XML 60 R56.htm IDEA: XBRL DOCUMENT v3.19.3
Supplemental Guarantor Information - Consolidating Statements of Operations (Details) - USD ($)
$ in Millions
3 Months Ended 9 Months Ended
Sep. 30, 2019
Sep. 30, 2018
Sep. 30, 2019
Sep. 30, 2018
Supplemental Guarantor Information [Line Items]        
Net sales $ 4,907.7 $ 4,373.2 $ 13,495.5 $ 12,165.7
Cost of sales 4,091.2 3,659.6 11,233.1 10,152.6
Gross profit 816.5 713.6 2,262.4 2,013.1
Selling and administrative expenses 444.9 390.7 1,269.3 1,134.8
Advertising expense 51.0 48.1 143.3 133.9
Operating income 320.6 274.8 849.8 744.4
Interest expense, net (42.3) (36.6) (121.1) (111.5)
Other (expense) income, net (17.4) 0.2 (15.0) 1.0
Income before income taxes 260.9 238.4 713.7 633.9
Income tax (expense) benefit (59.2) (54.7) (162.5) (150.2)
Income (Loss) before equity in earnings (loss) of subsidiaries 201.7 183.7 551.2 483.7
Equity in earnings of subsidiaries 0.0 0.0 0.0 0.0
Net income 201.7 183.7 551.2 483.7
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 (expense) 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 (467.2) (416.9) (1,263.8) (1,119.7)
Net income (467.2) (416.9) (1,263.8) (1,119.7)
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 (expense) 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) (0.3) (0.3)
Income (Loss) before equity in earnings (loss) of subsidiaries (0.1) (0.1) (0.3) (0.3)
Equity in earnings of subsidiaries 201.8 183.8 551.5 484.0
Net income 201.7 183.7 551.2 483.7
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 35.8 33.7 99.7 103.3
Advertising expense 0.0 0.0 0.0 0.0
Operating income (35.8) (33.7) (99.7) (103.3)
Interest expense, net (42.0) (36.1) (120.2) (109.9)
Other (expense) income, net (16.1) 0.0 (16.1) 0.0
Income before income taxes (93.9) (69.8) (236.0) (213.2)
Income tax (expense) benefit 30.3 20.5 75.2 61.5
Income (Loss) before equity in earnings (loss) of subsidiaries (63.6) (49.3) (160.8) (151.7)
Equity in earnings of subsidiaries 265.4 233.1 712.3 635.7
Net income 201.8 183.8 551.5 484.0
Guarantor Subsidiaries | Reportable Legal Entities        
Supplemental Guarantor Information [Line Items]        
Net sales 4,400.6 3,921.6 11,924.5 10,743.7
Cost of sales 3,671.5 3,286.6 9,926.3 8,966.6
Gross profit 729.1 635.0 1,998.2 1,777.1
Selling and administrative expenses 347.4 299.8 980.6 861.8
Advertising expense 47.2 45.9 134.7 128.3
Operating income 334.5 289.3 882.9 787.0
Interest expense, net 0.1 0.9 0.3 2.8
Other (expense) income, net 0.0 0.1 2.1 0.6
Income before income taxes 334.6 290.3 885.3 790.4
Income tax (expense) benefit (87.9) (75.3) (229.2) (202.6)
Income (Loss) before equity in earnings (loss) of subsidiaries 246.7 215.0 656.1 587.8
Equity in earnings of subsidiaries 0.0 0.0 0.0 0.0
Net income 246.7 215.0 656.1 587.8
Non-Guarantor Subsidiaries | Reportable Legal Entities        
Supplemental Guarantor Information [Line Items]        
Net sales 507.1 451.6 1,571.0 1,422.0
Cost of sales 419.7 373.0 1,306.8 1,186.0
Gross profit 87.4 78.6 264.2 236.0
Selling and administrative expenses 61.7 57.2 189.0 169.7
Advertising expense 3.8 2.2 8.6 5.6
Operating income 21.9 19.2 66.6 60.7
Interest expense, net (0.4) (1.4) (1.2) (4.4)
Other (expense) income, net (1.3) 0.1 (1.0) 0.4
Income before income taxes 20.2 17.9 64.4 56.7
Income tax (expense) benefit (1.5) 0.2 (8.2) (8.8)
Income (Loss) before equity in earnings (loss) of subsidiaries 18.7 18.1 56.2 47.9
Equity in earnings of subsidiaries 0.0 0.0 0.0 0.0
Net income 18.7 18.1 56.2 47.9
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 (expense) 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