XML 102 R87.htm IDEA: XBRL DOCUMENT v3.10.0.1
Supplemental Guarantor Information - Consolidating Statements of Operations (Details) - USD ($)
$ in Millions
3 Months Ended 12 Months Ended
Dec. 31, 2018
Sep. 30, 2018
Jun. 30, 2018
Mar. 31, 2018
Dec. 31, 2017
Sep. 30, 2017
Jun. 30, 2017
Mar. 31, 2017
Dec. 31, 2018
Dec. 31, 2017
Dec. 31, 2016
Supplemental Guarantor Information [Line Items]                      
Net sales $ 4,074.8 $ 4,373.2 $ 4,186.1 $ 3,606.4 $ 3,752.1 $ 3,933.2 $ 3,891.7 $ 3,256.0 $ 16,240.5 $ 14,832.9 $ 13,672.7
Cost of sales                 13,533.6 12,382.7 11,344.4
Gross profit 693.8 713.6 695.6 603.9 613.7 642.2 640.8 553.5 2,706.9 2,450.2 2,328.3
Selling and administrative expenses                 1,537.1 1,410.0 1,345.4
Advertising expense                 182.5 173.7 162.9
Operating income 242.9 274.8 265.5 204.1 221.1 244.0 230.8 170.7 987.3 866.5 820.0
Interest (expense) income, net                 (148.6) (150.5) (146.5)
Net loss on extinguishments of long-term debt                 0.0 (57.4) (2.1)
Other income, net                 1.8 2.1 1.8
Income before income taxes                 840.5 660.7 673.2
Income tax expense                 (197.5) (137.6) (248.1)
Income (loss) before equity in earnings of subsidiaries                 643.0 523.1 425.1
Equity in earnings of subsidiaries                 0.0 0.0 0.0
Net income $ 159.3 $ 183.7 $ 173.0 $ 127.0 $ 194.8 $ 129.3 $ 140.9 $ 58.2 643.0 523.1 425.1
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
Operating income                 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
Other income, net                 0.0 0.0 0.0
Income before income taxes                 0.0 0.0 0.0
Income tax expense                 (0.4) (0.9) 0.0
Income (loss) before equity in earnings of subsidiaries                 (0.4) (0.9) 0.0
Equity in earnings of subsidiaries                 643.4 524.0 425.1
Net income                 643.0 523.1 425.1
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                 138.3 127.2 114.9
Advertising expense                 0.0 0.0 0.0
Operating income                 (138.3) (127.2) (114.9)
Interest (expense) income, net                 (146.7) (148.3) (145.8)
Net loss on extinguishments of long-term debt                   (57.4) (2.1)
Other income, net                 (0.2) (0.1) 0.2
Income before income taxes                 (285.2) (333.0) (262.6)
Income tax expense                 67.0 149.9 79.8
Income (loss) before equity in earnings of subsidiaries                 (218.2) (183.1) (182.8)
Equity in earnings of subsidiaries                 861.6 707.1 607.9
Net income                 643.4 524.0 425.1
Reportable Legal Entities | Guarantor Subsidiaries                      
Supplemental Guarantor Information [Line Items]                      
Net sales                 14,356.8 13,299.8 12,330.4
Cost of sales                 11,962.7 11,103.5 10,225.5
Gross profit                 2,394.1 2,196.3 2,104.9
Selling and administrative expenses                 1,176.8 1,093.3 1,057.4
Advertising expense                 173.9 166.4 157.2
Operating income                 1,043.4 936.6 890.3
Interest (expense) income, net                 3.5 4.1 6.7
Net loss on extinguishments of long-term debt                   0.0 0.0
Other income, net                 0.7 0.7 1.0
Income before income taxes                 1,047.6 941.4 898.0
Income tax expense                 (249.8) (270.2) (319.8)
Income (loss) before equity in earnings of subsidiaries                 797.8 671.2 578.2
Equity in earnings of subsidiaries                 0.0 0.0 0.0
Net income                 797.8 671.2 578.2
Reportable Legal Entities | Non-Guarantor Subsidiaries                      
Supplemental Guarantor Information [Line Items]                      
Net sales                 1,883.7 1,533.1 1,342.3
Cost of sales                 1,570.9 1,279.2 1,118.9
Gross profit                 312.8 253.9 223.4
Selling and administrative expenses                 222.0 189.5 173.1
Advertising expense                 8.6 7.3 5.7
Operating income                 82.2 57.1 44.6
Interest (expense) income, net                 (5.4) (6.3) (7.4)
Net loss on extinguishments of long-term debt                   0.0 0.0
Other income, net                 1.3 1.5 0.6
Income before income taxes                 78.1 52.3 37.8
Income tax expense                 (14.3) (16.4) (8.1)
Income (loss) before equity in earnings of subsidiaries                 63.8 35.9 29.7
Equity in earnings of subsidiaries                 0.0 0.0 0.0
Net income                 63.8 35.9 29.7
Reportable Legal Entities | Affiliated Entity                      
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
Operating income                 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
Other income, 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
Operating income                 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
Other income, 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                 (1,505.0) (1,231.1) (1,033.0)
Net income                 $ (1,505.0) $ (1,231.1) $ (1,033.0)