Comprehensive Income
Accumulated other comprehensive loss in the Condensed Consolidated Balance Sheets includes foreign currency cumulative translation adjustments; prior service costs and credits and net actuarial gains and losses for defined benefit plans; and unrealized derivative gains and losses, all net of tax. Changes in the components of Accumulated other comprehensive loss, all net of tax, for the three months and nine months ended September 30, 2017 and October 1, 2016 were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Nine Months Ended |
(in millions) |
Sep 30, 2017 |
|
Oct 1, 2016 |
|
Sep 30, 2017 |
|
Oct 1, 2016 |
Net earnings |
$ |
79.0 |
|
|
$ |
85.4 |
|
|
$ |
263.3 |
|
|
$ |
258.3 |
|
Other comprehensive income (loss): |
|
|
|
|
|
|
|
|
|
|
Foreign currency cumulative translation adjustment |
16.6 |
|
|
0.7 |
|
|
28.0 |
|
|
10.2 |
|
Net change in unamortized prior service credits |
(0.2 |
) |
|
(0.1 |
) |
|
(0.4 |
) |
|
(0.3 |
) |
Net change in unamortized actuarial losses |
1.7 |
|
|
2.7 |
|
|
5.9 |
|
|
7.9 |
|
Net change in unrealized derivative losses |
(6.4 |
) |
|
(0.0 |
) |
|
(10.9 |
) |
|
(3.7 |
) |
Total other comprehensive income |
11.7 |
|
|
3.3 |
|
|
22.6 |
|
|
14.1 |
|
Comprehensive income |
$ |
90.7 |
|
|
$ |
88.7 |
|
|
$ |
285.9 |
|
|
$ |
272.4 |
|
The following table presents the changes in Accumulated other comprehensive loss by component, all net of tax, for the three months ended September 30, 2017:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in millions) |
Foreign currency translation |
|
Prior service credits |
|
Net actuarial losses |
|
Net derivative losses |
|
Total |
Beginning balance |
$ |
(40.5 |
) |
|
$ |
(5.3 |
) |
|
$ |
(367.8 |
) |
|
$ |
(10.1 |
) |
|
$ |
(423.7 |
) |
Other comprehensive income (loss) before reclassifications (A)
|
16.6 |
|
|
— |
|
|
(0.6 |
) |
|
(7.2 |
) |
|
8.8 |
|
Amounts reclassified from Accumulated other comprehensive loss (B)
|
— |
|
|
(0.2 |
) |
|
2.3 |
|
|
0.8 |
|
|
2.9 |
|
Net other comprehensive income (loss) |
16.6 |
|
|
(0.2 |
) |
|
1.7 |
|
|
(6.4 |
) |
|
11.7 |
|
Ending balance |
$ |
(23.9 |
) |
|
$ |
(5.5 |
) |
|
$ |
(366.1 |
) |
|
$ |
(16.5 |
) |
|
$ |
(412.0 |
) |
(A) The tax effects for the three months ended September 30, 2017 were $(1.6) million for foreign currency translation, $0.2 million for net actuarial losses arising during the period and $3.2 million for derivatives.
(B) See the table below for the tax effects for the three months ended September 30, 2017.
The following table presents the changes in Accumulated other comprehensive loss by component, all net of tax, for the nine months ended September 30, 2017:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in millions) |
Foreign currency translation |
|
Prior service credits |
|
Net actuarial losses |
|
Net derivative losses |
|
Total |
Beginning balance |
$ |
(51.9 |
) |
|
$ |
(5.1 |
) |
|
$ |
(372.0 |
) |
|
$ |
(5.6 |
) |
|
$ |
(434.6 |
) |
Other comprehensive income (loss) before reclassifications (A)
|
28.0 |
|
|
— |
|
|
(0.8 |
) |
|
(10.5 |
) |
|
16.7 |
|
Amounts reclassified from Accumulated other comprehensive loss (B)
|
— |
|
|
(0.4 |
) |
|
6.7 |
|
|
(0.4 |
) |
|
5.9 |
|
Net other comprehensive income (loss) |
28.0 |
|
|
(0.4 |
) |
|
5.9 |
|
|
(10.9 |
) |
|
22.6 |
|
Ending balance |
$ |
(23.9 |
) |
|
$ |
(5.5 |
) |
|
$ |
(366.1 |
) |
|
$ |
(16.5 |
) |
|
$ |
(412.0 |
) |
(A) The tax effects for the nine months ended September 30, 2017 were $(4.8) million for foreign currency translation, $0.4 million for net actuarial losses arising during the period and $4.8 million for derivatives.
(B) See the table below for the tax effects for the nine months ended September 30, 2017.
The following table presents the changes in Accumulated other comprehensive loss by component, all net of tax, for the three months ended October 1, 2016:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in millions) |
Foreign currency translation |
|
Prior service credits |
|
Net actuarial losses |
|
Net derivative losses |
|
Total |
Beginning balance |
$ |
(46.9 |
) |
|
$ |
(4.9 |
) |
|
$ |
(401.9 |
) |
|
$ |
(9.6 |
) |
|
$ |
(463.3 |
) |
Other comprehensive income (loss) before reclassifications (A)
|
0.7 |
|
|
— |
|
|
0.0 |
|
|
0.0 |
|
|
0.7 |
|
Amounts reclassified from Accumulated other comprehensive loss (B)
|
— |
|
|
(0.1 |
) |
|
2.7 |
|
|
(0.0 |
) |
|
2.6 |
|
Net other comprehensive income (loss) |
0.7 |
|
|
(0.1 |
) |
|
2.7 |
|
|
(0.0 |
) |
|
3.3 |
|
Ending balance |
$ |
(46.2 |
) |
|
$ |
(5.0 |
) |
|
$ |
(399.2 |
) |
|
$ |
(9.6 |
) |
|
$ |
(460.0 |
) |
(A) The tax effects for the three months ended October 1, 2016 were $0.1 million for foreign currency translation, $(0.0) million for net actuarial losses arising during the period and $0.2 million for derivatives.
(B) See the table below for the tax effects for the three months ended October 1, 2016.
The following table presents the changes in Accumulated other comprehensive loss by component, all net of tax, for the nine months ended October 1, 2016:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in millions) |
Foreign currency translation |
|
Prior service credits |
|
Net actuarial losses |
|
Net derivative losses |
|
Total |
Beginning balance |
$ |
(56.4 |
) |
|
$ |
(4.7 |
) |
|
$ |
(407.1 |
) |
|
$ |
(5.9 |
) |
|
$ |
(474.1 |
) |
Other comprehensive income (loss) before reclassifications (A)
|
10.2 |
|
|
— |
|
|
(0.5 |
) |
|
(2.0 |
) |
|
7.7 |
|
Amounts reclassified from Accumulated other comprehensive loss (B)
|
— |
|
|
(0.3 |
) |
|
8.4 |
|
|
(1.7 |
) |
|
6.4 |
|
Net other comprehensive income (loss) |
10.2 |
|
|
(0.3 |
) |
|
7.9 |
|
|
(3.7 |
) |
|
14.1 |
|
Ending balance |
$ |
(46.2 |
) |
|
$ |
(5.0 |
) |
|
$ |
(399.2 |
) |
|
$ |
(9.6 |
) |
|
$ |
(460.0 |
) |
(A) The tax effects for the nine months ended October 1, 2016 were $2.3 million for foreign currency translation, $(0.2) million for net actuarial losses arising during the period and $1.2 million for derivatives.
(B) See the table below for the tax effects for the nine months ended October 1, 2016.
The following table presents reclassification adjustments out of Accumulated other comprehensive loss during the three months and nine months ended September 30, 2017 and October 1, 2016:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in millions) |
|
Three Months Ended |
|
Nine Months Ended |
|
|
Details about Accumulated other comprehensive income (loss) components |
|
Sep 30,
2017 |
|
Oct 1,
2016 |
|
Sep 30,
2017 |
|
Oct 1,
2016 |
|
Affected line item in the statement where net income is presented |
Amortization of defined benefit items: |
|
|
|
|
|
|
|
|
|
|
Prior service credits |
|
$ |
0.1 |
|
|
$ |
0.1 |
|
|
$ |
0.5 |
|
|
$ |
0.4 |
|
|
(A) |
Net actuarial losses |
|
(3.6 |
) |
|
(4.3 |
) |
|
(10.8 |
) |
|
(13.0 |
) |
|
(A) |
|
|
(3.5 |
) |
|
(4.2 |
) |
|
(10.3 |
) |
|
(12.6 |
) |
|
Earnings before income taxes |
|
|
1.4 |
|
|
1.6 |
|
|
4.0 |
|
|
4.5 |
|
|
Income tax provision |
|
|
$ |
(2.1 |
) |
|
$ |
(2.6 |
) |
|
$ |
(6.3 |
) |
|
$ |
(8.1 |
) |
|
Net earnings from continuing operations |
|
|
|
|
|
|
|
|
|
|
|
Amount of gain (loss) reclassified into earnings on derivative contracts: |
|
|
|
|
|
|
|
|
|
|
Interest rate contracts |
|
$ |
(0.3 |
) |
|
$ |
(0.3 |
) |
|
$ |
(0.8 |
) |
|
$ |
(0.3 |
) |
|
Interest expense |
Foreign exchange contracts |
|
(0.9 |
) |
|
0.4 |
|
|
1.2 |
|
|
3.1 |
|
|
Cost of sales |
Commodity contracts |
|
— |
|
|
(0.1 |
) |
|
(0.0 |
) |
|
(0.5 |
) |
|
Cost of sales |
|
|
(1.2 |
) |
|
0.0 |
|
|
0.4 |
|
|
2.3 |
|
|
Earnings before income taxes |
|
|
0.4 |
|
|
(0.0 |
) |
|
0.0 |
|
|
(0.6 |
) |
|
Income tax provision |
|
|
$ |
(0.8 |
) |
|
$ |
0.0 |
|
|
$ |
0.4 |
|
|
$ |
1.7 |
|
|
Net earnings from continuing operations |
(A) These Accumulated other comprehensive loss components are included in the computation of net pension and other benefit costs. See Note 13 – Postretirement Benefits for additional details.