XML 111 R95.htm IDEA: XBRL DOCUMENT v3.19.1
Guarantor Statements (Statement Of Income) (Details) - USD ($)
$ in Millions
3 Months Ended 6 Months Ended
Mar. 31, 2019
Mar. 31, 2019
Dec. 30, 2018
Mar. 31, 2018
Dec. 31, 2017
Mar. 31, 2019
Mar. 31, 2018
Condensed Income Statements, Captions [Line Items]              
Net sales $ 906.7     $ 882.6   $ 1,787.0 $ 1,804.9
Cost of goods sold 601.0     574.9   1,174.7 1,178.3
Restructuring and related charges 0.2     1.7   1.0 2.0
Gross profit 305.5     306.0   611.3 624.6
Selling 151.4     152.4   306.9 306.1
General and administrative 83.6     82.6   183.0 162.2
Research and development 11.2     11.5   22.3 23.0
Transaction related charges 5.3     9.6   11.6 14.9
Restructuring and related charges 12.4     18.6   20.5 35.5
Total operating expenses 263.9     274.7   544.3 541.7
Operating (loss) income 41.6     31.3   67.0 82.9
Interest expense 94.2     67.7   151.2 143.0
Other non-operating expense (income), net 24.1         24.8 (0.7)
(Loss) Income from continuing operations before income taxes (76.7)     (36.4)   (109.0) (59.4)
Income tax (benefit) expense (22.7)     (1.7)   (26.0) (122.2)
Net (loss) income from continuing operations (54.0)   $ (29.0) (34.7) $ 97.2 (83.0) 62.8
Income (Loss) from discontinued operations, net of tax 783.6   (83.2) 11.3 481.6 700.4 492.7
Net income (loss) 729.6     (23.4)   617.4 555.5
Net income attributable to non-controlling interest 1.0     5.5   1.2 77.0
Net income (loss) attributable to controlling interest 728.6     (28.9)   616.2 478.5
Parent [Member]              
Condensed Income Statements, Captions [Line Items]              
Net sales   $ 432.3       866.1  
Cost of goods sold   329.8       648.7  
Gross profit   102.5       217.4  
Selling   59.4       120.7  
General and administrative   48.6       116.1  
Research and development   6.1       11.8  
Transaction related charges   7.6       21.1  
Restructuring and related charges   9.5       13.6  
Total operating expenses   131.2       283.3  
Operating (loss) income   (28.7)       (65.9)  
Interest expense   55.7       93.1  
Other non-operating expense (income), net   (106.6)       (130.5)  
(Loss) Income from continuing operations before income taxes   22.2       (28.5)  
Income tax (benefit) expense   40.3       9.2  
Net (loss) income from continuing operations   (18.1)       (37.7)  
Income (Loss) from discontinued operations, net of tax   783.9       700.1  
Net income (loss)   765.8       662.4  
Net income (loss) attributable to controlling interest   765.8       662.4  
SB/RH [Member]              
Condensed Income Statements, Captions [Line Items]              
Net sales 906.7 906.7       1,787.0  
Cost of goods sold 601.0 601.0       1,174.7  
Restructuring and related charges 0.2 0.2       1.0  
Gross profit 305.5 305.5       611.3  
Selling 151.4 151.4       306.9  
General and administrative 82.4 82.4       180.6  
Research and development 11.2 11.2       22.3  
Transaction related charges 5.3 5.3       11.6  
Restructuring and related charges 12.4 12.4       20.5  
Total operating expenses 262.7 262.7       541.9  
Operating (loss) income 42.8 42.8       69.4  
Interest expense 48.3 48.3       91.5  
Other non-operating expense (income), net 24.2 24.2       25.0  
(Loss) Income from continuing operations before income taxes (29.7) (29.7)       (47.1)  
Income tax (benefit) expense (17.3) (17.3)       (15.8)  
Net (loss) income from continuing operations (12.4) (12.4) (18.9) 14.9 147.7 (31.3)  
Income (Loss) from discontinued operations, net of tax 783.6 783.6 $ (83.2) 11.3 $ 21.7 700.4  
Net income (loss) 771.2 771.2       669.1  
Net income attributable to non-controlling interest 1.0 1.0       1.2  
Net income (loss) attributable to controlling interest $ 770.2 770.2       667.9  
Eliminations [Member]              
Condensed Income Statements, Captions [Line Items]              
Net sales   (370.2)       (742.7)  
Cost of goods sold   (367.8)       (740.4)  
Gross profit   (2.4)       (2.3)  
Selling           (0.1)  
General and administrative   (0.5)       (1.0)  
Total operating expenses   (0.5)       (1.1)  
Operating (loss) income   (1.9)       (1.2)  
Interest expense   (0.1)       (0.2)  
Other non-operating expense (income), net   1,046.4       1,101.7  
(Loss) Income from continuing operations before income taxes   (1,048.2)       (1,102.7)  
Income tax (benefit) expense   (0.4)       (0.9)  
Net (loss) income from continuing operations   (1,047.8)       (1,101.8)  
Income (Loss) from discontinued operations, net of tax   7.4       90.1  
Net income (loss)   (1,040.4)       (1,011.7)  
Net income (loss) attributable to controlling interest   (1,040.4)       (1,011.7)  
Guarantor Subsidiaries [Member]              
Condensed Income Statements, Captions [Line Items]              
Net sales   385.7       672.9  
Cost of goods sold   286.0       505.3  
Gross profit   99.7       167.6  
Selling   33.1       60.5  
General and administrative   22.5       41.6  
Research and development   2.4       4.8  
Transaction related charges   (1.3)       (0.6)  
Restructuring and related charges   0.3       1.0  
Total operating expenses   57.0       107.3  
Operating (loss) income   42.7       60.3  
Interest expense   1.2       6.1  
Other non-operating expense (income), net   (399.1)       (430.4)  
(Loss) Income from continuing operations before income taxes   440.6       484.6  
Income tax (benefit) expense   (59.6)       (38.9)  
Net (loss) income from continuing operations   500.2       523.5  
Income (Loss) from discontinued operations, net of tax   (5.0)       (82.3)  
Net income (loss)   495.2       441.2  
Net income (loss) attributable to controlling interest   495.2       441.2  
Nonguarantor Subsidiaries [Member]              
Condensed Income Statements, Captions [Line Items]              
Net sales   458.9       990.7  
Cost of goods sold   353.0       761.1  
Restructuring and related charges   0.2       1.0  
Gross profit   105.7       228.6  
Selling   58.9       125.8  
General and administrative   11.8       23.9  
Research and development   2.7       5.7  
Transaction related charges   (1.0)       (8.9)  
Restructuring and related charges   2.6       5.9  
Total operating expenses   75.0       152.4  
Operating (loss) income   30.7       76.2  
Interest expense   (8.5)       (7.5)  
Other non-operating expense (income), net   (516.5)       (515.8)  
(Loss) Income from continuing operations before income taxes   555.7       599.5  
Income tax (benefit) expense   2.4       14.8  
Net (loss) income from continuing operations   553.3       584.7  
Income (Loss) from discontinued operations, net of tax   (2.7)       (7.5)  
Net income (loss)   550.6       577.2  
Net income attributable to non-controlling interest   1.0       1.2  
Net income (loss) attributable to controlling interest   $ 549.6       $ 576.0  
Three Month Periods Ended April 1, 2018 [Member] | Parent [Member]              
Condensed Income Statements, Captions [Line Items]              
Net sales       401.0      
Cost of goods sold       290.4      
Gross profit       110.6      
Selling       60.0      
General and administrative       19.5      
Research and development       6.1      
Transaction related charges       7.0      
Restructuring and related charges       16.0      
Total operating expenses       108.6      
Operating (loss) income       2.0      
Interest expense       36.6      
Other non-operating expense (income), net       (151.6)      
(Loss) Income from continuing operations before income taxes       117.0      
Income tax (benefit) expense       100.7      
Net (loss) income from continuing operations       16.3      
Income (Loss) from discontinued operations, net of tax       11.2      
Net income (loss)       27.5      
Net income (loss) attributable to controlling interest       27.5      
Three Month Periods Ended April 1, 2018 [Member] | SB/RH [Member]              
Condensed Income Statements, Captions [Line Items]              
Net sales       882.6      
Cost of goods sold       574.9      
Restructuring and related charges       1.7      
Gross profit       306.0      
Selling       152.4      
General and administrative       56.2      
Research and development       11.5      
Transaction related charges       9.6      
Restructuring and related charges       18.6      
Total operating expenses       248.3      
Operating (loss) income       57.7      
Interest expense       42.0      
Other non-operating expense (income), net       1.6      
(Loss) Income from continuing operations before income taxes       14.1      
Income tax (benefit) expense       (0.8)      
Net (loss) income from continuing operations       14.9      
Income (Loss) from discontinued operations, net of tax       11.3      
Net income (loss)       26.2      
Net income attributable to non-controlling interest       0.1      
Net income (loss) attributable to controlling interest       26.1      
Three Month Periods Ended April 1, 2018 [Member] | Eliminations [Member]              
Condensed Income Statements, Captions [Line Items]              
Net sales       (330.1)      
Cost of goods sold       (328.2)      
Gross profit       (1.9)      
Operating (loss) income       (1.9)      
Interest expense       (0.1)      
Other non-operating expense (income), net       176.5      
(Loss) Income from continuing operations before income taxes       (178.3)      
Income tax (benefit) expense       (0.4)      
Net (loss) income from continuing operations       (177.9)      
Income (Loss) from discontinued operations, net of tax       (43.4)      
Net income (loss)       (221.3)      
Net income (loss) attributable to controlling interest       (221.3)      
Three Month Periods Ended April 1, 2018 [Member] | Guarantor Subsidiaries [Member]              
Condensed Income Statements, Captions [Line Items]              
Net sales       352.0      
Cost of goods sold       260.3      
Restructuring and related charges       0.1      
Gross profit       91.6      
Selling       31.3      
General and administrative       21.7      
Research and development       2.1      
Transaction related charges       1.5      
Restructuring and related charges       1.0      
Total operating expenses       57.6      
Operating (loss) income       34.0      
Interest expense       4.8      
Other non-operating expense (income), net       (23.2)      
(Loss) Income from continuing operations before income taxes       52.4      
Income tax (benefit) expense       (97.8)      
Net (loss) income from continuing operations       150.2      
Income (Loss) from discontinued operations, net of tax       27.0      
Net income (loss)       177.2      
Net income (loss) attributable to controlling interest       177.2      
Three Month Periods Ended April 1, 2018 [Member] | Nonguarantor Subsidiaries [Member]              
Condensed Income Statements, Captions [Line Items]              
Net sales       459.7      
Cost of goods sold       352.4      
Restructuring and related charges       1.6      
Gross profit       105.7      
Selling       61.1      
General and administrative       15.0      
Research and development       3.3      
Transaction related charges       1.1      
Restructuring and related charges       1.6      
Total operating expenses       82.1      
Operating (loss) income       23.6      
Interest expense       0.7      
Other non-operating expense (income), net       (0.1)      
(Loss) Income from continuing operations before income taxes       23.0      
Income tax (benefit) expense       (3.3)      
Net (loss) income from continuing operations       26.3      
Income (Loss) from discontinued operations, net of tax       16.5      
Net income (loss)       42.8      
Net income attributable to non-controlling interest       0.1      
Net income (loss) attributable to controlling interest       $ 42.7      
Six Month Periods Ended April 1, 2018 [Member] | Parent [Member]              
Condensed Income Statements, Captions [Line Items]              
Net sales             865.8
Cost of goods sold             639.7
Gross profit             226.1
Selling             121.4
General and administrative             52.2
Research and development             11.9
Transaction related charges             9.8
Restructuring and related charges             32.0
Total operating expenses             227.3
Operating (loss) income             (1.2)
Interest expense             70.2
Other non-operating expense (income), net             (238.5)
(Loss) Income from continuing operations before income taxes             167.1
Income tax (benefit) expense             3.2
Net (loss) income from continuing operations             163.9
Income (Loss) from discontinued operations, net of tax             29.7
Net income (loss)             193.6
Net income (loss) attributable to controlling interest             193.6
Six Month Periods Ended April 1, 2018 [Member] | SB/RH [Member]              
Condensed Income Statements, Captions [Line Items]              
Net sales             1,804.9
Cost of goods sold             1,178.3
Restructuring and related charges             2.0
Gross profit             624.6
Selling             306.1
General and administrative             125.1
Research and development             23.0
Transaction related charges             14.9
Restructuring and related charges             35.5
Total operating expenses             504.6
Operating (loss) income             120.0
Interest expense             80.5
Other non-operating expense (income), net             3.2
(Loss) Income from continuing operations before income taxes             36.3
Income tax (benefit) expense             (126.5)
Net (loss) income from continuing operations             162.8
Income (Loss) from discontinued operations, net of tax             32.8
Net income (loss)             195.6
Net income attributable to non-controlling interest             1.0
Net income (loss) attributable to controlling interest             194.6
Six Month Periods Ended April 1, 2018 [Member] | Eliminations [Member]              
Condensed Income Statements, Captions [Line Items]              
Net sales             (637.7)
Cost of goods sold             (635.2)
Gross profit             (2.5)
Selling             (0.2)
Total operating expenses             (0.2)
Operating (loss) income             (2.3)
Interest expense             (0.1)
Other non-operating expense (income), net             307.1
(Loss) Income from continuing operations before income taxes             (309.3)
Income tax (benefit) expense             (1.0)
Net (loss) income from continuing operations             (308.3)
Income (Loss) from discontinued operations, net of tax             (76.1)
Net income (loss)             (384.4)
Net income (loss) attributable to controlling interest             (384.4)
Six Month Periods Ended April 1, 2018 [Member] | Guarantor Subsidiaries [Member]              
Condensed Income Statements, Captions [Line Items]              
Net sales             570.8
Cost of goods sold             415.1
Restructuring and related charges             0.1
Gross profit             155.6
Selling             58.0
General and administrative             42.3
Research and development             4.3
Transaction related charges             2.8
Restructuring and related charges             1.0
Total operating expenses             108.4
Operating (loss) income             47.2
Interest expense             9.2
Other non-operating expense (income), net             (65.3)
(Loss) Income from continuing operations before income taxes             103.3
Income tax (benefit) expense             (134.0)
Net (loss) income from continuing operations             237.3
Income (Loss) from discontinued operations, net of tax             46.6
Net income (loss)             283.9
Net income (loss) attributable to controlling interest             283.9
Six Month Periods Ended April 1, 2018 [Member] | Nonguarantor Subsidiaries [Member]              
Condensed Income Statements, Captions [Line Items]              
Net sales             1,006.0
Cost of goods sold             758.7
Restructuring and related charges             1.9
Gross profit             245.4
Selling             126.9
General and administrative             30.6
Research and development             6.8
Transaction related charges             2.3
Restructuring and related charges             2.5
Total operating expenses             169.1
Operating (loss) income             76.3
Interest expense             1.2
Other non-operating expense (income), net             (0.1)
(Loss) Income from continuing operations before income taxes             75.2
Income tax (benefit) expense             5.3
Net (loss) income from continuing operations             69.9
Income (Loss) from discontinued operations, net of tax             32.6
Net income (loss)             102.5
Net income attributable to non-controlling interest             1.0
Net income (loss) attributable to controlling interest             $ 101.5