XML 78 R65.htm IDEA: XBRL DOCUMENT v3.19.1
Supplemental Guarantor Information - Condensed Consolidating Statements of Operations (Detail) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Mar. 31, 2019
Mar. 31, 2018
Mar. 31, 2019
Mar. 31, 2018
Net sales $ 1,429,037 $ 1,425,625 $ 3,150,713 $ 2,547,604
Cost of products sold 1,094,049 1,087,248 2,380,156 1,939,474
Gross profit 334,988 338,377 770,557 608,130
Operating expense:        
Selling, general and administrative 320,408 341,587 648,101 535,340
Depreciation 17,447 17,120 35,048 25,829
Amortization 51,763 37,068 103,784 55,263
Total operating expense 389,618 395,775 786,933 616,432
Intercompany charges (income) 0 0 0 0
Income (loss) from operations (54,630) (57,398) (16,376) (8,302)
Interest expense, financing costs, and other 40,452 39,570 78,813 62,138
Intercompany interest expense (income) 0 0 0 0
Income (loss) before provision for income taxes (95,082) (96,968) (95,189) (70,440)
Provision for (benefit from) income taxes [1] (26,996) (30,313) (26,210) (71,381)
Income (loss) before equity in net income of subsidiaries (68,086) (66,655) (68,979) 941
Equity in net income of subsidiaries 0 0 0 0
Net income (loss) (68,086) (66,655) (68,979) 941
Reportable Legal Entities [Member] | Parent Company [Member]        
Net sales 0 0 0 0
Cost of products sold 0 0 0 0
Gross profit 0 0 0 0
Operating expense:        
Selling, general and administrative 4,420 2,672 14,195 2,539
Depreciation 736 443 1,500 899
Amortization 0 0 0 0
Total operating expense 5,156 3,115 15,695 3,438
Intercompany charges (income) (6,857) (1,477) (13,544) (584)
Income (loss) from operations 1,701 (1,638) (2,151) (2,854)
Interest expense, financing costs, and other 27,929 47,220 62,242 57,296
Intercompany interest expense (income) (1,209) (5,181) (10,889) (10,889)
Income (loss) before provision for income taxes (25,019) (43,677) (53,504) (49,261)
Provision for (benefit from) income taxes (7,685) (10,469) (15,039) (4,948)
Income (loss) before equity in net income of subsidiaries (17,334) (33,208) (38,465) (44,313)
Equity in net income of subsidiaries (50,752) (33,447) (30,514) 45,254
Net income (loss) (68,086) (66,655) (68,979) 941
Reportable Legal Entities [Member] | Guarantor Subsidiaries [Member]        
Net sales 1,406,402 1,404,617 3,085,297 2,480,879
Cost of products sold 1,075,918 1,070,605 2,328,213 1,887,041
Gross profit 330,484 334,012 757,084 593,838
Operating expense:        
Selling, general and administrative 308,830 331,072 618,378 515,953
Depreciation 16,242 16,238 32,614 24,048
Amortization 51,653 36,935 103,564 54,999
Total operating expense 376,725 384,245 754,556 595,000
Intercompany charges (income) 6,857 1,477 13,544 584
Income (loss) from operations (53,098) (51,710) (11,016) (1,746)
Interest expense, financing costs, and other 12,475 3,807 15,960 4,632
Intercompany interest expense (income) 827 4,804 10,125 10,125
Income (loss) before provision for income taxes (66,400) (60,321) (37,101) (16,503)
Provision for (benefit from) income taxes (18,276) (18,575) (9,876) (65,247)
Income (loss) before equity in net income of subsidiaries (48,124) (41,746) (27,225) 48,744
Equity in net income of subsidiaries 0 0 0 0
Net income (loss) (48,124) (41,746) (27,225) 48,744
Reportable Legal Entities [Member] | Non-Guarantor Subsidiaries [Member]        
Net sales 22,635 21,008 65,416 66,725
Cost of products sold 18,131 16,643 51,943 52,433
Gross profit 4,504 4,365 13,473 14,292
Operating expense:        
Selling, general and administrative 7,158 7,843 15,528 16,848
Depreciation 469 439 934 882
Amortization 110 133 220 264
Total operating expense 7,737 8,415 16,682 17,994
Intercompany charges (income) 0 0 0 0
Income (loss) from operations (3,233) (4,050) (3,209) (3,702)
Interest expense, financing costs, and other 48 (11,457) 611 210
Intercompany interest expense (income) 382 377 764 764
Income (loss) before provision for income taxes (3,663) 7,030 (4,584) (4,676)
Provision for (benefit from) income taxes (1,035) (1,269) (1,295) (1,186)
Income (loss) before equity in net income of subsidiaries (2,628) 8,299 (3,289) (3,490)
Equity in net income of subsidiaries 0 0 0 0
Net income (loss) (2,628) 8,299 (3,289) (3,490)
Eliminations and Other [Member]        
Net sales 0 0 0 0
Cost of products sold 0 0 0 0
Gross profit 0 0 0 0
Operating expense:        
Selling, general and administrative 0 0 0 0
Depreciation 0 0 0 0
Amortization 0 0 0 0
Total operating expense 0 0 0 0
Intercompany charges (income) 0 0 0 0
Income (loss) from operations 0 0 0 0
Interest expense, financing costs, and other 0 0 0 0
Intercompany interest expense (income) 0 0 0 0
Income (loss) before provision for income taxes 0 0 0 0
Provision for (benefit from) income taxes 0 0 0 0
Income (loss) before equity in net income of subsidiaries 0 0 0 0
Equity in net income of subsidiaries 50,752 33,447 30,514 (45,254)
Net income (loss) $ 50,752 $ 33,447 $ 30,514 $ (45,254)
[1] Three and six months ended March 31, 2018 amounts include a non-recurring net tax benefit of $1.5 million and $48.0 million, respectively, resulting from recording the provisional impact of the enactment of the 2017 Tax Cuts and Jobs Act (“TCJA”).