XML 36 R64.htm IDEA: XBRL DOCUMENT v3.20.1
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, 2020
Mar. 31, 2019
Mar. 31, 2020
Mar. 31, 2019
Condensed Income Statements Captions [Line Items]        
Net sales $ 4,447.3 $ 4,620.0 $ 8,871.0 $ 8,947.4
Cost of goods sold 3,642.5 3,720.4 7,257.2 7,266.0
Gross profit 804.8 899.6 1,613.8 1,681.4
Selling, general and administrative, excluding intangible amortization 418.6 444.1 844.3 845.0
Selling, general and administrative intangible amortization 100.1 102.4 201.9 195.3
Loss (gain) on disposal of assets (5.6)   (6.9) (43.8)
Multiemployer pension withdrawal expense 0.9   0.9  
Land and Development impairments   13.0   13.0
Restructuring and other costs 16.4 34.8 46.5 89.2
Operating profit (loss) 274.4 305.3 527.1 582.7
Interest (expense) income, net (97.3) (111.8) (190.8) (206.2)
(Loss) gain on extinguishment of debt (0.5) 0.4 (0.5) (1.5)
Pension and other postretirement non- service (expense) income 26.1 18.7 52.8 36.0
Other income (expense), net (0.9) (3.3) (4.6) (6.0)
Equity in income (loss) of unconsolidated entities 4.9 (0.2) 8.7 6.6
Income before income taxes 206.7 209.1 392.7 411.6
Income tax benefit (expense) (57.8) (47.2) (104.3) (109.9)
Consolidated net income 148.9 161.9 288.4 301.7
Less: Net income attributable to noncontrolling interests (0.8) (1.5) (1.8) (2.2)
Net income attributable to common stockholders 148.1 160.4 286.6 299.5
Comprehensive income (loss) attributable to common stockholders (236.0) 189.7 10.2 269.3
Parent [Member]        
Condensed Income Statements Captions [Line Items]        
Other income (expense), net 0.1   0.1  
Equity in income of consolidated entities 148.0 160.4 286.5 299.5
Income before income taxes 148.1 160.4 286.6 299.5
Consolidated net income 148.1 160.4 286.6 299.5
Net income attributable to common stockholders 148.1 160.4 286.6 299.5
Comprehensive income (loss) attributable to common stockholders (236.0) 189.7 10.2 269.3
Issuer [Member]        
Condensed Income Statements Captions [Line Items]        
Selling, general and administrative, excluding intangible amortization 0.1 0.3 0.3 0.4
Restructuring and other costs 2.0 3.9 3.6 3.9
Operating profit (loss) (2.1) (4.2) (3.9) (4.3)
Interest (expense) income, net (63.8) (65.0) (128.5) (112.0)
Intercompany interest income (expense), net (3.3) 0.5 (6.8) 3.5
(Loss) gain on extinguishment of debt (0.4)   (0.4) (1.8)
Other income (expense), net   (3.4)   (4.0)
Equity in income of consolidated entities 252.3 195.5 478.9 394.2
Income before income taxes 182.7 123.4 339.3 275.6
Income tax benefit (expense) 17.3 17.9 34.8 29.0
Consolidated net income 200.0 141.3 374.1 304.6
Net income attributable to common stockholders 200.0 141.3 374.1 304.6
Comprehensive income (loss) attributable to common stockholders (184.9) 170.4 98.7 276.9
Guarantor Subsidiaries [Member]        
Condensed Income Statements Captions [Line Items]        
Net sales 630.9 639.2 1,220.2 1,263.0
Cost of goods sold 502.2 526.8 983.8 1,027.7
Gross profit 128.7 112.4 236.4 235.3
Selling, general and administrative, excluding intangible amortization 27.9 14.2 56.7 27.3
Selling, general and administrative intangible amortization 24.5 26.2 50.5 52.3
Loss (gain) on disposal of assets 0.1      
Multiemployer pension withdrawal expense 0.1   0.1  
Restructuring and other costs   0.1   0.1
Operating profit (loss) 76.1 71.9 129.1 155.6
Interest (expense) income, net (33.6) (42.0) (68.8) (91.9)
Intercompany interest income (expense), net (24.2) (27.5) (49.4) (54.6)
(Loss) gain on extinguishment of debt   0.4   0.4
Pension and other postretirement non- service (expense) income (1.9) (1.7) (3.8) (3.4)
Other income (expense), net 0.2 (1.0) 1.3 (0.4)
Equity in income of consolidated entities 111.1 168.2 249.4 414.4
Income before income taxes 127.7 168.3 257.8 420.1
Income tax benefit (expense) (4.0) 0.6 (1.7) (1.3)
Consolidated net income 123.7 168.9 256.1 418.8
Net income attributable to common stockholders 123.7 168.9 256.1 418.8
Comprehensive income (loss) attributable to common stockholders (247.9) 200.0 (11.6) 395.2
Non-Guarantor Subsidiaries [Member]        
Condensed Income Statements Captions [Line Items]        
Net sales 4,479.1 4,638.1 8,939.6 8,971.9
Cost of goods sold 3,794.8 3,850.9 7,546.0 7,525.8
Gross profit 684.3 787.2 1,393.6 1,446.1
Selling, general and administrative, excluding intangible amortization 390.6 429.6 787.3 817.3
Selling, general and administrative intangible amortization 75.6 76.2 151.4 143.0
Loss (gain) on disposal of assets (5.7)   (6.9) (43.8)
Multiemployer pension withdrawal expense 0.8   0.8  
Land and Development impairments   13.0   13.0
Restructuring and other costs 14.4 30.8 42.9 85.2
Operating profit (loss) 208.6 237.6 418.1 431.4
Interest (expense) income, net 0.1 (4.8) 6.5 (2.3)
Intercompany interest income (expense), net 19.3 27.0 40.0 51.1
(Loss) gain on extinguishment of debt (0.1)   (0.1) (0.1)
Pension and other postretirement non- service (expense) income 28.0 20.4 56.6 39.4
Other income (expense), net (1.2) 1.1 (6.0) (1.6)
Equity in income (loss) of unconsolidated entities 4.9 (0.2) 8.7 6.6
Income before income taxes 259.6 281.1 523.8 524.5
Income tax benefit (expense) (71.1) (65.7) (137.4) (137.6)
Consolidated net income 188.5 215.4 386.4 386.9
Less: Net income attributable to noncontrolling interests (0.8) (1.5) (1.8) (2.2)
Net income attributable to common stockholders 187.7 213.9 384.6 384.7
Comprehensive income (loss) attributable to common stockholders (190.1) 243.6 116.1 355.2
Eliminations [Member]        
Condensed Income Statements Captions [Line Items]        
Net sales (662.7) (657.3) (1,288.8) (1,287.5)
Cost of goods sold (654.5) (657.3) (1,272.6) (1,287.5)
Gross profit (8.2)   (16.2)  
Operating profit (loss) (8.2)   (16.2)  
Intercompany interest income (expense), net 8.2   16.2  
Equity in income of consolidated entities (511.4) (524.1) (1,014.8) (1,108.1)
Income before income taxes (511.4) (524.1) (1,014.8) (1,108.1)
Consolidated net income (511.4) (524.1) (1,014.8) (1,108.1)
Net income attributable to common stockholders (511.4) (524.1) (1,014.8) (1,108.1)
Comprehensive income (loss) attributable to common stockholders $ 622.9 $ (614.0) $ (203.2) $ (1,027.3)