XML 51 R112.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Supplemental Guarantor Information - Condensed Consolidating Statement of Operations and Comprehensive Income (Loss) (Detail) - USD ($)
$ in Millions
3 Months Ended 12 Months Ended
Dec. 31, 2019
Sep. 30, 2019
Jun. 30, 2019
Mar. 31, 2019
Dec. 31, 2018
Sep. 30, 2018
Jun. 30, 2018
Mar. 31, 2018
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
Condensed Financial Statements, Captions [Line Items]                      
Net sales [1]                 $ 2,957.2 $ 2,965.1 $ 2,845.7
Cost of goods sold                 1,905.7 1,917.4 1,858.2
Gross profit $ 274.2 $ 255.0 $ 286.7 $ 235.6 $ 268.0 $ 243.8 $ 282.6 $ 253.3 1,051.5 1,047.7 987.5
Selling, general and administrative                 540.1 534.3 536.0
Research and development                 78.9 76.7 73.2
Operating income 122.3 108.8 133.8 67.6 113.0 108.4 122.6 92.7 432.5 436.7 378.3
Loss (earnings) from investment in subsidiaries                 0.0 0.0 0.0
Other (income) expense:                      
(Gain) loss on sale of businesses                 (2.2) 7.3 4.2
Loss on early extinguishment of debt                 0.0 17.1 101.4
Net interest expense                 30.1 32.6 87.3
Other (income) expense                 (2.9) (0.1) 12.6
Income from continuing operations before income taxes                 407.5 379.8 172.8
Provision for income taxes                 45.8 58.1 58.7
Net income from continuing operations 102.9 91.3 115.1 52.4 94.2 [2] 91.2 77.9 [3] 58.4 361.7 321.7 114.1
(Loss) income from discontinued operations, net of tax (5.1) 1.0 (0.8) (1.1) (1.3) 18.9 (36.4) 44.5 (6.0) 25.7 371.3
Gain from sale of discontinued operations, net of tax                 0.0 0.0 181.1
Earnings (loss) from discontinued operations of investment in subsidiaries                 0.0 0.0 0.0
Net income $ 97.8 $ 92.3 $ 114.3 $ 51.3 $ 92.9 $ 110.1 $ 41.5 $ 102.9 355.7 347.4 666.5
Net income (loss) from continuing operations before noncontrolling interest                 355.7 347.4 666.5
Comprehensive income, net of tax                      
Changes in cumulative translation adjustment (inclusive of divestiture of business reclassified to gain from sale of $374.2 for the year ended December 31, 2017)                 (15.3) 10.0 497.5
Changes in market value of derivative financial instruments                 17.4 4.8 (4.6)
Comprehensive income                 357.8 362.2 1,159.4
Eliminations                      
Condensed Financial Statements, Captions [Line Items]                      
Net sales                 0.0 0.0 0.0
Cost of goods sold                 0.0 0.0 0.0
Gross profit                 0.0 0.0 0.0
Selling, general and administrative                 0.0 0.0 0.0
Research and development                 0.0 0.0 0.0
Operating income                 0.0 0.0 0.0
Loss (earnings) from investment in subsidiaries                 1,132.7 1,043.4 527.8
Other (income) expense:                      
(Gain) loss on sale of businesses                 0.0 0.0 0.0
Loss on early extinguishment of debt                   0.0 0.0
Net interest expense                 0.0 0.0 0.0
Other (income) expense                 0.0 0.0 0.0
Income from continuing operations before income taxes                 (1,132.7) (1,043.4) (527.8)
Provision for income taxes                 0.0 0.0 0.0
Net income from continuing operations                 (1,132.7) (1,043.4) (527.8)
(Loss) income from discontinued operations, net of tax                 0.0 0.0 0.0
Gain from sale of discontinued operations, net of tax                     0.0
Earnings (loss) from discontinued operations of investment in subsidiaries                 18.0 (77.1) (1,657.2)
Net income                 (1,114.7) (1,120.5) (2,185.0)
Net income (loss) from continuing operations before noncontrolling interest                 (1,114.7) (1,120.5) (2,185.0)
Comprehensive income, net of tax                      
Changes in cumulative translation adjustment (inclusive of divestiture of business reclassified to gain from sale of $374.2 for the year ended December 31, 2017)                 45.9 (30.0) (1,492.5)
Changes in market value of derivative financial instruments                 (52.2) (14.4) 13.8
Comprehensive income                 (1,121.0) (1,164.9) (3,663.7)
Parent Company Guarantor                      
Condensed Financial Statements, Captions [Line Items]                      
Net sales                 0.0 0.0 0.0
Cost of goods sold                 0.0 0.0 0.0
Gross profit                 0.0 0.0 0.0
Selling, general and administrative                 12.5 11.8 9.0
Research and development                 0.0 0.0 0.0
Operating income                 (12.5) (11.8) (9.0)
Loss (earnings) from investment in subsidiaries                 (374.2) (333.5) (122.2)
Other (income) expense:                      
(Gain) loss on sale of businesses                 0.0 0.0 0.0
Loss on early extinguishment of debt                   0.0 0.0
Net interest expense                 0.0 0.0 0.0
Other (income) expense                 0.0 0.0 0.0
Income from continuing operations before income taxes                 361.7 321.7 113.2
Provision for income taxes                 0.0 0.0 (0.9)
Net income from continuing operations                 361.7 321.7 114.1
(Loss) income from discontinued operations, net of tax                 0.0 0.0 0.0
Gain from sale of discontinued operations, net of tax                     0.0
Earnings (loss) from discontinued operations of investment in subsidiaries                 (6.0) 25.7 552.4
Net income                 355.7 347.4 666.5
Net income (loss) from continuing operations before noncontrolling interest                 355.7 347.4 666.5
Comprehensive income, net of tax                      
Changes in cumulative translation adjustment (inclusive of divestiture of business reclassified to gain from sale of $374.2 for the year ended December 31, 2017)                 (15.3) 10.0 497.5
Changes in market value of derivative financial instruments                 17.4 4.8 (4.6)
Comprehensive income                 357.8 362.2 1,159.4
Subsidiary Guarantor                      
Condensed Financial Statements, Captions [Line Items]                      
Net sales                 0.0 0.0 0.0
Cost of goods sold                 0.0 0.0 0.0
Gross profit                 0.0 0.0 0.0
Selling, general and administrative                 0.1 0.9 0.6
Research and development                 0.0 0.0 0.0
Operating income                 (0.1) (0.9) (0.6)
Loss (earnings) from investment in subsidiaries                 (376.3) (333.4) (122.2)
Other (income) expense:                      
(Gain) loss on sale of businesses                 0.0 0.0 0.0
Loss on early extinguishment of debt                   0.0 0.0
Net interest expense                 2.0 (1.0) (0.6)
Other (income) expense                 0.0 0.0 0.0
Income from continuing operations before income taxes                 374.2 333.5 122.2
Provision for income taxes                 0.0 0.0 0.0
Net income from continuing operations                 374.2 333.5 122.2
(Loss) income from discontinued operations, net of tax                 0.0 0.0 0.0
Gain from sale of discontinued operations, net of tax                     0.0
Earnings (loss) from discontinued operations of investment in subsidiaries                 (6.0) 25.7 552.4
Net income                 368.2 359.2 674.6
Net income (loss) from continuing operations before noncontrolling interest                 368.2 359.2 674.6
Comprehensive income, net of tax                      
Changes in cumulative translation adjustment (inclusive of divestiture of business reclassified to gain from sale of $374.2 for the year ended December 31, 2017)                 (15.3) 10.0 497.5
Changes in market value of derivative financial instruments                 17.4 4.8 (4.6)
Comprehensive income                 370.3 374.0 1,167.5
Subsidiary Issuer                      
Condensed Financial Statements, Captions [Line Items]                      
Net sales                 0.0 0.0 0.0
Cost of goods sold                 0.0 0.0 0.0
Gross profit                 0.0 0.0 0.0
Selling, general and administrative                 1.3 1.2 0.0
Research and development                 0.0 0.0 0.0
Operating income                 (1.3) (1.2) 0.0
Loss (earnings) from investment in subsidiaries                 (382.2) (376.5) (283.4)
Other (income) expense:                      
(Gain) loss on sale of businesses                 0.0 0.0 0.0
Loss on early extinguishment of debt                   17.1 91.0
Net interest expense                 4.6 24.8 70.7
Other (income) expense                 0.0 0.0 0.0
Income from continuing operations before income taxes                 376.3 333.4 121.7
Provision for income taxes                 0.0 0.0 0.0
Net income from continuing operations                 376.3 333.4 121.7
(Loss) income from discontinued operations, net of tax                 0.0 0.0 0.0
Gain from sale of discontinued operations, net of tax                     0.0
Earnings (loss) from discontinued operations of investment in subsidiaries                 (6.0) 25.7 552.4
Net income                 370.3 359.1 674.1
Net income (loss) from continuing operations before noncontrolling interest                 370.3 359.1 674.1
Comprehensive income, net of tax                      
Changes in cumulative translation adjustment (inclusive of divestiture of business reclassified to gain from sale of $374.2 for the year ended December 31, 2017)                 (15.3) 10.0 497.5
Changes in market value of derivative financial instruments                 17.4 4.8 (4.6)
Comprehensive income                 372.4 373.9 1,167.0
Non-Guarantor Subsidiaries                      
Condensed Financial Statements, Captions [Line Items]                      
Net sales                 2,957.2 2,965.1 2,845.7
Cost of goods sold                 1,905.7 1,917.4 1,858.2
Gross profit                 1,051.5 1,047.7 987.5
Selling, general and administrative                 526.2 520.4 526.4
Research and development                 78.9 76.7 73.2
Operating income                 446.4 450.6 387.9
Loss (earnings) from investment in subsidiaries                 0.0 0.0 0.0
Other (income) expense:                      
(Gain) loss on sale of businesses                 (2.2) 7.3 4.2
Loss on early extinguishment of debt                   0.0 10.4
Net interest expense                 23.5 8.8 17.2
Other (income) expense                 (2.9) (0.1) 12.6
Income from continuing operations before income taxes                 428.0 434.6 343.5
Provision for income taxes                 45.8 58.1 59.6
Net income from continuing operations                 382.2 376.5 283.9
(Loss) income from discontinued operations, net of tax                 (6.0) 25.7 371.3
Gain from sale of discontinued operations, net of tax                     181.1
Earnings (loss) from discontinued operations of investment in subsidiaries                 0.0 0.0 0.0
Net income                 376.2 402.2 836.3
Net income (loss) from continuing operations before noncontrolling interest                 376.2 402.2 836.3
Comprehensive income, net of tax                      
Changes in cumulative translation adjustment (inclusive of divestiture of business reclassified to gain from sale of $374.2 for the year ended December 31, 2017)                 (15.3) 10.0 497.5
Changes in market value of derivative financial instruments                 17.4 4.8 (4.6)
Comprehensive income                 $ 378.3 $ 417.0 $ 1,329.2
[1]
(1) 
One customer in the Aquatic Systems segment, Pool Corporation, represented approximately 15% of our consolidated net sales in 2019, 2018 and 2017.
[2]
(2) 
Amounts may not total to annual earnings because each quarter and year are calculated separately based on basic and diluted weighted-average ordinary shares outstanding during that period.
[3]
(1) 
Includes decrease of $17.1 million related to loss on early extinguishment of debt.