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 9 Months Ended
Sep. 30, 2018
Sep. 30, 2017
Sep. 30, 2018
Sep. 30, 2017
Supplemental Guarantor Information [Line Items]        
Net sales $ 4,373.2 $ 3,933.2 $ 12,165.7 $ 11,080.8
Cost of sales 3,659.6 3,291.0 10,152.6 9,244.3
Gross profit 713.6 642.2 2,013.1 1,836.5
Selling and administrative expenses 390.7 351.9 1,134.8 1,062.8
Advertising expense 48.1 46.3 133.9 128.1
Income from operations 274.8 244.0 744.4 645.6
Interest expense, net (36.6) (37.8) (111.5) (113.4)
Net loss on extinguishments of long-term debt 0.0 0.0 0.0 (57.4)
Other income, net 0.2 0.7 1.0 1.9
Income before income taxes 238.4 206.9 633.9 476.7
Income tax (expense) benefit (54.7) (77.6) (150.2) (148.4)
Income (Loss) before equity in earnings (loss) of subsidiaries 183.7 129.3 483.7 328.3
Equity in earnings of subsidiaries 0.0 0.0 0.0 0.0
Net income 183.7 129.3 483.7 328.3
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, 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 (416.9) (301.7) (1,119.7) (808.8)
Net income (416.9) (301.7) (1,119.7) (808.8)
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 (0.3) 0.0
Income (Loss) before equity in earnings (loss) of subsidiaries (0.1) 0.0 (0.3) 0.0
Equity in earnings of subsidiaries 183.8 129.3 484.0 328.3
Net income 183.7 129.3 483.7 328.3
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 33.7 31.8 103.3 95.8
Advertising expense 0.0 0.0 0.0 0.0
Income from operations (33.7) (31.8) (103.3) (95.8)
Interest expense, net (36.1) (37.3) (109.9) (111.8)
Net loss on extinguishments of long-term debt       (57.4)
Other income, net 0.0 (0.2) 0.0 0.0
Income before income taxes (69.8) (69.3) (213.2) (265.0)
Income tax (expense) benefit 20.5 26.2 61.5 112.8
Income (Loss) before equity in earnings (loss) of subsidiaries (49.3) (43.1) (151.7) (152.2)
Equity in earnings of subsidiaries 233.1 172.4 635.7 480.5
Net income 183.8 129.3 484.0 328.3
Guarantor Subsidiaries | Reportable Legal Entities        
Supplemental Guarantor Information [Line Items]        
Net sales 3,921.6 3,552.1 10,743.7 9,966.3
Cost of sales 3,286.6 2,974.9 8,966.6 8,315.4
Gross profit 635.0 577.2 1,777.1 1,650.9
Selling and administrative expenses 299.8 271.8 861.8 826.4
Advertising expense 45.9 43.8 128.3 122.6
Income from operations 289.3 261.6 787.0 701.9
Interest expense, net 0.9 1.0 2.8 3.1
Net loss on extinguishments of long-term debt       0.0
Other income, net 0.1 0.3 0.6 0.4
Income before income taxes 290.3 262.9 790.4 705.4
Income tax (expense) benefit (75.3) (100.5) (202.6) (251.8)
Income (Loss) before equity in earnings (loss) of subsidiaries 215.0 162.4 587.8 453.6
Equity in earnings of subsidiaries 0.0 0.0 0.0 0.0
Net income 215.0 162.4 587.8 453.6
Non-Guarantor Subsidiaries | Reportable Legal Entities        
Supplemental Guarantor Information [Line Items]        
Net sales 451.6 381.1 1,422.0 1,114.5
Cost of sales 373.0 316.1 1,186.0 928.9
Gross profit 78.6 65.0 236.0 185.6
Selling and administrative expenses 57.2 48.3 169.7 140.6
Advertising expense 2.2 2.5 5.6 5.5
Income from operations 19.2 14.2 60.7 39.5
Interest expense, net (1.4) (1.5) (4.4) (4.7)
Net loss on extinguishments of long-term debt       0.0
Other income, net 0.1 0.6 0.4 1.5
Income before income taxes 17.9 13.3 56.7 36.3
Income tax (expense) benefit 0.2 (3.3) (8.8) (9.4)
Income (Loss) before equity in earnings (loss) of subsidiaries 18.1 10.0 47.9 26.9
Equity in earnings of subsidiaries 0.0 0.0 0.0 0.0
Net income 18.1 10.0 47.9 26.9
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