XML 66 R55.htm IDEA: XBRL DOCUMENT v3.19.2
Supplemental Guarantor Information - Consolidating Statements of Operations (Details) - USD ($)
$ in Millions
3 Months Ended 6 Months Ended
Jun. 30, 2019
Jun. 30, 2018
Jun. 30, 2019
Jun. 30, 2018
Supplemental Guarantor Information [Line Items]        
Net sales $ 4,629.9 $ 4,186.1 $ 8,587.8 $ 7,792.5
Cost of sales 3,856.1 3,490.5 7,141.9 6,493.0
Gross profit 773.8 695.6 1,445.9 1,299.5
Selling and administrative expenses 420.4 381.4 824.4 744.1
Advertising expense 53.1 48.7 92.3 85.8
Operating income 300.3 265.5 529.2 469.6
Interest expense, net (40.5) (37.2) (78.8) (74.9)
Other income, net 1.4 1.5 2.4 0.8
Income before income taxes 261.2 229.8 452.8 395.5
Income tax (expense) benefit (64.6) (56.8) (103.3) (95.5)
Income (Loss) before equity in earnings (loss) of subsidiaries 196.6 173.0 349.5 300.0
Equity in earnings of subsidiaries 0.0 0.0 0.0 0.0
Net income 196.6 173.0 349.5 300.0
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
Operating income 0.0 0.0 0.0 0.0
Interest expense, net 0.0 0.0 0.0 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 (447.1) (397.8) (796.6) (702.8)
Net income (447.1) (397.8) (796.6) (702.8)
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
Operating income 0.0 0.0 0.0 0.0
Interest expense, net 0.0 0.0 0.0 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) (0.1) (0.2) (0.2)
Income (Loss) before equity in earnings (loss) of subsidiaries (0.1) (0.1) (0.2) (0.2)
Equity in earnings of subsidiaries 196.7 173.1 349.7 300.2
Net income 196.6 173.0 349.5 300.0
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 32.0 35.1 63.9 69.6
Advertising expense 0.0 0.0 0.0 0.0
Operating income (32.0) (35.1) (63.9) (69.6)
Interest expense, net (40.2) (36.7) (78.2) (73.8)
Other income, net 0.0 0.0 0.0 0.0
Income before income taxes (72.2) (71.8) (142.1) (143.4)
Income tax (expense) benefit 18.5 20.2 44.9 41.0
Income (Loss) before equity in earnings (loss) of subsidiaries (53.7) (51.6) (97.2) (102.4)
Equity in earnings of subsidiaries 250.4 224.7 446.9 402.6
Net income 196.7 173.1 349.7 300.2
Guarantor Subsidiaries | Reportable Legal Entities        
Supplemental Guarantor Information [Line Items]        
Net sales 4,101.4 3,698.7 7,523.9 6,822.1
Cost of sales 3,414.0 3,083.0 6,254.8 5,680.0
Gross profit 687.4 615.7 1,269.1 1,142.1
Selling and administrative expenses 323.8 289.6 633.2 562.0
Advertising expense 50.4 47.2 87.5 82.4
Operating income 313.2 278.9 548.4 497.7
Interest expense, net 0.1 0.9 0.2 1.9
Other income, net 0.4 0.1 2.1 0.5
Income before income taxes 313.7 279.9 550.7 500.1
Income tax (expense) benefit (81.9) (72.0) (141.3) (127.3)
Income (Loss) before equity in earnings (loss) of subsidiaries 231.8 207.9 409.4 372.8
Equity in earnings of subsidiaries 0.0 0.0 0.0 0.0
Net income 231.8 207.9 409.4 372.8
Non-Guarantor Subsidiaries | Reportable Legal Entities        
Supplemental Guarantor Information [Line Items]        
Net sales 528.5 487.4 1,063.9 970.4
Cost of sales 442.1 407.5 887.1 813.0
Gross profit 86.4 79.9 176.8 157.4
Selling and administrative expenses 64.6 56.7 127.3 112.5
Advertising expense 2.7 1.5 4.8 3.4
Operating income 19.1 21.7 44.7 41.5
Interest expense, net (0.4) (1.4) (0.8) (3.0)
Other income, net 1.0 1.4 0.3 0.3
Income before income taxes 19.7 21.7 44.2 38.8
Income tax (expense) benefit (1.1) (4.9) (6.7) (9.0)
Income (Loss) before equity in earnings (loss) of subsidiaries 18.6 16.8 37.5 29.8
Equity in earnings of subsidiaries 0.0 0.0 0.0 0.0
Net income 18.6 16.8 37.5 29.8
Affiliated Entity | 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
Operating income 0.0 0.0 0.0 0.0
Interest expense, net 0.0 0.0 0.0 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