XML 85 R72.htm IDEA: XBRL DOCUMENT v3.19.1
Selected Condensed Consolidating Financial Statements of Parent, Issuer, Guarantors and Non-Guarantors - Condensed Consolidating Statements of Income (Details) - USD ($)
$ in Millions
3 Months Ended 6 Months Ended
Mar. 31, 2019
Mar. 31, 2018
Dec. 31, 2017
Mar. 31, 2019
Mar. 31, 2018
Condensed Income Statements Captions [Line Items]          
Net sales $ 4,620.0 $ 4,017.0   $ 8,947.4 $ 7,911.0
Cost of goods sold 3,720.4 3,227.6   7,266.0 6,348.1
Selling, general and administrative, excluding intangible amortization 444.1 395.8   845.0 776.6
Selling, general and administrative intangible amortization 102.4 75.2   195.3 147.7
Loss (gain) on disposal of assets   2.8   (43.8) 3.9
Multiemployer pension withdrawals         180.0
Land and Development impairments 13.0   $ 27.6 13.0 27.6
Restructuring and other costs 34.8 31.7   89.2 48.0
Operating profit (loss) 305.3 283.9   582.7 379.1
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)
Pension and other postretirement non- service (expense) income 18.7 24.6   36.0 49.2
Other (expense) income, net (3.3) 1.1   (6.0) 3.6
Equity in income of unconsolidated entities (0.2) 11.9   6.6 15.7
Income before income taxes 209.1 243.3   411.6 303.6
Income tax benefit (expense) (47.2) (18.8)   (109.9) 1,054.4
Consolidated net income 161.9 224.5   301.7 1,358.0
Less: Net (income) loss attributable to noncontrolling interests (1.5) (1.3)   (2.2) 0.3
Net income attributable to common stockholders 160.4 223.2   299.5 1,358.3
Comprehensive income (loss) attributable to common stockholders 189.7 279.1   269.3 1,373.9
Parent [Member]          
Condensed Income Statements Captions [Line Items]          
Interest expense, net   (0.1)     (0.1)
Equity in income of consolidated entities 160.4     299.5  
Income before income taxes 160.4 (0.1)   299.5 (0.1)
Consolidated net income 160.4 (0.1)   299.5 (0.1)
Net income attributable to common stockholders 160.4 (0.1)   299.5 (0.1)
Comprehensive income (loss) attributable to common stockholders 189.7 (0.1)   269.3 (0.1)
Issuer [Member]          
Condensed Income Statements Captions [Line Items]          
Selling, general and administrative, excluding intangible amortization 0.3 0.4   0.4 0.4
Multiemployer pension withdrawals         6.5
Restructuring and other costs 3.9 2.5   3.9 3.3
Operating profit (loss) (4.2) (2.9)   (4.3) (10.2)
Interest expense, net (65.0) (28.6)   (112.0) (43.9)
Intercompany interest income (expense), net 0.5 6.2   3.5 11.8
Gain (loss) on extinguishment of debt   (0.7)   (1.8) (1.6)
Other (expense) income, net (3.4) 0.6   (4.0) 1.0
Equity in income of consolidated entities 196.9 242.4   396.7 1,394.4
Income before income taxes 124.8 217.0   278.1 1,351.5
Income tax benefit (expense) 14.1 6.3   29.0 6.9
Consolidated net income 138.9 223.3   307.1 1,358.4
Net income attributable to common stockholders 138.9 223.3   307.1 1,358.4
Comprehensive income (loss) attributable to common stockholders 168.3 279.2   277.1 1,374.0
Guarantor Subsidiaries [Member]          
Condensed Income Statements Captions [Line Items]          
Net sales 639.2 633.7   1,263.0 1,243.8
Cost of goods sold 526.8 512.1   1,027.7 959.6
Selling, general and administrative, excluding intangible amortization 14.2 24.9   27.3 49.3
Selling, general and administrative intangible amortization 26.3 26.1   52.3 52.1
Loss (gain) on disposal of assets   0.1     0.1
Multiemployer pension withdrawals         12.5
Restructuring and other costs   4.2   0.1 5.3
Operating profit (loss) 71.9 66.3   155.6 164.9
Interest expense, net (42.0) (43.5)   (91.9) (87.7)
Intercompany interest income (expense), net (27.5) (16.5)   (54.6) (32.3)
Gain (loss) on extinguishment of debt 0.4 0.9   0.4 0.9
Pension and other postretirement non- service (expense) income (1.7) (0.2)   (3.4) (0.3)
Other (expense) income, net (1.0) 2.6   (0.4) 4.3
Equity in income of unconsolidated entities         2.5
Equity in income of consolidated entities 168.8 129.5   417.3 1,023.1
Income before income taxes 168.9 139.1   423.0 1,075.4
Income tax benefit (expense) 0.6 (0.1)   (1.3) 124.4
Consolidated net income 169.5 139.0   421.7 1,199.8
Net income attributable to common stockholders 169.5 139.0   421.7 1,199.8
Comprehensive income (loss) attributable to common stockholders 201.6 213.9   394.5 1,229.5
Non-Guarantor Subsidiaries [Member]          
Condensed Income Statements Captions [Line Items]          
Net sales 4,638.1 4,034.3   8,971.9 7,958.0
Cost of goods sold 3,850.9 3,366.5   7,525.8 6,679.3
Selling, general and administrative, excluding intangible amortization 429.6 370.5   817.3 726.9
Selling, general and administrative intangible amortization 76.1 49.1   143.0 95.6
Loss (gain) on disposal of assets   2.7   (43.8) 3.8
Multiemployer pension withdrawals         161.0
Land and Development impairments 13.0     13.0 27.6
Restructuring and other costs 30.9 25.0   85.2 39.4
Operating profit (loss) 237.6 220.5   431.4 224.4
Interest expense, net (4.8) (6.1)   (2.3) (11.4)
Intercompany interest income (expense), net 27.0 10.3   51.1 20.5
Gain (loss) on extinguishment of debt   (0.1)   (0.1) (0.2)
Pension and other postretirement non- service (expense) income 20.4 24.8   39.4 49.5
Other (expense) income, net 1.1 (2.1)   (1.6) (1.7)
Equity in income of unconsolidated entities (0.2) 11.9   6.6 13.2
Income before income taxes 281.1 259.2   524.5 294.3
Income tax benefit (expense) (61.9) (25.0)   (137.6) 923.1
Consolidated net income 219.2 234.2   386.9 1,217.4
Less: Net (income) loss attributable to noncontrolling interests (1.5) (1.3)   (2.2) 0.3
Net income attributable to common stockholders 217.7 232.9   384.7 1,217.7
Comprehensive income (loss) attributable to common stockholders 247.0 288.8   354.7 1,233.6
Eliminations [Member]          
Condensed Income Statements Captions [Line Items]          
Net sales (657.3) (651.0)   (1,287.5) (1,290.8)
Cost of goods sold (657.3) (651.0)   (1,287.5) (1,290.8)
Equity in income of consolidated entities (526.1) (371.9)   (1,113.5) (2,417.5)
Income before income taxes (526.1) (371.9)   (1,113.5) (2,417.5)
Consolidated net income (526.1) (371.9)   (1,113.5) (2,417.5)
Net income attributable to common stockholders (526.1) (371.9)   (1,113.5) (2,417.5)
Comprehensive income (loss) attributable to common stockholders $ (616.9) $ (502.7)   $ (1,026.3) $ (2,463.1)