XML 156 R123.htm IDEA: XBRL DOCUMENT v3.10.0.1
Guarantor Statements - SB/RH (Statement Of Income) (Details) - USD ($)
$ in Millions
3 Months Ended 12 Months Ended
Sep. 30, 2018
Jun. 30, 2018
Mar. 31, 2018
Dec. 31, 2017
Sep. 30, 2017
Jun. 30, 2017
Mar. 31, 2017
Dec. 31, 2016
Sep. 30, 2018
Sep. 30, 2017
Sep. 30, 2016
Condensed Income Statements, Captions [Line Items]                      
Net sales                 $ 3,145.9 $ 3,009.5 $ 3,029.4
Cost of goods sold                 1,979.5 1,815.4 1,791.5
Restructuring and related charges                 12.8 18.1 0.2
Gross profit $ 289.9 $ 354.6 $ 268.2 $ 240.9 $ 310.0 $ 320.3 $ 307.7 $ 239.1 1,153.6 1,177.1 1,246.6
Selling                 492.3 473.8 477.4
General and administrative                 323.9 318.9 346.0
Research and development                 28.3 27.2 27.0
Acquisition and integration related charges                 14.3 15.6 34.1
Restructuring and related charges                 80.0 42.3 13.8
Impairment of goodwill                 92.5   10.7
Impairment of intangible assets                 20.3 16.3 2.7
Total operating expenses                 1,051.6 894.1 911.7
Operating (loss) income                 102.0 283.0 334.9
Interest expense                 264.6 309.9 334.5
Other non-operating (income) expense, net                 (6.3) 4.2 (8.8)
(Loss) income from continuing operations before income taxes                 (156.3) (31.1) 9.2
Income tax (benefit) expense                 (460.7) 38.1 (58.4)
Net income (loss) from continuing operations                 304.4 (69.2) 67.6
Income (loss) from discontinued operations, net of tax                 567.6 342.4 (101.5)
Net income (loss) (116.2) 432.6 (23.4) 578.9 24.0 39.8 (51.4) 260.8 872.0 273.2 (33.9)
Net income attributable to non-controlling interest                 103.7 167.2 164.9
Net income (loss) attributable to controlling interest $ (115.8) $ 405.5 $ (28.9) $ 507.4 $ (26.2) $ 2.1 $ (82.1) $ 212.2 768.3 106.0 (198.8)
Parent [Member]                      
Condensed Income Statements, Captions [Line Items]                      
Net sales                 1,389.2 1,164.2 1,108.4
Cost of goods sold                 1,022.5 782.5 740.2
Gross profit                 366.7 381.7 368.2
Selling                 179.2 169.4 163.2
General and administrative                 110.6 167.4 147.0
Research and development                 7.5 7.9 8.5
Acquisition and integration related charges                 6.2 14.2 20.1
Restructuring and related charges                 59.3 28.2 0.1
Total operating expenses                 362.8 387.1 338.9
Operating (loss) income                 3.9 (5.4) 29.3
Interest expense                 145.1 137.9 151.1
Other non-operating (income) expense, net                 (215.5) (222.2) (372.2)
(Loss) income from continuing operations before income taxes                 74.3 78.9 250.4
Income tax (benefit) expense                 (7.8) (54.8) (23.0)
Net income (loss) from continuing operations                 82.1 133.7 273.4
Income (loss) from discontinued operations, net of tax                 98.7 173.8 76.7
Net income (loss)                 180.8 307.5 350.1
Net income (loss) attributable to controlling interest                 180.8 307.5 350.1
SB/RH [Member]                      
Condensed Income Statements, Captions [Line Items]                      
Net sales                 3,145.9 3,009.5 3,029.4
Cost of goods sold                 1,979.5 1,815.4 1,791.5
Restructuring and related charges                 12.8 18.1 0.2
Gross profit                 1,153.6 1,176.0 1,237.7
Selling                 492.3 473.8 477.4
General and administrative                 245.9 264.2 259.3
Research and development                 28.3 27.2 27.0
Acquisition and integration related charges                 14.3 15.6 34.1
Restructuring and related charges                 80.0 42.3 13.8
Impairment of goodwill                 92.5    
Impairment of intangible assets                 20.3 16.3 2.7
Total operating expenses                 973.6 839.4 814.3
Operating (loss) income                 180.0 336.6 423.4
Interest expense                 167.6 161.3 182.0
Other non-operating (income) expense, net                 2.9 4.9 4.7
(Loss) income from continuing operations before income taxes                 9.5 170.4 236.7
Income tax (benefit) expense                 (74.8) 41.3 (39.0)
Net income (loss) from continuing operations                 84.3 129.1 275.7
Income (loss) from discontinued operations, net of tax                 98.6 172.1 76.6
Net income (loss)                 182.9 301.2 352.3
Net income attributable to non-controlling interest                 1.4 1.3 0.4
Net income (loss) attributable to controlling interest                 181.5 299.9 351.9
Eliminations [Member]                      
Condensed Income Statements, Captions [Line Items]                      
Net sales                 (1,884.0) (1,221.4) (1,149.3)
Cost of goods sold                 (1,886.2) (1,214.6) (1,148.3)
Gross profit                 2.2 (6.8) (1.0)
Selling                 (0.5) (1.5) (0.7)
General and administrative                 (0.3) 0.1 (0.1)
Total operating expenses                 (0.8) (1.4) (0.8)
Operating (loss) income                 3.0 (5.4) (0.2)
Other non-operating (income) expense, net                 255.1 271.8 503.6
(Loss) income from continuing operations before income taxes                 (252.1) (277.2) (503.8)
Income tax (benefit) expense                 0.5 (0.8) (2.6)
Net income (loss) from continuing operations                 (252.6) (276.4) (501.2)
Income (loss) from discontinued operations, net of tax                 (237.4) (290.2) (128.5)
Net income (loss)                 (490.0) (566.6) (629.7)
Net income (loss) attributable to controlling interest                 (490.0) (566.6) (629.7)
Guarantor Subsidiaries [Member]                      
Condensed Income Statements, Captions [Line Items]                      
Net sales                 2,448.0 1,963.8 1,974.0
Cost of goods sold                 1,912.6 1,393.0 1,371.1
Restructuring and related charges                 9.3 18.1  
Gross profit                 526.1 552.7 602.9
Selling                 177.7 175.8 180.1
General and administrative                 105.8 83.1 95.6
Research and development                 12.0 10.5 10.0
Acquisition and integration related charges                 4.3 1.3 4.7
Restructuring and related charges                 10.8 7.6 10.1
Impairment of goodwill                 92.5    
Impairment of intangible assets                 20.3 16.3 2.7
Total operating expenses                 423.4 294.6 303.2
Operating (loss) income                 102.7 258.1 299.7
Interest expense                 20.9 18.7 19.9
Other non-operating (income) expense, net                 (35.9) (44.6) (131.7)
(Loss) income from continuing operations before income taxes                 117.7 284.0 411.5
Income tax (benefit) expense                 (100.2) 60.3 40.0
Net income (loss) from continuing operations                 217.9 223.7 371.5
Income (loss) from discontinued operations, net of tax                 117.0 140.8 62.4
Net income (loss)                 334.9 364.5 433.9
Net income (loss) attributable to controlling interest                 334.9 364.5 433.9
Nonguarantor Subsidiaries [Member]                      
Condensed Income Statements, Captions [Line Items]                      
Net sales                 1,192.7 1,102.9 1,096.3
Cost of goods sold                 930.6 854.5 828.5
Restructuring and related charges                 3.5   0.2
Gross profit                 258.6 248.4 267.6
Selling                 135.9 130.1 134.8
General and administrative                 29.8 13.6 16.8
Research and development                 8.8 8.8 8.5
Acquisition and integration related charges                 3.8 0.1 9.3
Restructuring and related charges                 9.9 6.5 3.6
Total operating expenses                 188.2 159.1 173.0
Operating (loss) income                 70.4 89.3 94.6
Interest expense                 1.6 4.7 11.0
Other non-operating (income) expense, net                 (0.8) (0.1) 5.0
(Loss) income from continuing operations before income taxes                 69.6 84.7 78.6
Income tax (benefit) expense                 32.7 36.6 (53.4)
Net income (loss) from continuing operations                 36.9 48.1 132.0
Income (loss) from discontinued operations, net of tax                 120.3 147.7 66.0
Net income (loss)                 157.2 195.8 198.0
Net income attributable to non-controlling interest                 1.4 1.3 0.4
Net income (loss) attributable to controlling interest                 $ 155.8 $ 194.5 $ 197.6