XML 68 R57.htm IDEA: XBRL DOCUMENT v3.19.1
Supplemental Guarantor Information - Consolidating Statements of Operations (Details) - USD ($)
$ in Millions
 3 Months Ended
Mar. 31, 2019
Mar. 31, 2018
Supplemental Guarantor Information [Line Items]    
Net sales $ 3,957.9 $ 3,606.4
Cost of sales 3,285.8 3,002.5
Gross profit 672.1 603.9
Selling and administrative expenses 404.0 362.7
Advertising expense 39.2 37.1
Operating income 228.9 204.1
Interest expense, net (38.3) (37.7)
Other income (expense), net 1.0 (0.7)
Income before income taxes 191.6 165.7
Income tax (expense) benefit (38.7) (38.7)
Income (Loss) before equity in earnings (loss) of subsidiaries 152.9 127.0
Equity in earnings of subsidiaries 0.0 0.0
Net income 152.9 127.0
Consolidating Adjustments    
Supplemental Guarantor Information [Line Items]    
Net sales 0.0 0.0
Cost of sales 0.0 0.0
Gross profit 0.0 0.0
Selling and administrative expenses 0.0 0.0
Advertising expense 0.0 0.0
Operating income 0.0 0.0
Interest expense, net 0.0 0.0
Other income (expense), net 0.0 0.0
Income before income taxes 0.0 0.0
Income tax (expense) benefit 0.0 0.0
Income (Loss) before equity in earnings (loss) of subsidiaries 0.0 0.0
Equity in earnings of subsidiaries (349.5) (305.0)
Net income (349.5) (305.0)
Parent Guarantor | Reportable Legal Entities    
Supplemental Guarantor Information [Line Items]    
Net sales 0.0 0.0
Cost of sales 0.0 0.0
Gross profit 0.0 0.0
Selling and administrative expenses 0.0 0.0
Advertising expense 0.0 0.0
Operating income 0.0 0.0
Interest expense, net 0.0 0.0
Other income (expense), net 0.0 0.0
Income before income taxes 0.0 0.0
Income tax (expense) benefit (0.1) (0.1)
Income (Loss) before equity in earnings (loss) of subsidiaries (0.1) (0.1)
Equity in earnings of subsidiaries 153.0 127.1
Net income 152.9 127.0
Subsidiary Issuer | Reportable Legal Entities    
Supplemental Guarantor Information [Line Items]    
Net sales 0.0 0.0
Cost of sales 0.0 0.0
Gross profit 0.0 0.0
Selling and administrative expenses 31.9 34.5
Advertising expense 0.0 0.0
Operating income (31.9) (34.5)
Interest expense, net (38.0) (37.1)
Other income (expense), net 0.0 0.0
Income before income taxes (69.9) (71.6)
Income tax (expense) benefit 26.4 20.8
Income (Loss) before equity in earnings (loss) of subsidiaries (43.5) (50.8)
Equity in earnings of subsidiaries 196.5 177.9
Net income 153.0 127.1
Guarantor Subsidiaries | Reportable Legal Entities    
Supplemental Guarantor Information [Line Items]    
Net sales 3,422.5 3,123.4
Cost of sales 2,840.8 2,597.0
Gross profit 581.7 526.4
Selling and administrative expenses 309.4 272.4
Advertising expense 37.1 35.2
Operating income 235.2 218.8
Interest expense, net 0.1 1.0
Other income (expense), net 1.7 0.4
Income before income taxes 237.0 220.2
Income tax (expense) benefit (59.4) (55.3)
Income (Loss) before equity in earnings (loss) of subsidiaries 177.6 164.9
Equity in earnings of subsidiaries 0.0 0.0
Net income 177.6 164.9
Non-Guarantor Subsidiaries | Reportable Legal Entities    
Supplemental Guarantor Information [Line Items]    
Net sales 535.4 483.0
Cost of sales 445.0 405.5
Gross profit 90.4 77.5
Selling and administrative expenses 62.7 55.8
Advertising expense 2.1 1.9
Operating income 25.6 19.8
Interest expense, net (0.4) (1.6)
Other income (expense), net (0.7) (1.1)
Income before income taxes 24.5 17.1
Income tax (expense) benefit (5.6) (4.1)
Income (Loss) before equity in earnings (loss) of subsidiaries 18.9 13.0
Equity in earnings of subsidiaries 0.0 0.0
Net income 18.9 13.0
Affiliated Entity | Reportable Legal Entities    
Supplemental Guarantor Information [Line Items]    
Net sales 0.0 0.0
Cost of sales 0.0 0.0
Gross profit 0.0 0.0
Selling and administrative expenses 0.0 0.0
Advertising expense 0.0 0.0
Operating income 0.0 0.0
Interest expense, net 0.0 0.0
Other income (expense), net 0.0 0.0
Income before income taxes 0.0 0.0
Income tax (expense) benefit 0.0 0.0
Income (Loss) before equity in earnings (loss) of subsidiaries 0.0 0.0
Equity in earnings of subsidiaries 0.0 0.0
Net income $ 0.0 $ 0.0