XML 42 R63.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Selected Condensed Consolidating Financial Statements of Parent, Issuer, Guarantors and Non-Guarantors - Condensed Consolidating Statements of Income (Details) - USD ($)
$ in Millions
3 Months Ended
Dec. 31, 2019
Dec. 31, 2018
Condensed Income Statements Captions [Line Items]    
Net sales $ 4,423.7 $ 4,327.4
Cost of goods sold 3,614.7 3,545.6
Selling, general and administrative, excluding intangible amortization 425.7 400.9
Selling, general and administrative intangible amortization 101.8 92.9
Gain on disposal of assets (1.3) (43.8)
Restructuring and other costs 30.1 54.4
Operating profit (loss) 252.7 277.4
Interest (expense) income, net (93.5) (94.4)
Loss on extinguishment of debt   (1.9)
Pension and other postretirement non- service (expense) income 26.7 17.3
Other income (expense), net (3.7) (2.7)
Equity in income of unconsolidated entities 3.8 6.8
Income before income taxes 186.0 202.5
Income tax benefit (expense) (46.5) (62.7)
Consolidated net income 139.5 139.8
Less: Net income attributable to noncontrolling interests (1.0) (0.7)
Net income attributable to common stockholders 138.5 139.1
Comprehensive (loss) income attributable to common stockholders 246.2 79.6
Parent [Member]    
Condensed Income Statements Captions [Line Items]    
Equity in income of consolidated entities 138.5 139.1
Income before income taxes 138.5 139.1
Consolidated net income 138.5 139.1
Net income attributable to common stockholders 138.5 139.1
Comprehensive (loss) income attributable to common stockholders 246.2 79.6
Issuer [Member]    
Condensed Income Statements Captions [Line Items]    
Selling, general and administrative, excluding intangible amortization 0.2 0.1
Restructuring and other costs 1.6  
Operating profit (loss) (1.8) (0.1)
Interest (expense) income, net (64.7) (47.0)
Intercompany interest income (expense), net (3.5) 3.0
Loss on extinguishment of debt   (1.8)
Other income (expense), net   (0.6)
Equity in income of consolidated entities 226.6 198.7
Income before income taxes 156.6 152.2
Income tax benefit (expense) 17.5 11.1
Consolidated net income 174.1 163.3
Net income attributable to common stockholders 174.1 163.3
Comprehensive (loss) income attributable to common stockholders 283.6 106.5
Guarantor Subsidiaries [Member]    
Condensed Income Statements Captions [Line Items]    
Net sales 589.3 623.8
Cost of goods sold 481.6 500.9
Selling, general and administrative, excluding intangible amortization 28.8 13.1
Selling, general and administrative intangible amortization 26.0 26.1
Gain on disposal of assets (0.1)  
Operating profit (loss) 53.0 83.7
Interest (expense) income, net (35.2) (49.9)
Intercompany interest income (expense), net (25.2) (27.1)
Pension and other postretirement non- service (expense) income (1.9) (1.7)
Other income (expense), net 1.1 0.6
Equity in income of consolidated entities 138.3 246.2
Income before income taxes 130.1 251.8
Income tax benefit (expense) 2.3 (1.9)
Consolidated net income 132.4 249.9
Net income attributable to common stockholders 132.4 249.9
Comprehensive (loss) income attributable to common stockholders 236.3 195.2
Non-Guarantor Subsidiaries [Member]    
Condensed Income Statements Captions [Line Items]    
Net sales 4,460.5 4,333.8
Cost of goods sold 3,751.2 3,674.9
Selling, general and administrative, excluding intangible amortization 396.7 387.7
Selling, general and administrative intangible amortization 75.8 66.8
Gain on disposal of assets (1.2) (43.8)
Restructuring and other costs 28.5 54.4
Operating profit (loss) 209.5 193.8
Interest (expense) income, net 6.4 2.5
Intercompany interest income (expense), net 20.7 24.1
Loss on extinguishment of debt   (0.1)
Pension and other postretirement non- service (expense) income 28.6 19.0
Other income (expense), net (4.8) (2.7)
Equity in income of unconsolidated entities 3.8 6.8
Income before income taxes 264.2 243.4
Income tax benefit (expense) (66.3) (71.9)
Consolidated net income 197.9 171.5
Less: Net income attributable to noncontrolling interests (1.0) (0.7)
Net income attributable to common stockholders 196.9 170.8
Comprehensive (loss) income attributable to common stockholders 306.2 111.6
Eliminations [Member]    
Condensed Income Statements Captions [Line Items]    
Net sales (626.1) (630.2)
Cost of goods sold (618.1) (630.2)
Operating profit (loss) (8.0)  
Intercompany interest income (expense), net 8.0  
Equity in income of consolidated entities (503.4) (584.0)
Income before income taxes (503.4) (584.0)
Consolidated net income (503.4) (584.0)
Net income attributable to common stockholders (503.4) (584.0)
Comprehensive (loss) income attributable to common stockholders $ (826.1) $ (413.3)