XML 74 R63.htm IDEA: XBRL DOCUMENT v3.20.2
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, 2020
Jun. 30, 2019
Jun. 30, 2020
Jun. 30, 2019
Condensed Income Statements Captions [Line Items]        
Net sales $ 4,236.3 $ 4,690.0 $ 13,107.3 $ 13,637.4
Cost of goods sold 3,466.3 3,701.1 10,723.5 10,967.1
Gross profit 770.0 988.9 2,383.8 2,670.3
Selling, general and administrative, excluding intangible amortization 390.1 442.4 1,234.4 1,287.4
Selling, general and administrative intangible amortization 99.6 102.4 301.5 297.7
(Gain) loss on disposal of assets 1.0 6.5 (5.9) (37.3)
Multiemployer pension withdrawal income (2.0) (1.7) (1.1) (1.7)
Land and Development impairments       13.0
Restructuring and other costs 9.7 17.9 56.2 107.1
Operating profit 271.6 421.4 798.7 1,004.1
Interest (expense) income, net (92.4) (111.1) (283.2) (317.3)
Loss on extinguishment of debt (0.6) (3.2) (1.1) (4.7)
Pension and other postretirement non-service (expense) income 25.6 18.9 78.4 54.9
Other income (expense), net (5.0) 3.7 (9.6) (2.3)
Equity in income of unconsolidated entities   1.7 8.7 8.3
Income before income taxes 199.2 331.4 591.9 743.0
Income tax benefit (expense) (19.2) (77.6) (123.5) (187.5)
Consolidated net income 180.0 253.8 468.4 555.5
Less: Net income attributable to noncontrolling interests (1.5) (1.2) (3.3) (3.4)
Net income attributable to common stockholders 178.5 252.6 465.1 552.1
Comprehensive income (loss) attributable to common stockholders 210.1 282.7 220.3 552.0
Parent [Member]        
Condensed Income Statements Captions [Line Items]        
Other income (expense), net     0.1  
Equity in income (loss) of consolidated entities 178.5 252.6 465.0 552.1
Income before income taxes 178.5 252.6 465.1 552.1
Consolidated net income 178.5 252.6 465.1 552.1
Net income attributable to common stockholders 178.5 252.6 465.1 552.1
Comprehensive income (loss) attributable to common stockholders 210.1 282.7 220.3 552.0
Issuer [Member]        
Condensed Income Statements Captions [Line Items]        
Selling, general and administrative, excluding intangible amortization 0.4 (0.4) 0.7  
Restructuring and other costs   1.4 3.6 5.3
Operating profit (0.4) (1.0) (4.3) (5.3)
Interest (expense) income, net (60.6) (66.5) (189.1) (178.5)
Intercompany interest income (expense), net (1.5) (2.5) (8.3) 1.0
Loss on extinguishment of debt (0.6) (0.8) (1.0) (2.6)
Other income (expense), net 0.5   0.5 (4.0)
Equity in income (loss) of consolidated entities 272.7 276.9 751.6 671.1
Income before income taxes 210.1 206.1 549.4 481.7
Income tax benefit (expense) 15.6 17.9 50.4 46.9
Consolidated net income 225.7 224.0 599.8 528.6
Net income attributable to common stockholders 225.7 224.0 599.8 528.6
Comprehensive income (loss) attributable to common stockholders 257.2 253.7 355.9 530.6
Guarantor Subsidiaries [Member]        
Condensed Income Statements Captions [Line Items]        
Net sales 604.9 643.0 1,825.1 1,906.0
Cost of goods sold 485.3 475.6 1,469.1 1,503.3
Gross profit 119.6 167.4 356.0 402.7
Selling, general and administrative, excluding intangible amortization 18.6 26.0 75.3 53.3
Selling, general and administrative intangible amortization 24.5 26.1 75.0 78.4
(Gain) loss on disposal of assets (0.1) 0.1 (0.1) 0.1
Multiemployer pension withdrawal income (2.0)   (1.9)  
Restructuring and other costs   0.1   0.2
Operating profit 78.6 115.1 207.7 270.7
Interest (expense) income, net (33.5) (36.9) (102.3) (128.8)
Intercompany interest income (expense), net (17.8) (33.3) (67.2) (87.9)
Loss on extinguishment of debt   (2.3)   (1.9)
Pension and other postretirement non-service (expense) income (1.4) (1.4) (5.2) (4.8)
Other income (expense), net   (35.2) 1.3 (35.6)
Equity in income (loss) of consolidated entities 195.8 (11.4) 445.2 403.0
Income before income taxes 221.7 (5.4) 479.5 414.7
Income tax benefit (expense) (0.6) (1.9) (2.3) (3.2)
Consolidated net income 221.1 (7.3) 477.2 411.5
Net income attributable to common stockholders 221.1 (7.3) 477.2 411.5
Comprehensive income (loss) attributable to common stockholders 250.2 20.7 238.6 415.9
Non-Guarantor Subsidiaries [Member]        
Condensed Income Statements Captions [Line Items]        
Net sales 4,293.6 4,676.3 13,233.2 13,648.2
Cost of goods sold 3,635.4 3,844.9 11,181.4 11,370.7
Gross profit 658.2 831.4 2,051.8 2,277.5
Selling, general and administrative, excluding intangible amortization 371.1 416.8 1,158.4 1,234.1
Selling, general and administrative intangible amortization 75.1 76.3 226.5 219.3
(Gain) loss on disposal of assets 1.1 6.4 (5.8) (37.4)
Multiemployer pension withdrawal income   (1.7) 0.8 (1.7)
Land and Development impairments       13.0
Restructuring and other costs 9.7 16.4 52.6 101.6
Operating profit 201.2 317.2 619.3 748.6
Interest (expense) income, net 1.7 (7.7) 8.2 (10.0)
Intercompany interest income (expense), net 11.5 25.9 51.5 77.0
Loss on extinguishment of debt   (0.1) (0.1) (0.2)
Pension and other postretirement non-service (expense) income 27.0 20.3 83.6 59.7
Other income (expense), net (5.5) 38.9 (11.5) 37.3
Equity in income of unconsolidated entities   1.7 8.7 8.3
Income before income taxes 235.9 396.2 759.7 920.7
Income tax benefit (expense) (34.2) (93.6) (171.6) (231.2)
Consolidated net income 201.7 302.6 588.1 689.5
Less: Net income attributable to noncontrolling interests (1.5) (1.2) (3.3) (3.4)
Net income attributable to common stockholders 200.2 301.4 584.8 686.1
Comprehensive income (loss) attributable to common stockholders 231.3 331.8 347.4 687.0
Eliminations [Member]        
Condensed Income Statements Captions [Line Items]        
Net sales (662.2) (629.3) (1,951.0) (1,916.8)
Cost of goods sold (654.4) (619.4) (1,927.0) (1,906.9)
Gross profit (7.8) (9.9) (24.0) (9.9)
Operating profit (7.8) (9.9) (24.0) (9.9)
Intercompany interest income (expense), net 7.8 9.9 24.0 9.9
Equity in income (loss) of consolidated entities (647.0) (518.1) (1,661.8) (1,626.2)
Income before income taxes (647.0) (518.1) (1,661.8) (1,626.2)
Consolidated net income (647.0) (518.1) (1,661.8) (1,626.2)
Net income attributable to common stockholders (647.0) (518.1) (1,661.8) (1,626.2)
Comprehensive income (loss) attributable to common stockholders $ (738.7) $ (606.2) $ (941.9) $ (1,633.5)