XML 46 R33.htm IDEA: XBRL DOCUMENT v3.19.1
Segment Information (Tables)
6 Months Ended
Mar. 31, 2019
Segment Reporting [Abstract]  
Certain Operating Data for Segments

The following table shows selected operating data for our segments (in millions):

 

 

 

Three Months Ended

 

 

Six Months Ended

 

 

 

March 31,

 

 

March 31,

 

 

 

2019

 

 

2018

 

 

2019

 

 

2018

 

Net sales (aggregate):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corrugated Packaging

 

$

2,990.7

 

 

$

2,391.3

 

 

$

5,724.5

 

 

$

4,711.0

 

Consumer Packaging

 

 

1,668.3

 

 

 

1,637.3

 

 

 

3,287.1

 

 

 

3,238.6

 

Land and Development

 

 

0.8

 

 

 

26.7

 

 

 

14.7

 

 

 

38.1

 

Total

 

$

4,659.8

 

 

$

4,055.3

 

 

$

9,026.3

 

 

$

7,987.7

 

Less net sales (intersegment):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corrugated Packaging

 

$

19.4

 

 

$

22.0

 

 

$

37.4

 

 

$

41.4

 

Consumer Packaging

 

 

20.4

 

 

 

16.3

 

 

 

41.5

 

 

 

35.3

 

Total

 

$

39.8

 

 

$

38.3

 

 

$

78.9

 

 

$

76.7

 

Net sales (unaffiliated customers):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corrugated Packaging

 

$

2,971.3

 

 

$

2,369.3

 

 

$

5,687.1

 

 

$

4,669.6

 

Consumer Packaging

 

 

1,647.9

 

 

 

1,621.0

 

 

 

3,245.6

 

 

 

3,203.3

 

Land and Development

 

 

0.8

 

 

 

26.7

 

 

 

14.7

 

 

 

38.1

 

Total

 

$

4,620.0

 

 

$

4,017.0

 

 

$

8,947.4

 

 

$

7,911.0

 

Segment income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corrugated Packaging

 

$

310.3

 

 

$

262.8

 

 

$

557.1

 

 

$

532.7

 

Consumer Packaging

 

 

85.2

 

 

 

94.6

 

 

 

162.1

 

 

 

188.8

 

Land and Development

 

 

0.5

 

 

 

16.1

 

 

 

1.2

 

 

 

15.4

 

Segment income

 

 

396.0

 

 

 

373.5

 

 

 

720.4

 

 

 

736.9

 

Gain on sale of certain closed facilities

 

 

 

 

 

 

 

 

50.5

 

 

 

 

Multiemployer pension withdrawals

 

 

 

 

 

 

 

 

 

 

 

(180.0

)

Land and Development impairments

 

 

(13.0

)

 

 

 

 

 

(13.0

)

 

 

(27.6

)

Restructuring and other costs

 

 

(34.8

)

 

 

(31.7

)

 

 

(89.2

)

 

 

(48.0

)

Non-allocated expenses

 

 

(24.4

)

 

 

(21.4

)

 

 

(43.4

)

 

 

(37.3

)

Interest expense, net

 

 

(111.8

)

 

 

(78.3

)

 

 

(206.2

)

 

 

(143.1

)

Gain (loss) on extinguishment of debt

 

 

0.4

 

 

 

0.1

 

 

 

(1.5

)

 

 

(0.9

)

Other (expense) income, net

 

 

(3.3

)

 

 

1.1

 

 

 

(6.0

)

 

 

3.6

 

Income before income taxes

 

$

209.1

 

 

$

243.3

 

 

$

411.6

 

 

$

303.6

 

The following table shows selected operating data for our segments (in millions):

 

 

 

March 31,

2019

 

 

September 30,

2018

 

Identifiable assets:

 

 

 

 

 

 

 

 

Corrugated Packaging

 

$

16,775.2

 

 

$

11,069.6

 

Consumer Packaging

 

 

11,220.3

 

 

 

11,511.1

 

Land and Development

 

 

34.4

 

 

 

49.1

 

Assets held for sale

 

 

33.5

 

 

 

59.5

 

Corporate

 

 

2,629.6

 

 

 

2,671.2

 

Total

 

$

30,693.0

 

 

$

25,360.5

 

Changes in Carrying Amount of Goodwill

The changes in the carrying amount of goodwill during the six months ended March 31, 2019 is as follows (in millions):

 

 

 

Corrugated

Packaging

 

 

Consumer

Packaging

 

 

Total

 

Balance as of September 30, 2018

 

 

 

 

 

 

 

 

 

 

 

 

Goodwill

 

$

1,966.8

 

 

$

3,653.6

 

 

$

5,620.4

 

Accumulated impairment losses

 

 

(0.1

)

 

 

(42.7

)

 

 

(42.8

)

 

 

 

1,966.7

 

 

 

3,610.9

 

 

 

5,577.6

 

Goodwill acquired

 

 

1,735.0

 

 

 

 

 

 

1,735.0

 

Purchase price allocation adjustments

 

 

0.9

 

 

 

(0.6

)

 

 

0.3

 

Translation adjustments

 

 

2.8

 

 

 

(14.8

)

 

 

(12.0

)

Balance as of March 31, 2019

 

 

 

 

 

 

 

 

 

 

 

 

Goodwill

 

 

3,705.5

 

 

 

3,638.2

 

 

 

7,343.7

 

Accumulated impairment losses

 

 

(0.1

)

 

 

(42.7

)

 

 

(42.8

)

 

 

$

3,705.4

 

 

$

3,595.5

 

 

$

7,300.9