XML 85 R74.htm IDEA: XBRL DOCUMENT v3.8.0.1
GUARANTOR FINANCIAL INFORMATION - Statements of Income and Comprehensive Income (Details) - USD ($)
$ in Millions
3 Months Ended 9 Months Ended
Sep. 30, 2017
Sep. 30, 2016
Sep. 30, 2017
Sep. 30, 2016
Condensed Income Statements, Captions [Line Items]        
Net sales $ 666.5 $ 604.8 $ 1,907.1 $ 1,533.3
Cost of sales 290.3 243.4 823.6 568.8
Gross profit 376.2 361.4 1,083.5 964.5
Selling, general and administrative expenses 360.2 283.4 1,068.2 786.0
Acquisition and integration costs 12.7 33.5 40.2 39.5
Restructuring charges and other, net 6.4 0.5 11.3 2.3
Operating (loss) income (3.1) 44.0 (36.2) 136.7
Intercompany interest, net 0.0 0.0 0.0 0.0
Interest expense 38.6 27.4 110.3 69.3
Amortization of debt issuance costs 2.3 1.7 6.8 4.6
Loss on early extinguishment of debt, net 0.0 16.9 0.0 16.9
Foreign currency (gains) losses, net (3.1) 1.2 (16.8) 6.3
Miscellaneous, net 0.3 (0.6) 1.8 (0.1)
Other expenses 38.1 46.6 102.1 97.0
(Loss) income from continuing operations before income taxes (41.2) (2.6) (138.3) 39.7
(Benefit from) provision for income taxes 10.0 (0.4) 35.4 (18.3)
(Loss) income from continuing operations, net of taxes (31.2) (3.0) (102.9) 21.4
Income (loss) from discontinued operations, net of taxes 0.4 (0.2) 1.3 (2.3)
Equity in (loss) income of subsidiaries 0.0 0.0 0.0 0.0
Net (loss) income (30.8) (3.2) (101.6) 19.1
Other comprehensive income 1.4 5.3 15.8 [1] 13.7
Total comprehensive (loss) income (29.4) 2.1 (85.8) 32.8
Eliminations        
Condensed Income Statements, Captions [Line Items]        
Net sales (0.3) 9.3 (1.8) (4.9)
Cost of sales (0.3) 9.3 (1.8) (4.9)
Gross profit 0.0 0.0 0.0 0.0
Selling, general and administrative expenses 0.0 0.0 0.0 0.0
Acquisition and integration costs 0.0 0.0 0.0 0.0
Restructuring charges and other, net 0.0 0.0 0.0 0.0
Operating (loss) income 0.0 0.0 0.0 0.0
Intercompany interest, net 0.0 0.0 0.0 0.0
Interest expense 0.0 0.0 0.0 0.0
Amortization of debt issuance costs 0.0 0.0 0.0 0.0
Loss on early extinguishment of debt, net   0.0   0.0
Foreign currency (gains) losses, net 0.0 0.0 0.0 0.0
Miscellaneous, net 0.0 0.0 0.0 0.0
Other expenses 0.0 0.0 0.0 0.0
(Loss) income from continuing operations before income taxes 0.0 0.0 0.0 0.0
(Benefit from) provision for income taxes 0.0 0.0 0.0 0.0
(Loss) income from continuing operations, net of taxes 0.0 0.0 0.0 0.0
Income (loss) from discontinued operations, net of taxes 0.0 0.0 0.0 0.0
Equity in (loss) income of subsidiaries (10.3) (40.0) 39.5 (19.7)
Net (loss) income (10.3) (40.0) 39.5 (19.7)
Other comprehensive income 4.8 (1.6) 9.0 14.1
Total comprehensive (loss) income (5.5) (41.6) 48.5 (5.6)
Products Corporation | Reportable Legal Entities        
Condensed Income Statements, Captions [Line Items]        
Net sales 144.6 184.7 493.2 612.8
Cost of sales 59.5 47.4 185.5 192.6
Gross profit 85.1 137.3 307.7 420.2
Selling, general and administrative expenses 104.5 119.1 341.1 366.8
Acquisition and integration costs 11.0 33.3 35.1 38.9
Restructuring charges and other, net (5.4) 0.1 (9.1) 0.1
Operating (loss) income (25.0) (15.2) (59.4) 14.4
Intercompany interest, net (1.3) (2.2) (5.7) (6.5)
Interest expense 38.4 27.2 109.9 68.8
Amortization of debt issuance costs 2.3 1.7 6.8 4.6
Loss on early extinguishment of debt, net   16.9   16.9
Foreign currency (gains) losses, net (1.6) 0.4 (3.4) 2.5
Miscellaneous, net (10.3) (10.3) (45.0) (45.0)
Other expenses 27.5 33.7 62.6 41.3
(Loss) income from continuing operations before income taxes (52.5) (48.9) (122.0) (26.9)
(Benefit from) provision for income taxes 15.8 8.8 62.2 17.3
(Loss) income from continuing operations, net of taxes (36.7) (40.1) (59.8) (9.6)
Income (loss) from discontinued operations, net of taxes 0.0 0.0 0.0 0.0
Equity in (loss) income of subsidiaries 5.9 36.9 (41.8) 28.7
Net (loss) income (30.8) (3.2) (101.6) 19.1
Other comprehensive income 1.4 5.3 15.8 13.7
Total comprehensive (loss) income (29.4) 2.1 (85.8) 32.8
Guarantor Subsidiaries | Reportable Legal Entities        
Condensed Income Statements, Captions [Line Items]        
Net sales 206.0 168.5 529.2 337.1
Cost of sales 101.1 82.7 257.4 144.9
Gross profit 104.9 85.8 271.8 192.2
Selling, general and administrative expenses 93.5 56.3 270.6 129.1
Acquisition and integration costs 0.9 0.2 2.5 0.2
Restructuring charges and other, net 9.7 0.0 14.7 0.7
Operating (loss) income 0.8 29.3 (16.0) 62.2
Intercompany interest, net 0.4 0.0 1.1 0.1
Interest expense 0.0 0.0 0.0 0.0
Amortization of debt issuance costs 0.0 0.0 0.0 0.0
Loss on early extinguishment of debt, net   0.0   0.0
Foreign currency (gains) losses, net 0.8 (0.4) 1.3 (0.7)
Miscellaneous, net (12.6) (4.4) (22.4) (0.6)
Other expenses (11.4) (4.8) (20.0) (1.2)
(Loss) income from continuing operations before income taxes 12.2 34.1 4.0 63.4
(Benefit from) provision for income taxes (3.2) (10.2) (13.9) (36.4)
(Loss) income from continuing operations, net of taxes 9.0 23.9 (9.9) 27.0
Income (loss) from discontinued operations, net of taxes 0.0 0.0 0.0 0.0
Equity in (loss) income of subsidiaries 4.4 3.1 2.3 (9.0)
Net (loss) income 13.4 27.0 (7.6) 18.0
Other comprehensive income (2.7) 0.6 (9.7) (6.9)
Total comprehensive (loss) income 10.7 27.6 (17.3) 11.1
Non-Guarantor Subsidiaries | Reportable Legal Entities        
Condensed Income Statements, Captions [Line Items]        
Net sales 316.2 242.3 886.5 588.3
Cost of sales 130.0 104.0 382.5 236.2
Gross profit 186.2 138.3 504.0 352.1
Selling, general and administrative expenses 162.2 108.0 456.5 290.1
Acquisition and integration costs 0.8 0.0 2.6 0.4
Restructuring charges and other, net 2.1 0.4 5.7 1.5
Operating (loss) income 21.1 29.9 39.2 60.1
Intercompany interest, net 0.9 2.2 4.6 6.4
Interest expense 0.2 0.2 0.4 0.5
Amortization of debt issuance costs 0.0 0.0 0.0 0.0
Loss on early extinguishment of debt, net   0.0   0.0
Foreign currency (gains) losses, net (2.3) 1.2 (14.7) 4.5
Miscellaneous, net 23.2 14.1 69.2 45.5
Other expenses 22.0 17.7 59.5 56.9
(Loss) income from continuing operations before income taxes (0.9) 12.2 (20.3) 3.2
(Benefit from) provision for income taxes (2.6) 1.0 (12.9) 0.8
(Loss) income from continuing operations, net of taxes (3.5) 13.2 (33.2) 4.0
Income (loss) from discontinued operations, net of taxes 0.4 (0.2) 1.3 (2.3)
Equity in (loss) income of subsidiaries 0.0 0.0 0.0 0.0
Net (loss) income (3.1) 13.0 (31.9) 1.7
Other comprehensive income (2.1) 1.0 0.7 (7.2)
Total comprehensive (loss) income $ (5.2) $ 14.0 $ (31.2) $ (5.5)
[1] See Note 13, “Accumulated Other Comprehensive Loss,” regarding the changes in the accumulated balances for each component of other comprehensive loss during the nine months ended September 30, 2017.