|
Consolidated Statements Of Operations (USD $) In Millions, except Per Share data, unless otherwise specified
|
3 Months Ended |
12 Months Ended |
|
Dec. 31, 2014
|
Sep. 30, 2014
|
Jun. 30, 2014
|
Mar. 31, 2014
|
Dec. 31, 2013
|
Sep. 30, 2013
|
Jun. 30, 2013
|
Mar. 31, 2013
|
Dec. 31, 2014
|
Dec. 31, 2013
|
Dec. 31, 2012
|
| Net Sales |
$ 3,050.1us-gaap_SalesRevenueNet |
|
$ 3,266.1us-gaap_SalesRevenueNet |
|
$ 3,106.0us-gaap_SalesRevenueNet |
|
$ 2,652.3us-gaap_SalesRevenueNet |
|
$ 2,713.3us-gaap_SalesRevenueNet |
|
$ 2,864.3us-gaap_SalesRevenueNet |
|
$ 2,779.3us-gaap_SalesRevenueNet |
|
$ 2,411.7us-gaap_SalesRevenueNet |
|
$ 12,074.5us-gaap_SalesRevenueNet |
$ 10,768.6us-gaap_SalesRevenueNet |
|
$ 10,128.2us-gaap_SalesRevenueNet |
| Cost of sales |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10,153.2us-gaap_CostOfGoodsAndServicesSold |
9,008.3us-gaap_CostOfGoodsAndServicesSold |
|
8,458.6us-gaap_CostOfGoodsAndServicesSold |
| Gross profit |
491.9us-gaap_GrossProfit |
|
507.3us-gaap_GrossProfit |
|
496.9us-gaap_GrossProfit |
|
425.2us-gaap_GrossProfit |
|
448.3us-gaap_GrossProfit |
|
458.4us-gaap_GrossProfit |
|
451.6us-gaap_GrossProfit |
|
402.0us-gaap_GrossProfit |
|
1,921.3us-gaap_GrossProfit |
1,760.3us-gaap_GrossProfit |
|
1,669.6us-gaap_GrossProfit |
| Selling and administrative expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,110.3us-gaap_SellingGeneralAndAdministrativeExpense |
1,120.9us-gaap_SellingGeneralAndAdministrativeExpense |
|
1,029.5us-gaap_SellingGeneralAndAdministrativeExpense |
| Advertising expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
138.0us-gaap_AdvertisingExpense |
130.8us-gaap_AdvertisingExpense |
|
129.5us-gaap_AdvertisingExpense |
| Income (loss) from operations |
164.3us-gaap_OperatingIncomeLoss |
|
184.7us-gaap_OperatingIncomeLoss |
|
188.2us-gaap_OperatingIncomeLoss |
|
135.8us-gaap_OperatingIncomeLoss |
|
142.0us-gaap_OperatingIncomeLoss |
[1] |
92.9us-gaap_OperatingIncomeLoss |
[1] |
153.6us-gaap_OperatingIncomeLoss |
[1] |
120.1us-gaap_OperatingIncomeLoss |
[1] |
673.0us-gaap_OperatingIncomeLoss |
508.6us-gaap_OperatingIncomeLoss |
[2] |
510.6us-gaap_OperatingIncomeLoss |
| Interest expense, net |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(197.3)us-gaap_InterestIncomeExpenseNet |
(250.1)us-gaap_InterestIncomeExpenseNet |
|
(307.4)us-gaap_InterestIncomeExpenseNet |
| Net (loss) gain on extinguishments of long-term debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(90.7)us-gaap_GainsLossesOnExtinguishmentOfDebt |
(64.0)us-gaap_GainsLossesOnExtinguishmentOfDebt |
|
(17.2)us-gaap_GainsLossesOnExtinguishmentOfDebt |
| Other income, net |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2.7us-gaap_OtherNonoperatingIncomeExpense |
1.0us-gaap_OtherNonoperatingIncomeExpense |
|
0.1us-gaap_OtherNonoperatingIncomeExpense |
| Income (loss) before income taxes |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
387.7us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest |
195.5us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest |
|
186.1us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest |
| Income tax (expense) benefit |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(142.8)us-gaap_IncomeTaxExpenseBenefit |
(62.7)us-gaap_IncomeTaxExpenseBenefit |
|
(67.1)us-gaap_IncomeTaxExpenseBenefit |
| Net income (loss) |
$ 51.8us-gaap_NetIncomeLoss |
|
$ 55.6us-gaap_NetIncomeLoss |
|
$ 86.6us-gaap_NetIncomeLoss |
|
$ 50.9us-gaap_NetIncomeLoss |
|
$ 60.0us-gaap_NetIncomeLoss |
[1] |
$ (2.2)us-gaap_NetIncomeLoss |
[1] |
$ 46.7us-gaap_NetIncomeLoss |
[1] |
$ 28.3us-gaap_NetIncomeLoss |
[1] |
$ 244.9us-gaap_NetIncomeLoss |
$ 132.8us-gaap_NetIncomeLoss |
|
$ 119.0us-gaap_NetIncomeLoss |
| Basic |
$ 0.30us-gaap_EarningsPerShareBasic |
[3] |
$ 0.33us-gaap_EarningsPerShareBasic |
[3] |
$ 0.51us-gaap_EarningsPerShareBasic |
[3] |
$ 0.30us-gaap_EarningsPerShareBasic |
[3] |
$ 0.35us-gaap_EarningsPerShareBasic |
[1],[3] |
$ (0.01)us-gaap_EarningsPerShareBasic |
[1],[3] |
$ 0.32us-gaap_EarningsPerShareBasic |
[1],[3] |
$ 0.19us-gaap_EarningsPerShareBasic |
[1],[3] |
$ 1.44us-gaap_EarningsPerShareBasic |
$ 0.85us-gaap_EarningsPerShareBasic |
|
$ 0.82us-gaap_EarningsPerShareBasic |
| Diluted |
$ 0.30us-gaap_EarningsPerShareDiluted |
[3] |
$ 0.32us-gaap_EarningsPerShareDiluted |
[3] |
$ 0.50us-gaap_EarningsPerShareDiluted |
[3] |
$ 0.30us-gaap_EarningsPerShareDiluted |
[3] |
$ 0.35us-gaap_EarningsPerShareDiluted |
[1],[3] |
$ (0.01)us-gaap_EarningsPerShareDiluted |
[1],[3] |
$ 0.32us-gaap_EarningsPerShareDiluted |
[1],[3] |
$ 0.19us-gaap_EarningsPerShareDiluted |
[1],[3] |
$ 1.42us-gaap_EarningsPerShareDiluted |
$ 0.84us-gaap_EarningsPerShareDiluted |
|
$ 0.82us-gaap_EarningsPerShareDiluted |
| Basic |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
170.6us-gaap_WeightedAverageNumberOfSharesOutstandingBasic |
156.6us-gaap_WeightedAverageNumberOfSharesOutstandingBasic |
|
145.1us-gaap_WeightedAverageNumberOfSharesOutstandingBasic |
| Diluted |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
172.8us-gaap_WeightedAverageNumberOfDilutedSharesOutstanding |
158.7us-gaap_WeightedAverageNumberOfDilutedSharesOutstanding |
|
145.8us-gaap_WeightedAverageNumberOfDilutedSharesOutstanding |
| Common Stock, Dividends, Per Share, Declared |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 0.1950us-gaap_CommonStockDividendsPerShareDeclared |
$ 0.0425us-gaap_CommonStockDividendsPerShareDeclared |
|
$ 0.0000us-gaap_CommonStockDividendsPerShareDeclared |
|
|
|