XML 121 R105.htm IDEA: XBRL DOCUMENT v3.6.0.2
Supplemental Guarantor Consolidating Financial Statements - Supplemental Guarantor Consolidating Statements of Income (Detail) - USD ($)
$ in Millions
 3 Months Ended 12 Months Ended
Dec. 31, 2016
Oct. 01, 2016
Jul. 02, 2016
Apr. 02, 2016
Dec. 31, 2015
Sep. 26, 2015
Jun. 27, 2015
Mar. 28, 2015
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Condensed Financial Statements, Captions [Line Items]                      
Net sales $ 4,643.5 $ 4,526.4 $ 4,724.8 $ 4,662.9 $ 4,724.6 $ 4,330.3 $ 4,635.1 $ 4,521.4 $ 18,557.6 $ 18,211.4 $ 17,727.3
Cost of sales                 16,455.5 16,391.6 16,234.5
Selling, general and administrative expenses                 621.9 580.5 529.9
Intercompany operating (income) expense, net                 0.0 0.0 0.0
Amortization of intangible assets                 53.0 52.5 33.7
Interest expense                 82.5 86.7 67.5
Other expense, net                 6.4 68.6 74.3
Consolidated income before provision for income taxes and equity in net income of affiliates                 1,338.3 1,031.5 787.4
Provision for income taxes                 370.2 285.5 121.4
Equity in net income of affiliates                 (72.4) (49.8) (36.3)
Equity in net income of subsidiaries                 0.0 0.0 0.0
Consolidated net income 248.5 235.0 294.5 262.5 252.9 193.3 192.9 156.7 1,040.5 795.8 702.3
Less: Net income attributable to noncontrolling interests                 65.4 50.3 29.9
Net income attributable to Lear $ 229.9 $ 214.4 $ 282.4 $ 248.4 $ 235.3 $ 181.0 $ 181.9 $ 147.3 975.1 745.5 672.4
Consolidated comprehensive income                 926.4 563.8 364.5
Less: Comprehensive income attributable to noncontrolling interests                 56.8 46.4 28.0
Comprehensive income attributable to Lear                 869.6 517.4 336.5
Eliminations                      
Condensed Financial Statements, Captions [Line Items]                      
Net sales                 (5,296.4) (5,240.7) (4,822.7)
Cost of sales                 (5,296.4) (5,240.7) (4,822.7)
Selling, general and administrative expenses                 0.0 0.0 0.0
Intercompany operating (income) expense, net                 0.0 0.0 0.0
Amortization of intangible assets                 0.0 0.0 0.0
Interest expense                 0.0 0.0 0.0
Other expense, net                 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
Provision for income taxes                 0.0 0.0 0.0
Equity in net income of affiliates                 0.0 0.0 0.0
Equity in net income of subsidiaries                 1,546.5 1,196.1 1,053.4
Consolidated net income                 (1,546.5) (1,196.1) (1,053.4)
Less: Net income attributable to noncontrolling interests                 0.0 0.0 0.0
Net income attributable to Lear                 (1,546.5) (1,196.1) (1,053.4)
Consolidated comprehensive income                 (1,418.7) (954.9) (787.7)
Less: Comprehensive income attributable to noncontrolling interests                 0.0 0.0 0.0
Comprehensive income attributable to Lear                 (1,418.7) (954.9) (787.7)
Lear                      
Condensed Financial Statements, Captions [Line Items]                      
Net sales                 3,595.1 3,540.6 3,285.0
Cost of sales                 3,598.6 3,544.6 3,300.4
Selling, general and administrative expenses                 332.7 274.0 241.1
Intercompany operating (income) expense, net                 (398.7) (297.0) (376.6)
Amortization of intangible assets                 8.2 6.6 6.4
Interest expense                 92.4 96.7 74.5
Other expense, net                 37.1 25.8 26.5
Consolidated income before provision for income taxes and equity in net income of affiliates                 (75.2) (110.1) 12.7
Provision for income taxes                 (29.7) (53.6) 1.0
Equity in net income of affiliates                 (4.2) (0.2) (1.1)
Equity in net income of subsidiaries                 (1,016.4) (801.8) (659.6)
Consolidated net income                 975.1 745.5 672.4
Less: Net income attributable to noncontrolling interests                 0.0 0.0 0.0
Net income attributable to Lear                 975.1 745.5 672.4
Consolidated comprehensive income                 869.6 517.4 336.5
Less: Comprehensive income attributable to noncontrolling interests                 0.0 0.0 0.0
Comprehensive income attributable to Lear                 869.6 517.4 336.5
Guarantors                      
Condensed Financial Statements, Captions [Line Items]                      
Net sales                 4,843.0 5,117.9 4,268.5
Cost of sales                 4,131.0 4,483.9 3,830.9
Selling, general and administrative expenses                 8.4 47.7 22.6
Intercompany operating (income) expense, net                 236.0 158.4 215.6
Amortization of intangible assets                 16.0 16.0 0.0
Interest expense                 (4.6) (2.8) (3.3)
Other expense, net                 2.5 1.0 1.0
Consolidated income before provision for income taxes and equity in net income of affiliates                 453.7 413.7 201.7
Provision for income taxes                 170.2 155.6 71.6
Equity in net income of affiliates                 0.0 0.0 0.0
Equity in net income of subsidiaries                 (530.1) (394.3) (393.8)
Consolidated net income                 813.6 652.4 523.9
Less: Net income attributable to noncontrolling interests                 0.0 0.0 0.0
Net income attributable to Lear                 813.6 652.4 523.9
Consolidated comprehensive income                 813.3 634.5 497.1
Less: Comprehensive income attributable to noncontrolling interests                 0.0 0.0 0.0
Comprehensive income attributable to Lear                 813.3 634.5 497.1
Non- guarantors                      
Condensed Financial Statements, Captions [Line Items]                      
Net sales                 15,415.9 14,793.6 14,996.5
Cost of sales                 14,022.3 13,603.8 13,925.9
Selling, general and administrative expenses                 280.8 258.8 266.2
Intercompany operating (income) expense, net                 162.7 138.6 161.0
Amortization of intangible assets                 28.8 29.9 27.3
Interest expense                 (5.3) (7.2) (3.7)
Other expense, net                 (33.2) 41.8 46.8
Consolidated income before provision for income taxes and equity in net income of affiliates                 959.8 727.9 573.0
Provision for income taxes                 229.7 183.5 48.8
Equity in net income of affiliates                 (68.2) (49.6) (35.2)
Equity in net income of subsidiaries                 0.0 0.0 0.0
Consolidated net income                 798.3 594.0 559.4
Less: Net income attributable to noncontrolling interests                 65.4 50.3 29.9
Net income attributable to Lear                 732.9 543.7 529.5
Consolidated comprehensive income                 662.2 366.8 318.6
Less: Comprehensive income attributable to noncontrolling interests                 56.8 46.4 28.0
Comprehensive income attributable to Lear                 $ 605.4 $ 320.4 $ 290.6