontrolling interests 0.0 0.0 0.0 0.0
Comprehensive income attributable to Lear 215.9 186.6 697.7 442.0
Non- guarantors        
Condensed Financial Statements, Captions [Line Items]        
Net sales 3,742.9 3,433.1 11,467.6 10,925.4
Cost of sales 3,419.4 3,159.1 10,452.5 10,052.7
Selling, general and administrative expenses 71.6 60.2 213.0 192.6
Intercompany operating (income) expense, net 17.7 23.7 102.6 127.0
Amortization of intangible assets 9.3 7.3 23.9 22.6
Interest expense (2.0) (1.1) (5.0) (5.5)
Other (income) expense, net 4.3 6.3 (30.3) 32.9
Consolidated income before provision for income taxes and equity in net income of affiliates 222.6 177.6 710.9 503.1
Provision for income taxes 54.7 48.6 168.0 125.9
Equity in net income of affiliates (12.1) (8.5) (46.9) (30.6)
Equity in net income of subsidiaries 0.0 0.0 0.0 0.0
Consolidated net income 180.0 137.5 589.8 407.8
Less: Net income attributable to noncontrolling interests 20.6 12.3 46.8 32.7
Net income attributable to Lear 159.4 125.2 543.0 375.1
Consolidated comprehensive income 194.6 62.9 621.3 237.7
Less: Comprehensive income attributable to noncontrolling interests 20.6 9.9 44.2 30.2
Comprehensive income attributable to Lear $ 174.0 $ 53.0 $ 577.1 $ 207.5