| Schedule of Error Corrections and Prior Period Adjustments |
as of December 31, 2012 and for the three and six months ended June 29, 2012.
Condensed Consolidated Statements of Operations and Comprehensive Income (Loss): In the following table, the “As Originally Filed” column corresponds to Form 10-Q for the three months ended June 29, 2012 filed by the Company on August 3, 2012. The “Restatement #1” column corresponds to Form 10-Q/A for the three months ended June 29, 2012 filed by the Company on March 1, 2013. | | | | | | | | | | | | | | | | | | | | | | | | | | | Three Fiscal Months Ended June 29, 2012 | (in millions, except per share data) | As Originally Filed | Effect of Restatement #1 | Restatement #1 | Brazil VAT | Brazil Bill and Hold | Other Immaterial Adjustments | Effect of Restatement #2 | Restated | Net sales | $ | 1,478.1 |
| $ | — |
| $ | 1,478.1 |
| $ | — |
| $ | (4.7 | ) | $ | 1.8 |
| $ | (2.9 | ) | $ | 1,475.2 |
| Cost of sales | 1,301.1 |
| 3.5 |
| 1,304.6 |
| 0.2 |
| (2.5 | ) | (0.8 | ) | (3.1 | ) | 1,301.5 |
| Gross profit | 177.0 |
| (3.5 | ) | 173.5 |
| (0.2 | ) | (2.2 | ) | 2.6 |
| 0.2 |
| 173.7 |
| Selling, general and administrative expenses | 104.4 |
| — |
| 104.4 |
| — |
| — |
| 1.7 |
| 1.7 |
| 106.1 |
| Operating income | 72.6 |
| (3.5 | ) | 69.1 |
| (0.2 | ) | (2.2 | ) | 0.9 |
| (1.5 | ) | 67.6 |
| Income before income taxes | 35.5 |
| (3.5 | ) | 32.0 |
| (0.2 | ) | (2.2 | ) | 0.9 |
| (1.5 | ) | 30.5 |
| Income tax (provision) benefit | (12.0 | ) | 0.5 |
| (11.5 | ) | — |
| 0.7 |
| (0.4 | ) | 0.3 |
| (11.2 | ) | Net income including noncontrolling interest | 24.0 |
| (3.0 | ) | 21.0 |
| (0.2 | ) | (1.5 | ) | 0.5 |
| (1.2 | ) | 19.8 |
| Net income attributable to noncontrolling interest | 2.1 |
| — |
| 2.1 |
| — |
| — |
| (0.1 | ) | (0.1 | ) | 2.0 |
| Net income attributable to Company common shareholders | 21.8 |
| (3.0 | ) | 18.8 |
| (0.2 | ) | (1.5 | ) | 0.6 |
| (1.1 | ) | 17.7 |
| Comprehensive income (loss): | | | |
|
|
| | | Net income (loss) | 24.0 |
| (3.0 | ) | 21.0 |
| (0.2 | ) | (1.5 | ) | 0.5 |
| (1.2 | ) | 19.8 |
| Currency translation gain (loss) | (64.2 | ) | 4.1 |
| (60.1 | ) | 1.2 |
| 0.5 |
| (0.1 | ) | 1.6 |
| (58.5 | ) | Comprehensive income (loss), net of tax | (45.7 | ) | 1.1 |
| (44.6 | ) | 1.0 |
| (1.0 | ) | 0.4 |
| 0.4 |
| (44.2 | ) | Comprehensive income (loss) attributable to noncontrolling interest, net of tax | (0.7 | ) | — |
| (0.7 | ) | — |
| — |
| (0.1 | ) | (0.1 | ) | (0.8 | ) | Comprehensive income (loss) attributable to Company common shareholders interest, net of tax | (45.0 | ) | 1.1 |
| (43.9 | ) | 1.0 |
| (1.0 | ) | 0.5 |
| 0.5 |
| (43.4 | ) | Earnings per common share - basic | 0.44 |
| (0.06 | ) | 0.38 |
| — |
| (0.03 | ) | 0.01 |
| (0.02 | ) | 0.36 |
| Earnings per common share - assuming dilution | 0.43 |
| (0.06 | ) | 0.37 |
| — |
| (0.03 | ) | 0.01 |
| (0.02 | ) | 0.35 |
|
In the following table, the “As Originally Filed” column corresponds to Form 10-Q for the six months ended June 29, 2012 filed by the Company on August 3, 2012. The “Restatement #1” column corresponds to Form 10-Q/A for the six months ended June 29, 2012 filed by the Company on March 1, 2013. | | | | | | | | | | | | | | | | | | | | | | | | | | | Six Fiscal Months Ended June 29, 2012 | (in millions, except per share data) | As Originally Filed | Effect of Restatement #1 | Restatement #1 | Brazil VAT | Brazil Bill and Hold | Other Immaterial Adjustments | Effect of Restatement #2 | Restated | Net sales | $ | 2,910.6 |
| $ | — |
| $ | 2,910.6 |
| $ | — |
| $ | 8.9 |
| $ | 5.2 |
| $ | 14.1 |
| $ | 2,924.7 |
| Cost of sales | 2,586.4 |
| 6.2 |
| 2,592.6 |
| 0.7 |
| 7.5 |
| 1.1 |
| 9.3 |
| 2,601.9 |
| Gross profit | 324.2 |
| (6.2 | ) | 318.0 |
| (0.7 | ) | 1.4 |
| 4.1 |
| 4.8 |
| 322.8 |
| Selling, general and administrative expenses | 198.2 |
| — |
| 198.2 |
| — |
| — |
| 2.7 |
| 2.7 |
| 200.9 |
| Operating income | 126.0 |
| (6.2 | ) | 119.8 |
| (0.7 | ) | 1.4 |
| 1.4 |
| 2.1 |
| 121.9 |
| Income before income taxes | 72.7 |
| (6.2 | ) | 66.5 |
| (0.7 | ) | 1.4 |
| 1.4 |
| 2.1 |
| 68.6 |
| Income tax (provision) benefit | (22.9 | ) | 1.0 |
| (21.9 | ) | — |
| (0.5 | ) | (0.6 | ) | (1.1 | ) | (23.0 | ) | Net income including noncontrolling interest | 50.3 |
| (5.2 | ) | 45.1 |
| (0.7 | ) | 0.9 |
| 0.8 |
| 1.0 |
| 46.1 |
| Net income attributable to noncontrolling interest | 3.4 |
| — |
| 3.4 |
| — |
| — |
| (0.1 | ) | (0.1 | ) | 3.3 |
| Net income attributable to Company common shareholders | 46.7 |
| (5.2 | ) | 41.5 |
| (0.7 | ) | 0.9 |
| 0.9 |
| 1.1 |
| 42.6 |
| Comprehensive income (loss): | | | |
|
|
| | | Net income (loss) | 50.3 |
| (5.2 | ) | 45.1 |
| (0.7 | ) | 0.9 |
| 0.8 |
| 1.0 |
| 46.1 |
| Currency translation gain (loss) | (20.1 | ) | 2.3 |
| (17.8 | ) | 0.9 |
| 0.2 |
| (0.1 | ) | 1.0 |
| (16.8 | ) | Comprehensive income (loss), net of tax | 30.7 |
| (2.9 | ) | 27.8 |
| 0.2 |
| 1.1 |
| 0.7 |
| 2.0 |
| 29.8 |
| Comprehensive income (loss) attributable to noncontrolling interest, net of tax | 3.7 |
| — |
| 3.7 |
| — |
| — |
| (0.1 | ) | (0.1 | ) | 3.6 |
| Comprehensive income (loss) attributable to Company common shareholders interest, net of tax | 27.0 |
| (2.9 | ) | 24.1 |
| 0.2 |
| 1.1 |
| 0.8 |
| 2.1 |
| 26.2 |
| Earnings per common share - basic | 0.94 |
| (0.11 | ) | 0.83 |
| (0.01 | ) | 0.02 |
| 0.02 |
| 0.03 |
| 0.86 |
| Earnings per common share - assuming dilution | 0.92 |
| (0.10 | ) | 0.82 |
| (0.02 | ) | 0.02 |
| 0.02 |
| 0.02 |
| 0.84 |
|
Condensed Consolidated Balance Sheets: In the following table, the “As Originally Filed” column corresponds to Form 10-K for the fiscal year ended December 31, 2012 filed by the Company on March 1, 2013. | | | | | | | | | | | | | | | December 31, 2012 | (in millions) | As Originally Filed | Brazil VAT | Brazil Bill and Hold | Other Immaterial Adjustments | Effect of Restatement #2 | Restated | Assets | | | | | | | Cash and cash equivalents | 638.2 |
| — |
| — |
| (15.9 | ) | (15.9 | ) | 622.3 |
| Receivables, net of allowances | 1,189.7 |
| (4.2 | ) | — |
| (3.4 | ) | (7.6 | ) | 1,182.1 |
| Inventories, net | 1,251.6 |
| — |
| 22.0 |
| — |
| 22.0 |
| 1,273.6 |
| Deferred income taxes | 39.1 |
| — |
| — |
| 0.4 |
| 0.4 |
| 39.5 |
| Prepaid expenses and other | 116.0 |
| — |
| 1.0 |
| 16.0 |
| 17.0 |
| 133.0 |
| Total current assets | 3,234.6 |
| (4.2 | ) | 23.0 |
| (2.9 | ) | 15.9 |
| 3,250.5 |
| Property, plant and equipment, net | 1,199.8 |
| — |
| — |
| (5.9 | ) | (5.9 | ) | 1,193.9 |
| Goodwill | 184.4 |
| — |
| — |
| 3.2 |
| 3.2 |
| 187.6 |
| Intangible assets, net | 203.1 |
| — |
| — |
| (0.2 | ) | (0.2 | ) | 202.9 |
| Unconsolidated affiliated companies | 19.2 |
| — |
| — |
| (0.3 | ) | (0.3 | ) | 18.9 |
| Total assets | 4,919.9 |
| (4.2 | ) | 23.0 |
| (6.1 | ) | 12.7 |
| 4,932.6 |
| Liabilities | |
|
|
| | | Accrued liabilities | 463.4 |
| 8.2 |
| 26.2 |
| (1.7 | ) | 32.7 |
| 496.1 |
| Total current liabilities | 1,977.6 |
| 8.2 |
| 26.2 |
| (1.7 | ) | 32.7 |
| 2,010.3 |
| Deferred income taxes | 221.5 |
| — |
| (0.4 | ) | 2.8 |
| 2.4 |
| 223.9 |
| Other liabilities | 292.6 |
| — |
| — |
| 0.1 |
| 0.1 |
| 292.7 |
| Total liabilities | 3,430.6 |
| 8.2 |
| 25.8 |
| 1.2 |
| 35.2 |
| 3,465.8 |
| Equity | |
|
|
| | | Retained earnings | 916.5 |
| (13.8 | ) | (3.9 | ) | (6.6 | ) | (24.3 | ) | 892.2 |
| Accumulated other comprehensive income (loss) | (107.3 | ) | 1.4 |
| 1.1 |
| 0.2 |
| 2.7 |
| (104.6 | ) | Total Company shareholders' equity | 1,353.3 |
| (12.4 | ) | (2.8 | ) | (6.4 | ) | (21.6 | ) | 1,331.7 |
| Noncontrolling interest | 117.4 |
| — |
| — |
| (0.9 | ) | (0.9 | ) | 116.5 |
| Total equity | 1,470.7 |
| (12.4 | ) | (2.8 | ) | (7.3 | ) | (22.5 | ) | 1,448.2 |
| Total liabilities and equity | 4,919.9 |
| (4.2 | ) | 23.0 |
| (6.1 | ) | 12.7 |
| 4,932.6 |
|
Condensed Statement of Cash Flows: In the following table, the “As Originally Filed” column corresponds to Form 10-Q for the six months ended June 29, 2012 filed by the Company on August 3, 2012. The “Restatement #1” column corresponds to Form 10-Q/A for the six months ended June 29, 2012 filed by the Company on March 1, 2013. | | | | | | | | | | | | | | | | | | | | | | | | | | | Six Fiscal Months Ended June 29, 2012 | (in millions) | As Originally Filed | Effect of Restatement #1 | Restatement #1 | Brazil VAT | Brazil Bill and Hold | Other Immaterial Adjustments | Effect of Restatement #2 | Restated | Net income (loss) including noncontrolling interests | $ | 50.3 |
| $ | (5.2 | ) | $ | 45.1 |
| $ | (0.7 | ) | $ | 0.9 |
| $ | 0.8 |
| $ | 1.0 |
| $ | 46.1 |
| Depreciation and amortization | 53.7 |
| — |
| 53.7 |
| — |
| — |
| 0.2 |
| 0.2 |
| 53.9 |
| Deferred income taxes | 8.0 |
| (1.0 | ) | 7.0 |
| — |
| 0.2 |
| — |
| 0.2 |
| 7.2 |
| (Increase) decrease in receivables | (146.9 | ) | — |
| (146.9 | ) | 0.5 |
| — |
| — |
| 0.5 |
| (146.4 | ) | (Increase) decrease in inventories | (39.9 | ) | 6.2 |
| (33.7 | ) | — |
| 7.5 |
| 0.6 |
| 8.1 |
| (25.6 | ) | (Increase) decrease in other assets | 2.0 |
| — |
| 2.0 |
| — |
| 0.3 |
| — |
| 0.3 |
| 2.3 |
| Increase (decrease) in accounts payable, accrued and other liabilities | 37.7 |
| — |
| 37.7 |
| 0.2 |
| (8.9 | ) | (1.8 | ) | (10.5 | ) | 27.2 |
| Net cash flows of operating activities | (17.1 | ) | — |
| (17.1 | ) | — |
| — |
| (0.2 | ) | (0.2 | ) | (17.3 | ) | Capital expenditures | (63.9 | ) | — |
| (63.9 | ) | — |
| — |
| 0.2 |
| 0.2 |
| (63.7 | ) | Net cash flows of investing activities | (67.1 | ) | — |
| (67.1 | ) | — |
| — |
| 0.2 |
| 0.2 |
| (66.9 | ) |
|