XML 18 R104.htm IDEA: XBRL DOCUMENT v2.4.0.6
Consolidating Financial Information - Schedule of Income Statement Information (Detail) (USD $)
In Millions, unless otherwise specified
3 Months Ended 6 Months Ended
Mar. 31, 2013
Apr. 01, 2012
Mar. 31, 2013
Apr. 01, 2012
Revenues:        
Net consumer product sales $ 987.8 $ 746.3 $ 1,858.0 $ 1,595.1
Oil and natural gas 16.7    16.7   
Insurance premiums 14.1 13.3 27.9 30.1
Net investment income 172.0 173.0 350.1 359.8
Net investment gains 206.7 163.6 353.2 267.5
Insurance and investment product fees and other 14.6 9.5 28.3 19.2
Total revenues 1,411.9 1,105.7 2,634.2 2,271.7
Operating costs and expenses:        
Consumer products cost of goods sold 664.9 486.3 1,247.0 1,051.0
Oil and natural gas direct operating costs 8.8    8.8   
Benefits and other changes in policy reserves 240.9 241.8 324.5 418.7
Selling, acquisition, operating and general expenses 314.3 222.9 568.9 478.8
Amortization of intangibles 49.0 58.8 135.6 115.5
Total operating costs and expenses 1,277.9 1,009.8 2,284.8 2,064.0
Operating income 134.0 95.9 349.4 207.7
Interest expense (75.7) (84.1) (218.8) (140.0)
(Loss) gain from the change in the fair value of the equity conversion feature of preferred stock (39.6) (26.4) 29.3 1.5
Gain on contingent purchase price reduction    41.0    41.0
Other expense, net (3.2) (9.7) (11.9) (8.5)
Income from continuing operations before income taxes 15.5 16.7 148.0 101.7
Income tax expense 66.0 16.9 130.4 56.4
Net (loss) income (50.5) (0.2) 17.6 45.3
Less: Net loss attributable to noncontrolling interest (17.2) (12.2) (23.2) (6.2)
Net (loss) income attributable to controlling interest (33.3) 12.0 40.8 51.5
Less: Preferred stock dividends and accretion 12.2 15.9 24.3 31.6
Net (loss) income attributable to common and participating preferred stockholders (45.5) (3.9) 16.5 19.9
Consumer Products [Member]
       
Revenues:        
Net consumer product sales     1,858.0 1,595.1
Oil and natural gas          
Insurance premiums          
Net investment income          
Net investment gains          
Insurance and investment product fees and other          
Total revenues 987.8 746.3 1,858.0 1,595.1
Operating costs and expenses:        
Consumer products cost of goods sold     1,247.0 1,051.0
Oil and natural gas direct operating costs         
Benefits and other changes in policy reserves          
Selling, acquisition, operating and general expenses     453.4 374.8
Amortization of intangibles     37.2 30.4
Total operating costs and expenses     1,737.6 1,456.2
Operating income 52.3 55.2 120.4 138.9
Equity in net income (losses) of subsidiaries          
Interest expense     (130.2)   
Affiliated interest income        (110.4)
(Loss) gain from the change in the fair value of the equity conversion feature of preferred stock          
Gain on contingent purchase price reduction         
Other expense, net     (5.3)   
Income from continuing operations before income taxes     (15.1) 28.5
Income tax expense     39.8 44.1
Net (loss) income     (54.9) (15.6)
Less: Net loss attributable to noncontrolling interest     (23.5) (6.2)
Net (loss) income attributable to controlling interest     (31.4) (9.4)
Less: Preferred stock dividends and accretion          
Net (loss) income attributable to common and participating preferred stockholders     (31.4) (9.4)
Insurance [Member]
       
Revenues:        
Net consumer product sales          
Oil and natural gas          
Insurance premiums     27.9 30.1
Net investment income     336.9 359.5
Net investment gains     353.2 267.5
Insurance and investment product fees and other     28.3 19.2
Total revenues 402.7 359.1 746.3 676.3
Operating costs and expenses:        
Consumer products cost of goods sold          
Oil and natural gas direct operating costs         
Benefits and other changes in policy reserves     324.5 418.7
Selling, acquisition, operating and general expenses     50.4 81.5
Amortization of intangibles     98.4 85.1
Total operating costs and expenses     473.3 585.3
Operating income 109.4 55.8 273.0 91.0
Equity in net income (losses) of subsidiaries          
Interest expense          
Affiliated interest income     1.1 (1.3)
(Loss) gain from the change in the fair value of the equity conversion feature of preferred stock          
Gain on contingent purchase price reduction       41.0
Other expense, net     0.3   
Income from continuing operations before income taxes     274.4 130.7
Income tax expense     90.6 12.3
Net (loss) income     183.8 118.4
Less: Net loss attributable to noncontrolling interest          
Net (loss) income attributable to controlling interest     183.8 118.4
Less: Preferred stock dividends and accretion          
Net (loss) income attributable to common and participating preferred stockholders     183.8 118.4
Energy Segment [Member]
       
Revenues:        
Net consumer product sales          
Oil and natural gas     16.7   
Insurance premiums          
Net investment income          
Net investment gains          
Insurance and investment product fees and other          
Total revenues 16.7    16.7   
Operating costs and expenses:        
Consumer products cost of goods sold          
Oil and natural gas direct operating costs     8.8  
Benefits and other changes in policy reserves          
Selling, acquisition, operating and general expenses     7.4   
Amortization of intangibles          
Total operating costs and expenses     16.2   
Operating income 0.5    0.5   
Equity in net income (losses) of subsidiaries          
Interest expense     (0.9)   
Affiliated interest income     (1.1)   
(Loss) gain from the change in the fair value of the equity conversion feature of preferred stock          
Gain on contingent purchase price reduction         
Other expense, net     (8.9)   
Income from continuing operations before income taxes     (10.4)   
Income tax expense          
Net (loss) income     (10.4)   
Less: Net loss attributable to noncontrolling interest          
Net (loss) income attributable to controlling interest     (10.4)   
Less: Preferred stock dividends and accretion          
Net (loss) income attributable to common and participating preferred stockholders     (10.4)   
Other Financial Services [Member]
       
Revenues:        
Net consumer product sales          
Oil and natural gas          
Insurance premiums          
Net investment income     18.4 0.4
Net investment gains          
Insurance and investment product fees and other     0.9   
Total revenues 8.7 0.4 19.3 0.4
Operating costs and expenses:        
Consumer products cost of goods sold          
Oil and natural gas direct operating costs         
Benefits and other changes in policy reserves          
Selling, acquisition, operating and general expenses     6.8 1.4
Amortization of intangibles          
Total operating costs and expenses     6.8 1.4
Operating income 5.2 (0.8) 12.5 (1.0)
Equity in net income (losses) of subsidiaries        (0.1)
Interest expense          
Affiliated interest income     (5.5)   
(Loss) gain from the change in the fair value of the equity conversion feature of preferred stock          
Gain on contingent purchase price reduction         
Other expense, net     (0.1)   
Income from continuing operations before income taxes     6.9 (1.1)
Income tax expense          
Net (loss) income     6.9 (1.1)
Less: Net loss attributable to noncontrolling interest     0.3   
Net (loss) income attributable to controlling interest     6.6 (1.1)
Less: Preferred stock dividends and accretion          
Net (loss) income attributable to common and participating preferred stockholders     6.6 (1.1)
Corporate and Other [Member]
       
Revenues:        
Net consumer product sales          
Oil and natural gas          
Insurance premiums          
Net investment income          
Net investment gains          
Insurance and investment product fees and other          
Total revenues          
Operating costs and expenses:        
Consumer products cost of goods sold          
Oil and natural gas direct operating costs         
Benefits and other changes in policy reserves          
Selling, acquisition, operating and general expenses     50.9 21.1
Amortization of intangibles          
Total operating costs and expenses     50.9 21.1
Operating income (29.5) [1] (14.2) [1] (50.9) (21.1) [1]
Equity in net income (losses) of subsidiaries     148.0   
Interest expense     (87.7) 108.0
Affiliated interest income        (28.3)
(Loss) gain from the change in the fair value of the equity conversion feature of preferred stock     29.3 1.5
Gain on contingent purchase price reduction         
Other expense, net     2.1 (8.5)
Income from continuing operations before income taxes     40.8 51.6
Income tax expense          
Net (loss) income     40.8 51.6
Less: Net loss attributable to noncontrolling interest          
Net (loss) income attributable to controlling interest     40.8 51.6
Less: Preferred stock dividends and accretion     24.3 31.6
Net (loss) income attributable to common and participating preferred stockholders     16.5 20.0
Intersegment elimination [Member]
       
Revenues:        
Net consumer product sales          
Oil and natural gas          
Insurance premiums          
Net investment income     (5.2) (0.1)
Net investment gains          
Insurance and investment product fees and other     (0.9)   
Total revenues (4.0) (0.1) (6.1) (0.1)
Operating costs and expenses:        
Consumer products cost of goods sold          
Oil and natural gas direct operating costs         
Benefits and other changes in policy reserves          
Selling, acquisition, operating and general expenses          
Amortization of intangibles          
Total operating costs and expenses          
Operating income (3.9) (0.1) (6.1) (0.1)
Equity in net income (losses) of subsidiaries     (148.0) 0.1
Interest expense        (108.0)
Affiliated interest income     5.5   
(Loss) gain from the change in the fair value of the equity conversion feature of preferred stock          
Gain on contingent purchase price reduction         
Other expense, net          
Income from continuing operations before income taxes     (148.6) (108.0)
Income tax expense          
Net (loss) income     (148.6) (108.0)
Less: Net loss attributable to noncontrolling interest          
Net (loss) income attributable to controlling interest     (148.6) (108.0)
Less: Preferred stock dividends and accretion          
Net (loss) income attributable to common and participating preferred stockholders     (148.6) (108.0)
Consolidated Entities [Member]
       
Revenues:        
Net consumer product sales     1,858.0 1,595.1
Oil and natural gas     16.7   
Insurance premiums     27.9 30.1
Net investment income     350.1 359.8
Net investment gains     353.2 267.5
Insurance and investment product fees and other     28.3 19.2
Total revenues     2,634.2 2,271.7
Operating costs and expenses:        
Consumer products cost of goods sold     1,247.0 1,051.0
Oil and natural gas direct operating costs     8.8  
Benefits and other changes in policy reserves     324.5 418.7
Selling, acquisition, operating and general expenses     568.9 478.8
Amortization of intangibles     135.6 115.5
Total operating costs and expenses     2,284.8 2,064.0
Operating income     349.4 207.7
Equity in net income (losses) of subsidiaries          
Interest expense     (218.8)   
Affiliated interest income        (140.0)
(Loss) gain from the change in the fair value of the equity conversion feature of preferred stock     29.3 1.5
Gain on contingent purchase price reduction       41.0
Other expense, net     (11.9) (8.5)
Income from continuing operations before income taxes     148.0 101.7
Income tax expense     130.4 56.4
Net (loss) income     17.6 45.3
Less: Net loss attributable to noncontrolling interest     (23.2) (6.2)
Net (loss) income attributable to controlling interest     40.8 51.5
Less: Preferred stock dividends and accretion     24.3 31.6
Net (loss) income attributable to common and participating preferred stockholders     $ 16.5 $ 19.9
[1] Included in corporate expenses for the three and six months ended March 31, 2013 and April 1, 2012, are $0.0 and $0.9, and $0.9 and $1.7, respectively, for start-up costs relating to Front Street and Salus, and $4.7 and $11.1, and $0.6 and $2.1, respectively, relating to acquisitions and other projects.