XML 68 R110.htm IDEA: XBRL DOCUMENT v2.4.0.8
Consolidating Financial Information - Schedule of Income Statement Information (Detail) (USD $)
In Millions, unless otherwise specified
3 Months Ended 9 Months Ended 15 Months Ended
Jun. 30, 2013
Jun. 30, 2013
Jul. 01, 2012
Jul. 01, 2013
Revenues:        
Net consumer product sales $ 1,089.8 $ 2,947.8 $ 2,419.9 $ 824.8
Oil and natural gas 37.8 54.5      
Insurance premiums 19.0 46.9 42.2 12.1
Net investment income 189.6 539.7 539.0 179.2
Net investment gains (losses) 58.3 411.5 254.6 (12.9)
Insurance and investment product fees and other 16.1 44.4 28.2 9.0
Total revenues 1,410.6 4,044.8 3,283.9 1,012.2
Operating costs and expenses:        
Consumer products cost of goods sold 707.0 1,954.0 1,584.1 533.1
Oil and natural gas direct operating costs 18.1 26.9      
Benefits and other changes in policy reserves 107.2 431.7 559.7 141.0
Selling, acquisition, operating and general expenses 310.7 879.6 692.4 213.6
Amortization of intangibles 85.0 220.6 158.5 43.0
Total operating costs and expenses 1,228.0 3,512.8 2,994.7 930.7
Operating income 182.6 532.0 289.2 81.5
Interest expense (83.9) (302.7) (194.4) (54.4)
Gain (loss) from the change in the fair value of the equity conversion feature of preferred stock 52.6 81.9 (124.0) (125.5)
Gain on contingent purchase price reduction       41.0   
Other income (expense), net 4.2 (7.7) (26.0) (17.5)
Income (loss) from continuing operations before income taxes 155.5 303.5 (14.2) (115.9)
Income tax expense (benefit) 36.8 167.2 50.6 (5.8)
Net income (loss) 118.7 136.3 (64.8) (110.1)
Less: Net income (loss) attributable to noncontrolling interest 15.1 (8.1) 18.8 25.0
Net income (loss) attributable to controlling interest 103.6 144.4 (83.6) (135.1)
Less: Preferred stock dividends and accretion 12.0 36.3 45.6 14.0
Net income (loss) attributable to common and participating preferred stockholders 91.6 108.1 (129.2) (149.1)
Consumer Products [Member]
       
Revenues:        
Net consumer product sales   2,947.8 2,419.9  
Oil and natural gas          
Insurance premiums          
Net investment income          
Net investment gains (losses)          
Insurance and investment product fees and other          
Total revenues 1,089.8 2,947.8 2,419.9 824.8
Operating costs and expenses:        
Consumer products cost of goods sold   1,954.0 1,584.1  
Oil and natural gas direct operating costs         
Benefits and other changes in policy reserves          
Selling, acquisition, operating and general expenses   700.2 555.1  
Amortization of intangibles   57.5 46.5  
Total operating costs and expenses   2,711.7 2,185.7  
Operating income 115.7 236.1 234.2 95.2
Equity in net income (losses) of subsidiaries          
Interest expense   (191.8)     
Affiliated interest income      (150.1)  
Gain (loss) from the change in the fair value of the equity conversion feature of preferred stock          
Gain on contingent purchase price reduction         
Other income (expense), net   (7.9) (2.2)  
Income (loss) from continuing operations before income taxes   36.4 81.9  
Income tax expense (benefit)   54.9 38.8  
Net income (loss)   (18.5) 43.1  
Less: Net income (loss) attributable to noncontrolling interest   (8.5) 18.8  
Net income (loss) attributable to controlling interest   (10.0) 24.3  
Less: Preferred stock dividends and accretion          
Net income (loss) attributable to common and participating preferred stockholders   (10.0) 24.3  
Insurance [Member]
       
Revenues:        
Net consumer product sales          
Oil and natural gas          
Insurance premiums   46.9 42.2  
Net investment income   519.5 537.6  
Net investment gains (losses)   411.5 254.6  
Insurance and investment product fees and other   44.4 28.2  
Total revenues 276.0 1,022.3 862.6 186.3
Operating costs and expenses:        
Consumer products cost of goods sold          
Oil and natural gas direct operating costs         
Benefits and other changes in policy reserves   431.7 559.7  
Selling, acquisition, operating and general expenses   76.0 101.4  
Amortization of intangibles   163.1 112.0  
Total operating costs and expenses   670.8 773.1  
Operating income 78.5 351.5 89.5 (1.5)
Equity in net income (losses) of subsidiaries          
Interest expense   (5.9)     
Affiliated interest income   3.4 (1.9)  
Gain (loss) from the change in the fair value of the equity conversion feature of preferred stock          
Gain on contingent purchase price reduction     41.0  
Other income (expense), net   0.2     
Income (loss) from continuing operations before income taxes   349.2 128.6  
Income tax expense (benefit)   112.1 11.8  
Net income (loss)   237.1 116.8  
Less: Net income (loss) attributable to noncontrolling interest          
Net income (loss) attributable to controlling interest   237.1 116.8  
Less: Preferred stock dividends and accretion          
Net income (loss) attributable to common and participating preferred stockholders   237.1 116.8  
Energy Segment [Member]
       
Revenues:        
Net consumer product sales          
Oil and natural gas   54.5     
Insurance premiums          
Net investment income          
Net investment gains (losses)          
Insurance and investment product fees and other          
Total revenues 37.8 54.5      
Operating costs and expenses:        
Consumer products cost of goods sold          
Oil and natural gas direct operating costs   26.9    
Benefits and other changes in policy reserves          
Selling, acquisition, operating and general expenses   22.3     
Amortization of intangibles          
Total operating costs and expenses   49.2     
Operating income 4.8 5.3      
Equity in net income (losses) of subsidiaries          
Interest expense   (2.8)     
Affiliated interest income   (3.4)     
Gain (loss) from the change in the fair value of the equity conversion feature of preferred stock          
Gain on contingent purchase price reduction         
Other income (expense), net   0.8     
Income (loss) from continuing operations before income taxes   (0.1)     
Income tax expense (benefit)          
Net income (loss)   (0.1)     
Less: Net income (loss) attributable to noncontrolling interest          
Net income (loss) attributable to controlling interest   (0.1)     
Less: Preferred stock dividends and accretion          
Net income (loss) attributable to common and participating preferred stockholders   (0.1)     
Other Financial Services [Member]
       
Revenues:        
Net consumer product sales          
Oil and natural gas          
Insurance premiums          
Net investment income   27.8 2.1  
Net investment gains (losses)          
Insurance and investment product fees and other   1.7     
Total revenues 10.2 29.5 2.1 1.7
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   12.9 2.6  
Amortization of intangibles          
Total operating costs and expenses   12.9 2.6  
Operating income 4.1 16.6 (0.5) 0.5
Equity in net income (losses) of subsidiaries      (0.7)  
Interest expense          
Affiliated interest income   (6.6)     
Gain (loss) from the change in the fair value of the equity conversion feature of preferred stock          
Gain on contingent purchase price reduction         
Other income (expense), net   (0.9)     
Income (loss) from continuing operations before income taxes   9.1 (1.2)  
Income tax expense (benefit)   0.2     
Net income (loss)   8.9 (1.2)  
Less: Net income (loss) attributable to noncontrolling interest   0.4     
Net income (loss) attributable to controlling interest   8.5 (1.2)  
Less: Preferred stock dividends and accretion          
Net income (loss) attributable to common and participating preferred stockholders   8.5 (1.2)  
Corporate and Other [Member]
       
Revenues:        
Net consumer product sales          
Oil and natural gas          
Insurance premiums          
Net investment income          
Net investment gains (losses)          
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   68.2 33.3  
Amortization of intangibles          
Total operating costs and expenses   68.2 33.3  
Operating income (17.5) [1] (68.2) (33.3) [1] (12.1) [1]
Equity in net income (losses) of subsidiaries   235.5     
Interest expense   (102.2) 139.9  
Affiliated interest income      (42.4)  
Gain (loss) from the change in the fair value of the equity conversion feature of preferred stock   81.9 (124.0)  
Gain on contingent purchase price reduction         
Other income (expense), net   0.1 (23.8)  
Income (loss) from continuing operations before income taxes   147.1 (83.6)  
Income tax expense (benefit)          
Net income (loss)   147.1 (83.6)  
Less: Net income (loss) attributable to noncontrolling interest          
Net income (loss) attributable to controlling interest   147.1 (83.6)  
Less: Preferred stock dividends and accretion   36.3 45.6  
Net income (loss) attributable to common and participating preferred stockholders   110.8 (129.2)  
Intersegment elimination [Member]
       
Revenues:        
Net consumer product sales          
Oil and natural gas          
Insurance premiums          
Net investment income   (7.6) (0.7)  
Net investment gains (losses)          
Insurance and investment product fees and other   (1.7)     
Total revenues (3.2) (9.3) (0.7) (0.6)
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 (3.0) (9.3) (0.7) (0.6)
Equity in net income (losses) of subsidiaries   (235.5) 0.7  
Interest expense      (139.9)  
Affiliated interest income   6.6     
Gain (loss) from the change in the fair value of the equity conversion feature of preferred stock          
Gain on contingent purchase price reduction         
Other income (expense), net          
Income (loss) from continuing operations before income taxes   (238.2) (139.9)  
Income tax expense (benefit)          
Net income (loss)   (238.2) (139.9)  
Less: Net income (loss) attributable to noncontrolling interest          
Net income (loss) attributable to controlling interest   (238.2) (139.9)  
Less: Preferred stock dividends and accretion          
Net income (loss) attributable to common and participating preferred stockholders   (238.2) (139.9)  
Consolidated Entities [Member]
       
Revenues:        
Net consumer product sales   2,947.8 2,419.9  
Oil and natural gas   54.5     
Insurance premiums   46.9 42.2  
Net investment income   539.7 539.0  
Net investment gains (losses)   411.5 254.6  
Insurance and investment product fees and other   44.4 28.2  
Total revenues   4,044.8 3,283.9  
Operating costs and expenses:        
Consumer products cost of goods sold   1,954.0 1,584.1  
Oil and natural gas direct operating costs   26.9    
Benefits and other changes in policy reserves   431.7 559.7  
Selling, acquisition, operating and general expenses   879.6 692.4  
Amortization of intangibles   220.6 158.5  
Total operating costs and expenses   3,512.8 2,994.7  
Operating income   532.0 289.2  
Equity in net income (losses) of subsidiaries          
Interest expense   (302.7)     
Affiliated interest income      (194.4)  
Gain (loss) from the change in the fair value of the equity conversion feature of preferred stock   81.9 (124.0)  
Gain on contingent purchase price reduction     41.0  
Other income (expense), net   (7.7) (26.0)  
Income (loss) from continuing operations before income taxes   303.5 (14.2)  
Income tax expense (benefit)   167.2 50.6  
Net income (loss)   136.3 (64.8)  
Less: Net income (loss) attributable to noncontrolling interest   (8.1) 18.8  
Net income (loss) attributable to controlling interest   144.4 (83.6)  
Less: Preferred stock dividends and accretion   36.3 45.6  
Net income (loss) attributable to common and participating preferred stockholders   $ 108.1 $ (129.2)  
[1] Included in corporate expenses for the three and nine months ended June 30, 2013 and July 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 $0.9 and $12.0, and $0.3 and $6.9, respectively, relating to acquisitions and other projects.