XML 115 R96.htm IDEA: XBRL DOCUMENT v3.8.0.1
Supplemental Guarantor Information - Consolidating Statements of Operations (Details) - USD ($)
$ in Millions
3 Months Ended 12 Months Ended
Dec. 31, 2017
Sep. 30, 2017
Jun. 30, 2017
Mar. 31, 2017
Dec. 31, 2016
Sep. 30, 2016
Jun. 30, 2016
Mar. 31, 2016
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Supplemental Guarantor Information [Line Items]                      
Net sales $ 3,838.6 $ 4,033.9 $ 3,994.4 $ 3,324.7 $ 3,492.4 $ 3,708.2 $ 3,664.6 $ 3,116.7 $ 15,191.5 $ 13,981.9 $ 12,988.7
Cost of sales                 12,741.6 11,654.7 10,872.9
Gross profit 614.4 642.0 641.1 552.6 577.9 614.3 610.5 524.5 2,449.9 2,327.2 2,115.8
Selling and administrative expenses                 1,410.1 1,345.1 1,226.0
Advertising expense                 173.7 162.9 147.8
Income from operations 221.6 243.7 231.1 169.8 197.2 237.5 223.5 161.0 866.1 819.2 742.0
Interest (expense) income, net                 (150.5) (146.5) (159.5)
Net loss on extinguishments of long-term debt                 (57.4) (2.1) (24.3)
Management fee                     0.0
Gain on remeasurement of equity investment                 0.0 0.0 98.1
Other income (expense), net                 2.1 1.8 (9.3)
Income before income taxes                 660.3 672.4 647.0
Income tax expense                 (137.3) (248.0) (243.9)
Income (loss) before equity in earnings of subsidiaries                 523.0 424.4 403.1
Equity in earnings of subsidiaries                 0.0 0.0 0.0
Net income $ 195.2 $ 129.2 $ 141.0 $ 57.6 $ 103.2 $ 125.9 $ 117.5 $ 77.8 523.0 424.4 403.1
Reportable Legal Entities | Parent Guarantor                      
Supplemental Guarantor Information [Line Items]                      
Net sales                 0.0 0.0 0.0
Cost of sales                 0.0 0.0 0.0
Gross profit                 0.0 0.0 0.0
Selling and administrative expenses                 0.0 0.0 0.0
Advertising expense                 0.0 0.0 0.0
Income from operations                 0.0 0.0 0.0
Interest (expense) income, net                 0.0 0.0 0.0
Net loss on extinguishments of long-term debt                 0.0 0.0 0.0
Management fee                     0.0
Gain on remeasurement of equity investment                     0.0
Other income (expense), net                 0.0 0.0 0.0
Income before income taxes                 0.0 0.0 0.0
Income tax expense                 (0.9) 0.0 0.0
Income (loss) before equity in earnings of subsidiaries                 (0.9) 0.0 0.0
Equity in earnings of subsidiaries                 523.9 424.4 403.1
Net income                 523.0 424.4 403.1
Reportable Legal Entities | Subsidiary Issuer                      
Supplemental Guarantor Information [Line Items]                      
Net sales                 0.0 0.0 0.0
Cost of sales                 0.0 0.0 0.0
Gross profit                 0.0 0.0 0.0
Selling and administrative expenses                 127.2 114.8 114.5
Advertising expense                 0.0 0.0 0.0
Income from operations                 (127.2) (114.8) (114.5)
Interest (expense) income, net                 (148.3) (145.8) (158.3)
Net loss on extinguishments of long-term debt                 (57.4) (2.1) (24.3)
Management fee                     4.2
Gain on remeasurement of equity investment                     0.0
Other income (expense), net                 (0.1) 0.2 (11.1)
Income before income taxes                 (333.0) (262.5) (304.0)
Income tax expense                 149.9 79.9 103.3
Income (loss) before equity in earnings of subsidiaries                 (183.1) (182.6) (200.7)
Equity in earnings of subsidiaries                 707.0 607.0 603.8
Net income                 523.9 424.4 403.1
Reportable Legal Entities | Guarantor Subsidiaries                      
Supplemental Guarantor Information [Line Items]                      
Net sales                 13,631.0 12,619.3 12,151.2
Cost of sales                 11,436.1 10,514.4 10,158.6
Gross profit                 2,194.9 2,104.9 1,992.6
Selling and administrative expenses                 1,093.1 1,057.4 1,020.9
Advertising expense                 166.4 157.2 143.2
Income from operations                 935.4 890.3 828.5
Interest (expense) income, net                 4.1 6.7 2.3
Net loss on extinguishments of long-term debt                 0.0 0.0 0.0
Management fee                     0.0
Gain on remeasurement of equity investment                     0.0
Other income (expense), net                 0.7 1.0 1.6
Income before income taxes                 940.2 898.0 832.4
Income tax expense                 (269.7) (319.9) (307.2)
Income (loss) before equity in earnings of subsidiaries                 670.5 578.1 525.2
Equity in earnings of subsidiaries                 0.0 0.0 0.0
Net income                 670.5 578.1 525.2
Reportable Legal Entities | Non-Guarantor Subsidiaries                      
Supplemental Guarantor Information [Line Items]                      
Net sales                 1,560.5 1,362.6 837.5
Cost of sales                 1,305.5 1,140.3 714.3
Gross profit                 255.0 222.3 123.2
Selling and administrative expenses                 189.8 172.9 90.6
Advertising expense                 7.3 5.7 4.6
Income from operations                 57.9 43.7 28.0
Interest (expense) income, net                 (6.3) (7.4) (3.5)
Net loss on extinguishments of long-term debt                 0.0 0.0 0.0
Management fee                     (4.2)
Gain on remeasurement of equity investment                     98.1
Other income (expense), net                 1.5 0.6 0.2
Income before income taxes                 53.1 36.9 118.6
Income tax expense                 (16.6) (8.0) (40.0)
Income (loss) before equity in earnings of subsidiaries                 36.5 28.9 78.6
Equity in earnings of subsidiaries                 0.0 0.0 0.0
Net income                 36.5 28.9 78.6
Reportable Legal Entities | Co-Issuer                      
Supplemental Guarantor Information [Line Items]                      
Net sales                 0.0 0.0 0.0
Cost of sales                 0.0 0.0 0.0
Gross profit                 0.0 0.0 0.0
Selling and administrative expenses                 0.0 0.0 0.0
Advertising expense                 0.0 0.0 0.0
Income from operations                 0.0 0.0 0.0
Interest (expense) income, net                 0.0 0.0 0.0
Net loss on extinguishments of long-term debt                 0.0 0.0 0.0
Management fee                     0.0
Gain on remeasurement of equity investment                     0.0
Other income (expense), net                 0.0 0.0 0.0
Income before income taxes                 0.0 0.0 0.0
Income tax expense                 0.0 0.0 0.0
Income (loss) before equity in earnings of subsidiaries                 0.0 0.0 0.0
Equity in earnings of subsidiaries                 0.0 0.0 0.0
Net income                 0.0 0.0 0.0
Consolidating Adjustments                      
Supplemental Guarantor Information [Line Items]                      
Net sales                 0.0 0.0 0.0
Cost of sales                 0.0 0.0 0.0
Gross profit                 0.0 0.0 0.0
Selling and administrative expenses                 0.0 0.0 0.0
Advertising expense                 0.0 0.0 0.0
Income from operations                 0.0 0.0 0.0
Interest (expense) income, net                 0.0 0.0 0.0
Net loss on extinguishments of long-term debt                 0.0 0.0 0.0
Management fee                     0.0
Gain on remeasurement of equity investment                     0.0
Other income (expense), net                 0.0 0.0 0.0
Income before income taxes                 0.0 0.0 0.0
Income tax expense                 0.0 0.0 0.0
Income (loss) before equity in earnings of subsidiaries                 0.0 0.0 0.0
Equity in earnings of subsidiaries                 (1,230.9) (1,031.4) (1,006.9)
Net income                 $ (1,230.9) $ (1,031.4) $ (1,006.9)