XML 86 R74.htm IDEA: XBRL DOCUMENT v3.7.0.1
Supplemental Guarantor Condensed Consolidating Financial Statements - Income Statement (Detail) - USD ($)
$ in Millions
 3 Months Ended 6 Months Ended
Jul. 01, 2017
Jul. 02, 2016
Jul. 01, 2017
Jul. 02, 2016
Condensed Financial Statements, Captions [Line Items]        
Net sales $ 5,123.2 $ 4,724.8 $ 10,121.7 $ 9,387.7
Cost of sales 4,545.4 4,184.4 8,961.4 8,311.6
Selling, general and administrative expenses 157.2 154.3 312.9 303.3
Intercompany operating (income) expense, net 0.0 0.0 0.0 0.0
Amortization of intangible assets 11.5 13.3 21.6 26.5
Interest expense 21.4 20.3 42.2 41.4
Other (income) expense, net 5.8 (23.5) 9.5 (15.0)
Consolidated income before provision for income taxes and equity in net income of affiliates 381.9 376.0 774.1 719.9
Provision for income taxes 73.3 101.0 162.4 199.2
Equity in net income of affiliates (18.4) (19.5) (33.8) (36.3)
Equity in net income of subsidiaries 0.0 0.0 0.0 0.0
Consolidated net income 327.0 294.5 645.5 557.0
Less: Net income attributable to noncontrolling interests 15.1 12.1 27.8 26.2
Net income attributable to Lear 311.9 282.4 617.7 530.8
Consolidated comprehensive income 451.0 238.5 873.1 570.7
Less: Comprehensive income attributable to noncontrolling interests 17.3 9.3 31.1 23.6
Comprehensive income attributable to Lear 433.7 229.2 842.0 547.1
Eliminations        
Condensed Financial Statements, Captions [Line Items]        
Net sales (1,522.9) (1,345.4) (2,971.4) (2,667.7)
Cost of sales (1,522.9) (1,345.4) (2,971.4) (2,667.7)
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 517.3 452.9 945.0 832.4
Consolidated net income (517.3) (452.9) (945.0) (832.4)
Less: Net income attributable to noncontrolling interests 0.0 0.0 0.0 0.0
Net income attributable to Lear (517.3) (452.9) (945.0) (832.4)
Consolidated comprehensive income (644.9) (399.6) (1,174.9) (848.2)
Less: Comprehensive income attributable to noncontrolling interests 0.0 0.0 0.0 0.0
Comprehensive income attributable to Lear (644.9) (399.6) (1,174.9) (848.2)
Lear        
Condensed Financial Statements, Captions [Line Items]        
Net sales 882.3 921.2 1,794.6 1,847.8
Cost of sales 889.0 910.5 1,803.5 1,833.0
Selling, general and administrative expenses 78.5 81.0 151.9 157.4
Intercompany operating (income) expense, net (76.6) (87.2) (191.2) (203.0)
Amortization of intangible assets 1.9 2.0 3.8 3.9
Interest expense 23.7 23.1 47.2 46.1
Other (income) expense, net 1.8 9.5 (4.4) 20.0
Consolidated income before provision for income taxes and equity in net income of affiliates (36.0) (17.7) (16.2) (9.6)
Provision for income taxes (10.4) (7.1) (16.7) (3.6)
Equity in net income of affiliates (1.4) (1.1) (2.0) (1.5)
Equity in net income of subsidiaries (336.1) (291.9) (615.2) (535.3)
Consolidated net income 311.9 282.4 617.7 530.8
Less: Net income attributable to noncontrolling interests 0.0 0.0 0.0 0.0
Net income attributable to Lear 311.9 282.4 617.7 530.8
Consolidated comprehensive income 433.7 229.2 842.0 547.1
Less: Comprehensive income attributable to noncontrolling interests 0.0 0.0 0.0 0.0
Comprehensive income attributable to Lear 433.7 229.2 842.0 547.1
Guarantors        
Condensed Financial Statements, Captions [Line Items]        
Net sales 1,318.8 1,265.5 2,598.6 2,482.9
Cost of sales 1,126.9 1,079.7 2,209.1 2,113.2
Selling, general and administrative expenses 7.3 2.1 15.2 4.5
Intercompany operating (income) expense, net 67.1 57.7 138.5 118.1
Amortization of intangible assets 4.0 4.0 8.0 8.0
Interest expense (0.8) (0.9) (2.0) (1.7)
Other (income) expense, net 0.6 0.2 (2.2) (0.4)
Consolidated income before provision for income taxes and equity in net income of affiliates 113.7 122.7 232.0 241.2
Provision for income taxes 36.1 41.8 74.5 89.5
Equity in net income of affiliates 0.0 0.0 0.0 0.0
Equity in net income of subsidiaries (181.2) (161.0) (329.8) (297.1)
Consolidated net income 258.8 241.9 487.3 448.8
Less: Net income attributable to noncontrolling interests 0.0 0.0 0.0 0.0
Net income attributable to Lear 258.8 241.9 487.3 448.8
Consolidated comprehensive income 289.4 230.5 565.6 445.1
Less: Comprehensive income attributable to noncontrolling interests 0.0 0.0 0.0 0.0
Comprehensive income attributable to Lear 289.4 230.5 565.6 445.1
Non- guarantors        
Condensed Financial Statements, Captions [Line Items]        
Net sales 4,445.0 3,883.5 8,699.9 7,724.7
Cost of sales 4,052.4 3,539.6 7,920.2 7,033.1
Selling, general and administrative expenses 71.4 71.2 145.8 141.4
Intercompany operating (income) expense, net 9.5 29.5 52.7 84.9
Amortization of intangible assets 5.6 7.3 9.8 14.6
Interest expense (1.5) (1.9) (3.0) (3.0)
Other (income) expense, net 3.4 (33.2) 16.1 (34.6)
Consolidated income before provision for income taxes and equity in net income of affiliates 304.2 271.0 558.3 488.3
Provision for income taxes 47.6 66.3 104.6 113.3
Equity in net income of affiliates (17.0) (18.4) (31.8) (34.8)
Equity in net income of subsidiaries 0.0 0.0 0.0 0.0
Consolidated net income 273.6 223.1 485.5 409.8
Less: Net income attributable to noncontrolling interests 15.1 12.1 27.8 26.2
Net income attributable to Lear 258.5 211.0 457.7 383.6
Consolidated comprehensive income 372.8 178.4 640.4 426.7
Less: Comprehensive income attributable to noncontrolling interests 17.3 9.3 31.1 23.6
Comprehensive income attributable to Lear $ 355.5 $ 169.1 $ 609.3 $ 403.1