XML 54 R43.htm IDEA: XBRL DOCUMENT v3.7.0.1
Supplemental Guarantor Information - Consolidating Statements of Operations (Details) - USD ($)
$ in Millions
3 Months Ended 6 Months Ended
Jun. 30, 2017
Jun. 30, 2016
Jun. 30, 2017
Jun. 30, 2016
Supplemental Guarantor Information [Line Items]        
Net sales $ 3,994.4 $ 3,664.6 $ 7,319.1 $ 6,781.3
Cost of sales 3,353.3 3,054.1 6,125.5 5,646.3
Gross profit 641.1 610.5 1,193.6 1,135.0
Selling and administrative expenses 363.5 344.7 710.9 674.0
Advertising expense 46.5 42.3 81.8 76.5
Income from operations 231.1 223.5 400.9 384.5
Interest expense, net (35.9) (36.9) (75.6) (75.0)
Net loss on extinguishments of long-term debt 0.0 0.0 (57.4) 0.0
Other income 0.3 0.9 1.3 1.9
Income before income taxes 195.5 187.5 269.2 311.4
Income tax benefit (expense) (54.5) (70.0) (70.5) (116.1)
Income (loss) before equity in earnings of subsidiaries 141.0 117.5 198.7 195.3
Equity in earnings of subsidiaries 0.0 0.0 0.0 0.0
Net income 141.0 117.5 198.7 195.3
Consolidating Adjustments        
Supplemental Guarantor Information [Line Items]        
Net sales 0.0 0.0 0.0 0.0
Cost of sales 0.0 0.0 0.0 0.0
Gross profit 0.0 0.0 0.0 0.0
Selling and administrative expenses 0.0 0.0 0.0 0.0
Advertising expense 0.0 0.0 0.0 0.0
Income from operations 0.0 0.0 0.0 0.0
Interest expense, net 0.0 0.0 0.0 0.0
Net loss on extinguishments of long-term debt     0.0  
Other income 0.0 0.0 0.0 0.0
Income before income taxes 0.0 0.0 0.0 0.0
Income tax benefit (expense) 0.0 0.0 0.0 0.0
Income (loss) before equity in earnings of subsidiaries 0.0 0.0 0.0 0.0
Equity in earnings of subsidiaries (320.7) (276.7) (506.6) (469.9)
Net income (320.7) (276.7) (506.6) (469.9)
Parent Guarantor | Reportable Legal Entities        
Supplemental Guarantor Information [Line Items]        
Net sales 0.0 0.0 0.0 0.0
Cost of sales 0.0 0.0 0.0 0.0
Gross profit 0.0 0.0 0.0 0.0
Selling and administrative expenses 0.0 0.0 0.0 0.0
Advertising expense 0.0 0.0 0.0 0.0
Income from operations 0.0 0.0 0.0 0.0
Interest expense, net 0.0 0.0 0.0 0.0
Net loss on extinguishments of long-term debt     0.0  
Other income 0.0 0.0 0.0 0.0
Income before income taxes 0.0 0.0 0.0 0.0
Income tax benefit (expense) 0.0 0.0 0.0 0.0
Income (loss) before equity in earnings of subsidiaries 0.0 0.0 0.0 0.0
Equity in earnings of subsidiaries 141.1 117.5 198.8 195.3
Net income 141.1 117.5 198.8 195.3
Subsidiary Issuer | Reportable Legal Entities        
Supplemental Guarantor Information [Line Items]        
Net sales 0.0 0.0 0.0 0.0
Cost of sales 0.0 0.0 0.0 0.0
Gross profit 0.0 0.0 0.0 0.0
Selling and administrative expenses 32.4 29.4 63.9 53.1
Advertising expense 0.0 0.0 0.0 0.0
Income from operations (32.4) (29.4) (63.9) (53.1)
Interest expense, net (35.4) (37.5) (74.5) (74.8)
Net loss on extinguishments of long-term debt     (57.4)  
Other income 0.0 0.0 0.1 0.0
Income before income taxes (67.8) (66.9) (195.7) (127.9)
Income tax benefit (expense) 29.3 25.2 86.6 48.6
Income (loss) before equity in earnings of subsidiaries (38.5) (41.7) (109.1) (79.3)
Equity in earnings of subsidiaries 179.6 159.2 307.8 274.6
Net income 141.1 117.5 198.7 195.3
Guarantor Subsidiaries | Reportable Legal Entities        
Supplemental Guarantor Information [Line Items]        
Net sales 3,626.2 3,326.2 6,577.8 6,087.9
Cost of sales 3,045.8 2,771.3 5,505.0 5,062.8
Gross profit 580.4 554.9 1,072.8 1,025.1
Selling and administrative expenses 284.7 270.5 554.4 531.1
Advertising expense 44.9 40.9 78.8 73.9
Income from operations 250.8 243.5 439.6 420.1
Interest expense, net 1.1 2.5 2.1 3.8
Net loss on extinguishments of long-term debt     0.0  
Other income 0.0 0.0 0.2 0.7
Income before income taxes 251.9 246.0 441.9 424.6
Income tax benefit (expense) (80.7) (92.9) (151.0) (160.5)
Income (loss) before equity in earnings of subsidiaries 171.2 153.1 290.9 264.1
Equity in earnings of subsidiaries 0.0 0.0 0.0 0.0
Net income 171.2 153.1 290.9 264.1
Non-Guarantor Subsidiaries | Reportable Legal Entities        
Supplemental Guarantor Information [Line Items]        
Net sales 368.2 338.4 741.3 693.4
Cost of sales 307.5 282.8 620.5 583.5
Gross profit 60.7 55.6 120.8 109.9
Selling and administrative expenses 46.4 44.8 92.6 89.8
Advertising expense 1.6 1.4 3.0 2.6
Income from operations 12.7 9.4 25.2 17.5
Interest expense, net (1.6) (1.9) (3.2) (4.0)
Net loss on extinguishments of long-term debt     0.0  
Other income 0.3 0.9 1.0 1.2
Income before income taxes 11.4 8.4 23.0 14.7
Income tax benefit (expense) (3.1) (2.3) (6.1) (4.2)
Income (loss) before equity in earnings of subsidiaries 8.3 6.1 16.9 10.5
Equity in earnings of subsidiaries 0.0 0.0 0.0 0.0
Net income 8.3 6.1 16.9 10.5
Co-Issuer | Reportable Legal Entities        
Supplemental Guarantor Information [Line Items]        
Net sales 0.0 0.0 0.0 0.0
Cost of sales 0.0 0.0 0.0 0.0
Gross profit 0.0 0.0 0.0 0.0
Selling and administrative expenses 0.0 0.0 0.0 0.0
Advertising expense 0.0 0.0 0.0 0.0
Income from operations 0.0 0.0 0.0 0.0
Interest expense, net 0.0 0.0 0.0 0.0
Net loss on extinguishments of long-term debt     0.0  
Other income 0.0 0.0 0.0 0.0
Income before income taxes 0.0 0.0 0.0 0.0
Income tax benefit (expense) 0.0 0.0 0.0 0.0
Income (loss) before equity in earnings of subsidiaries 0.0 0.0 0.0 0.0
Equity in earnings of subsidiaries 0.0 0.0 0.0 0.0
Net income $ 0.0 $ 0.0 $ 0.0 $ 0.0