XML 62 R50.htm IDEA: XBRL DOCUMENT v3.8.0.1
Supplemental Guarantor Information - Consolidating Statements of Operations (Details) - USD ($)
$ in Millions
3 Months Ended
Mar. 31, 2018
Mar. 31, 2017
Supplemental Guarantor Information [Line Items]    
Net sales $ 3,606.4 $ 3,256.0
Cost of sales 3,002.5 2,702.5
Gross profit 603.9 553.5
Selling and administrative expenses 362.7 347.4
Advertising expense 37.1 35.4
Income from operations 204.1 170.7
Interest expense, net (37.7) (39.7)
Net loss on extinguishments of long-term debt 0.0 (57.4)
Other (expense) income (0.7) 0.9
Income before income taxes 165.7 74.5
Income tax (expense) benefit (38.7) (16.3)
Income (loss) before equity in earnings of subsidiaries 127.0 58.2
Equity in earnings of subsidiaries 0.0 0.0
Net income 127.0 58.2
Consolidating Adjustments    
Supplemental Guarantor Information [Line Items]    
Net sales 0.0 0.0
Cost of sales 0.0 0.0
Gross profit 0.0 0.0
Selling and administrative expenses 0.0 0.0
Advertising expense 0.0 0.0
Income from operations 0.0 0.0
Interest expense, net 0.0 0.0
Net loss on extinguishments of long-term debt   0.0
Other (expense) income 0.0 0.0
Income before income taxes 0.0 0.0
Income tax (expense) benefit 0.0 0.0
Income (loss) before equity in earnings of subsidiaries 0.0 0.0
Equity in earnings of subsidiaries (305.0) (187.1)
Net income (305.0) (187.1)
Parent Guarantor | Reportable Legal Entities    
Supplemental Guarantor Information [Line Items]    
Net sales 0.0 0.0
Cost of sales 0.0 0.0
Gross profit 0.0 0.0
Selling and administrative expenses 0.0 0.0
Advertising expense 0.0 0.0
Income from operations 0.0 0.0
Interest expense, net 0.0 0.0
Net loss on extinguishments of long-term debt   0.0
Other (expense) income 0.0 0.0
Income before income taxes 0.0 0.0
Income tax (expense) benefit (0.1) 0.0
Income (loss) before equity in earnings of subsidiaries (0.1) 0.0
Equity in earnings of subsidiaries 127.1 58.2
Net income 127.0 58.2
Subsidiary Issuer | Reportable Legal Entities    
Supplemental Guarantor Information [Line Items]    
Net sales 0.0 0.0
Cost of sales 0.0 0.0
Gross profit 0.0 0.0
Selling and administrative expenses 34.5 31.5
Advertising expense 0.0 0.0
Income from operations (34.5) (31.5)
Interest expense, net (37.1) (39.1)
Net loss on extinguishments of long-term debt   (57.4)
Other (expense) income 0.0 0.0
Income before income taxes (71.6) (128.0)
Income tax (expense) benefit 20.8 57.3
Income (loss) before equity in earnings of subsidiaries (50.8) (70.7)
Equity in earnings of subsidiaries 177.9 128.9
Net income 127.1 58.2
Guarantor Subsidiaries | Reportable Legal Entities    
Supplemental Guarantor Information [Line Items]    
Net sales 3,123.4 2,886.3
Cost of sales 2,597.0 2,393.0
Gross profit 526.4 493.3
Selling and administrative expenses 272.4 269.8
Advertising expense 35.2 34.0
Income from operations 218.8 189.5
Interest expense, net 1.0 1.0
Net loss on extinguishments of long-term debt   0.0
Other (expense) income 0.4 0.2
Income before income taxes 220.2 190.7
Income tax (expense) benefit (55.3) (70.6)
Income (loss) before equity in earnings of subsidiaries 164.9 120.1
Equity in earnings of subsidiaries 0.0 0.0
Net income 164.9 120.1
Non-Guarantor Subsidiaries | Reportable Legal Entities    
Supplemental Guarantor Information [Line Items]    
Net sales 483.0 369.7
Cost of sales 405.5 309.5
Gross profit 77.5 60.2
Selling and administrative expenses 55.8 46.1
Advertising expense 1.9 1.4
Income from operations 19.8 12.7
Interest expense, net (1.6) (1.6)
Net loss on extinguishments of long-term debt   0.0
Other (expense) income (1.1) 0.7
Income before income taxes 17.1 11.8
Income tax (expense) benefit (4.1) (3.0)
Income (loss) before equity in earnings of subsidiaries 13.0 8.8
Equity in earnings of subsidiaries 0.0 0.0
Net income 13.0 8.8
Co-Issuer | Reportable Legal Entities    
Supplemental Guarantor Information [Line Items]    
Net sales 0.0 0.0
Cost of sales 0.0 0.0
Gross profit 0.0 0.0
Selling and administrative expenses 0.0 0.0
Advertising expense 0.0 0.0
Income from operations 0.0 0.0
Interest expense, net 0.0 0.0
Net loss on extinguishments of long-term debt   0.0
Other (expense) income 0.0 0.0
Income before income taxes 0.0 0.0
Income tax (expense) benefit 0.0 0.0
Income (loss) before equity in earnings of subsidiaries 0.0 0.0
Equity in earnings of subsidiaries 0.0 0.0
Net income $ 0.0 $ 0.0