XML 84 R72.htm IDEA: XBRL DOCUMENT v3.19.2
Selected Condensed Consolidating Financial Statements of Parent, Issuer, Guarantors and Non-Guarantors - Condensed Consolidating Statements of Income (Details) - USD ($)
$ in Millions
3 Months Ended 9 Months Ended
Jun. 30, 2019
Mar. 31, 2019
Jun. 30, 2018
Dec. 31, 2017
Jun. 30, 2019
Jun. 30, 2018
Condensed Income Statements Captions [Line Items]            
Net sales $ 4,690.0   $ 4,137.5   $ 13,637.4 $ 12,048.5
Cost of goods sold 3,701.1   3,270.4   10,967.1 9,618.5
Selling, general and administrative, excluding intangible amortization 442.4   380.7   1,287.4 1,157.3
Selling, general and administrative intangible amortization 102.4   75.6   297.7 223.3
Loss (gain) on disposal of assets 6.5   2.7   (37.3) 6.6
Multiemployer pension withdrawals (1.7)   4.2   (1.7) 184.2
Land and Development impairments   $ 13.0 1.7 $ 27.6 13.0 29.3
Restructuring and other costs 17.9   17.1   107.1 65.1
Operating profit (loss) 421.4   385.1   1,004.1 764.2
Interest expense, net (111.1)   (76.7)   (317.3) (219.8)
Gain (loss) on extinguishment of debt (3.2)   0.9   (4.7)  
Pension and other postretirement non- service (expense) income 18.9   21.3   54.9 70.5
Other (expense) income, net 3.7   9.7   (2.3) 13.3
Equity in income of unconsolidated entities 1.7   15.5   8.3 31.2
Income before income taxes 331.4   355.8   743.0 659.4
Income tax benefit (expense) (77.6)   (84.5)   (187.5) 969.9
Consolidated net income (loss) 253.8   271.3   555.5 1,629.3
Less: Net income attributable to noncontrolling interests (1.2)   (3.1)   (3.4) (2.8)
Net income (loss) attributable to common stockholders 252.6   268.2   552.1 1,626.5
Comprehensive (loss) income attributable to common stockholders 282.7   35.6   552.0 1,409.5
Parent [Member]            
Condensed Income Statements Captions [Line Items]            
Interest expense, net     (0.6)     (0.7)
Equity in income (loss) of consolidated entities 252.6       552.1  
Income before income taxes 252.6   (0.6)   552.1 (0.7)
Consolidated net income (loss) 252.6   (0.6)   552.1 (0.7)
Net income (loss) attributable to common stockholders 252.6   (0.6)   552.1 (0.7)
Comprehensive (loss) income attributable to common stockholders 282.7   (0.6)   552.0 (0.7)
Issuer [Member]            
Condensed Income Statements Captions [Line Items]            
Selling, general and administrative, excluding intangible amortization (0.4)         0.4
Multiemployer pension withdrawals           6.5
Restructuring and other costs 1.4   3.0   5.3 6.3
Operating profit (loss) (1.0)   (3.0)   (5.3) (13.2)
Interest expense, net (66.5)   (21.6)   (178.5) (65.5)
Intercompany interest income (expense), net (2.5)   8.5   1.0 20.3
Gain (loss) on extinguishment of debt (0.8)       (2.6) (1.6)
Other (expense) income, net     (0.3)   (4.0) 0.7
Equity in income (loss) of consolidated entities 268.2   281.7   664.9 1,676.1
Income before income taxes 197.4   265.3   475.5 1,616.8
Income tax benefit (expense) 17.9   3.5   46.9 10.4
Consolidated net income (loss) 215.3   268.8   522.4 1,627.2
Net income (loss) attributable to common stockholders 215.3   268.8   522.4 1,627.2
Comprehensive (loss) income attributable to common stockholders 244.9   36.2   522.0 1,410.2
Guarantor Subsidiaries [Member]            
Condensed Income Statements Captions [Line Items]            
Net sales 643.0   673.1   1,906.0 1,916.9
Cost of goods sold 475.6   529.7   1,503.3 1,489.3
Selling, general and administrative, excluding intangible amortization 26.0   20.9   53.3 70.2
Selling, general and administrative intangible amortization 26.1   26.1   78.4 78.2
Loss (gain) on disposal of assets 0.1       0.1 0.1
Multiemployer pension withdrawals           12.5
Restructuring and other costs 0.1   0.1   0.2 5.4
Operating profit (loss) 115.1   96.3   270.7 261.2
Interest expense, net (36.9)   (43.0)   (128.8) (130.7)
Intercompany interest income (expense), net (33.3)   (19.7)   (87.9) (52.0)
Gain (loss) on extinguishment of debt (2.3)   1.0   (1.9) 1.9
Pension and other postretirement non- service (expense) income (1.4)       (4.8) (0.3)
Other (expense) income, net (35.2)   (8.9)   (35.6) (4.6)
Equity in income of unconsolidated entities     5.0     7.5
Equity in income (loss) of consolidated entities (19.5)   159.3   397.8 1,182.4
Income before income taxes (13.5)   190.0   409.5 1,265.4
Income tax benefit (expense) (1.9)   (4.9)   (3.2) 119.5
Consolidated net income (loss) (15.4)   185.1   406.3 1,384.9
Net income (loss) attributable to common stockholders (15.4)   185.1   406.3 1,384.9
Comprehensive (loss) income attributable to common stockholders 12.0   (38.2)   406.5 1,191.3
Non-Guarantor Subsidiaries [Member]            
Condensed Income Statements Captions [Line Items]            
Net sales 4,676.3   4,138.2   13,648.2 12,096.2
Cost of goods sold 3,844.9   3,414.5   11,370.7 10,093.8
Selling, general and administrative, excluding intangible amortization 416.8   359.8   1,234.1 1,086.7
Selling, general and administrative intangible amortization 76.3   49.5   219.3 145.1
Loss (gain) on disposal of assets 6.4   2.7   (37.4) 6.5
Multiemployer pension withdrawals (1.7)   4.2   (1.7) 165.2
Land and Development impairments     1.7   13.0 29.3
Restructuring and other costs 16.4   14.0   101.6 53.4
Operating profit (loss) 317.2   291.8   748.6 516.2
Interest expense, net (7.7)   (11.5)   (10.0) (22.9)
Intercompany interest income (expense), net 25.9   11.2   77.0 31.7
Gain (loss) on extinguishment of debt (0.1)   (0.1)   (0.2) (0.3)
Pension and other postretirement non- service (expense) income 20.3   21.3   59.7 70.8
Other (expense) income, net 38.9   18.9   37.3 17.2
Equity in income of unconsolidated entities 1.7   10.5   8.3 23.7
Income before income taxes 396.2   342.1   920.7 636.4
Income tax benefit (expense) (93.6)   (83.1)   (231.2) 840.0
Consolidated net income (loss) 302.6   259.0   689.5 1,476.4
Less: Net income attributable to noncontrolling interests (1.2)   (3.1)   (3.4) (2.8)
Net income (loss) attributable to common stockholders 301.4   255.9   686.1 1,473.6
Comprehensive (loss) income attributable to common stockholders 332.2   23.1   686.9 1,256.7
Eliminations [Member]            
Condensed Income Statements Captions [Line Items]            
Net sales (629.3)   (673.8)   (1,916.8) (1,964.6)
Cost of goods sold (619.4)   (673.8)   (1,906.9) (1,964.6)
Operating profit (loss) (9.9)       (9.9)  
Intercompany interest income (expense), net 9.9       9.9  
Equity in income (loss) of consolidated entities (501.3)   (441.0)   (1,614.8) (2,858.5)
Income before income taxes (501.3)   (441.0)   (1,614.8) (2,858.5)
Consolidated net income (loss) (501.3)   (441.0)   (1,614.8) (2,858.5)
Net income (loss) attributable to common stockholders (501.3)   (441.0)   (1,614.8) (2,858.5)
Comprehensive (loss) income attributable to common stockholders $ (589.1)   $ 15.1   $ (1,615.4) $ (2,448.0)