XML 62 R51.htm IDEA: XBRL DOCUMENT v3.10.0.1
Supplemental Guarantor Information - Consolidating Statements of Operations (Details) - USD ($)
$ in Millions
3 Months Ended 6 Months Ended
Jun. 30, 2018
Jun. 30, 2017
Jun. 30, 2018
Jun. 30, 2017
Supplemental Guarantor Information [Line Items]        
Net sales $ 4,186.1 $ 3,891.7 $ 7,792.5 $ 7,147.6
Cost of sales 3,490.5 3,250.9 6,493.0 5,953.3
Gross profit 695.6 640.8 1,299.5 1,194.3
Selling and administrative expenses 381.4 363.5 744.1 710.9
Advertising expense 48.7 46.5 85.8 81.9
Income from operations 265.5 230.8 469.6 401.5
Interest expense, net (37.2) (35.9) (74.9) (75.6)
Net loss on extinguishments of long-term debt 0.0 0.0 0.0 (57.4)
Other income, net 1.5 0.4 0.8 1.3
Income before income taxes 229.8 195.3 395.5 269.8
Income tax (expense) benefit (56.8) (54.4) (95.5) (70.8)
Income (Loss) before equity in earnings (loss) of subsidiaries 173.0 140.9 300.0 199.0
Equity in earnings of subsidiaries 0.0 0.0 0.0 0.0
Net income 173.0 140.9 300.0 199.0
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, net 0.0 0.0 0.0 0.0
Income before income taxes 0.0 0.0 0.0 0.0
Income tax (expense) benefit 0.0 0.0 0.0 0.0
Income (Loss) before equity in earnings (loss) of subsidiaries 0.0 0.0 0.0 0.0
Equity in earnings of subsidiaries (397.8) (320.4) (702.8) (507.2)
Net income (397.8) (320.4) (702.8) (507.2)
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, net 0.0 0.0 0.0 0.0
Income before income taxes 0.0 0.0 0.0 0.0
Income tax (expense) benefit (0.1) 0.0 (0.2) 0.0
Income (Loss) before equity in earnings (loss) of subsidiaries (0.1) 0.0 (0.2) 0.0
Equity in earnings of subsidiaries 173.1 140.9 300.2 199.0
Net income 173.0 140.9 300.0 199.0
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 35.1 32.6 69.6 63.9
Advertising expense 0.0 0.0 0.0 0.0
Income from operations (35.1) (32.6) (69.6) (63.9)
Interest expense, net (36.7) (35.4) (73.8) (74.5)
Net loss on extinguishments of long-term debt       (57.4)
Other income, net 0.0 0.0 0.0 0.0
Income before income taxes (71.8) (68.0) (143.4) (195.8)
Income tax (expense) benefit 20.2 29.4 41.0 86.6
Income (Loss) before equity in earnings (loss) of subsidiaries (51.6) (38.6) (102.4) (109.2)
Equity in earnings of subsidiaries 224.7 179.5 402.6 308.2
Net income 173.1 140.9 300.2 199.0
Guarantor Subsidiaries | Reportable Legal Entities        
Supplemental Guarantor Information [Line Items]        
Net sales 3,698.7 3,528.0 6,822.1 6,414.2
Cost of sales 3,083.0 2,947.6 5,680.0 5,340.5
Gross profit 615.7 580.4 1,142.1 1,073.7
Selling and administrative expenses 289.6 284.6 562.0 554.5
Advertising expense 47.2 44.9 82.4 78.9
Income from operations 278.9 250.9 497.7 440.3
Interest expense, net 0.9 1.1 1.9 2.1
Net loss on extinguishments of long-term debt       0.0
Other income, net 0.1 0.1 0.5 0.3
Income before income taxes 279.9 252.1 500.1 442.7
Income tax (expense) benefit (72.0) (80.7) (127.3) (151.3)
Income (Loss) before equity in earnings (loss) of subsidiaries 207.9 171.4 372.8 291.4
Equity in earnings of subsidiaries 0.0 0.0 0.0 0.0
Net income 207.9 171.4 372.8 291.4
Non-Guarantor Subsidiaries | Reportable Legal Entities        
Supplemental Guarantor Information [Line Items]        
Net sales 487.4 363.7 970.4 733.4
Cost of sales 407.5 303.3 813.0 612.8
Gross profit 79.9 60.4 157.4 120.6
Selling and administrative expenses 56.7 46.3 112.5 92.5
Advertising expense 1.5 1.6 3.4 3.0
Income from operations 21.7 12.5 41.5 25.1
Interest expense, net (1.4) (1.6) (3.0) (3.2)
Net loss on extinguishments of long-term debt       0.0
Other income, net 1.4 0.3 0.3 1.0
Income before income taxes 21.7 11.2 38.8 22.9
Income tax (expense) benefit (4.9) (3.1) (9.0) (6.1)
Income (Loss) before equity in earnings (loss) of subsidiaries 16.8 8.1 29.8 16.8
Equity in earnings of subsidiaries 0.0 0.0 0.0 0.0
Net income 16.8 8.1 29.8 16.8
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, net 0.0 0.0 0.0 0.0
Income before income taxes 0.0 0.0 0.0 0.0
Income tax (expense) benefit 0.0 0.0 0.0 0.0
Income (Loss) before equity in earnings (loss) 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