XML 105 R92.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Supplemental Guarantor Information - Consolidating Statements of Operations (Details) - 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
Supplemental Guarantor Information [Line Items]                      
Net sales $ 4,536.9 $ 4,907.7 $ 4,629.9 $ 3,957.9 $ 4,074.8 $ 4,373.2 $ 4,186.1 $ 3,606.4 $ 18,032.4 $ 16,240.5 $ 14,832.9
Cost of sales                 14,992.5 13,533.6 12,382.7
Gross profit 777.5 816.5 773.8 672.1 693.8 713.6 695.6 603.9 3,039.9 2,706.9 2,450.2
Selling and administrative expenses                 1,713.1 1,537.1 1,410.0
Advertising expense                 193.2 182.5 173.7
Operating income 283.8 320.6 300.3 228.9 242.9 274.8 265.5 204.1 1,133.6 987.3 866.5
Interest (expense) income, net                 (159.4) (148.6) (150.5)
Other (expense) income, net                 (24.5) 1.8 (55.3)
Income before income taxes                 949.7 840.5 660.7
Income tax expense                 (212.9) (197.5) (137.6)
Income (loss) before equity in earnings of subsidiaries                 736.8 643.0 523.1
Equity in earnings of subsidiaries                 0.0 0.0 0.0
Net income $ 185.6 $ 201.7 $ 196.6 $ 152.9 $ 159.3 $ 183.7 $ 173.0 $ 127.0 736.8 643.0 523.1
Reportable Legal Entities | Parent Guarantor                      
Supplemental Guarantor Information [Line Items]                      
Net sales                 0.0 0.0 0.0
Cost of sales                 0.0 0.0 0.0
Gross profit                 0.0 0.0 0.0
Selling and administrative expenses                 0.0 0.0 0.0
Advertising expense                 0.0 0.0 0.0
Operating income                 0.0 0.0 0.0
Interest (expense) income, net                 0.0 0.0 0.0
Other (expense) income, net                 0.0 0.0 0.0
Income before income taxes                 0.0 0.0 0.0
Income tax expense                 0.0 (0.4) (0.9)
Income (loss) before equity in earnings of subsidiaries                 0.0 (0.4) (0.9)
Equity in earnings of subsidiaries                 736.8 643.4 524.0
Net income                 736.8 643.0 523.1
Reportable Legal Entities | Subsidiary Issuer                      
Supplemental Guarantor Information [Line Items]                      
Net sales                 0.0 0.0 0.0
Cost of sales                 0.0 0.0 0.0
Gross profit                 0.0 0.0 0.0
Selling and administrative expenses                 136.4 138.3 127.2
Advertising expense                 0.0 0.0 0.0
Operating income                 (136.4) (138.3) (127.2)
Interest (expense) income, net                 (158.1) (146.7) (148.3)
Other (expense) income, net                 (21.9) (0.2) (57.5)
Income before income taxes                 (316.4) (285.2) (333.0)
Income tax expense                 87.4 67.0 149.9
Income (loss) before equity in earnings of subsidiaries                 (229.0) (218.2) (183.1)
Equity in earnings of subsidiaries                 965.8 861.6 707.1
Net income                 736.8 643.4 524.0
Reportable Legal Entities | Guarantor Subsidiaries                      
Supplemental Guarantor Information [Line Items]                      
Net sales                 15,874.1 14,356.8 13,299.8
Cost of sales                 13,207.3 11,962.7 11,103.5
Gross profit                 2,666.8 2,394.1 2,196.3
Selling and administrative expenses                 1,317.5 1,176.8 1,093.3
Advertising expense                 180.8 173.9 166.4
Operating income                 1,168.5 1,043.4 936.6
Interest (expense) income, net                 0.3 3.5 4.1
Other (expense) income, net                 2.1 0.7 0.7
Income before income taxes                 1,170.9 1,047.6 941.4
Income tax expense                 (285.2) (249.8) (270.2)
Income (loss) before equity in earnings of subsidiaries                 885.7 797.8 671.2
Equity in earnings of subsidiaries                 0.0 0.0 0.0
Net income                 885.7 797.8 671.2
Reportable Legal Entities | Non-Guarantor Subsidiaries                      
Supplemental Guarantor Information [Line Items]                      
Net sales                 2,158.3 1,883.7 1,533.1
Cost of sales                 1,785.2 1,570.9 1,279.2
Gross profit                 373.1 312.8 253.9
Selling and administrative expenses                 259.2 222.0 189.5
Advertising expense                 12.4 8.6 7.3
Operating income                 101.5 82.2 57.1
Interest (expense) income, net                 (1.6) (5.4) (6.3)
Other (expense) income, net                 (4.7) 1.3 1.5
Income before income taxes                 95.2 78.1 52.3
Income tax expense                 (15.1) (14.3) (16.4)
Income (loss) before equity in earnings of subsidiaries                 80.1 63.8 35.9
Equity in earnings of subsidiaries                 0.0 0.0 0.0
Net income                 80.1 63.8 35.9
Reportable Legal Entities | Affiliated Entity                      
Supplemental Guarantor Information [Line Items]                      
Net sales                 0.0 0.0 0.0
Cost of sales                 0.0 0.0 0.0
Gross profit                 0.0 0.0 0.0
Selling and administrative expenses                 0.0 0.0 0.0
Advertising expense                 0.0 0.0 0.0
Operating income                 0.0 0.0 0.0
Interest (expense) income, net                 0.0 0.0 0.0
Other (expense) income, net                 0.0 0.0 0.0
Income before income taxes                 0.0 0.0 0.0
Income tax expense                 0.0 0.0 0.0
Income (loss) before equity in earnings of subsidiaries                 0.0 0.0 0.0
Equity in earnings of subsidiaries                 0.0 0.0 0.0
Net income                 0.0 0.0 0.0
Consolidating Adjustments                      
Supplemental Guarantor Information [Line Items]                      
Net sales                 0.0 0.0 0.0
Cost of sales                 0.0 0.0 0.0
Gross profit                 0.0 0.0 0.0
Selling and administrative expenses                 0.0 0.0 0.0
Advertising expense                 0.0 0.0 0.0
Operating income                 0.0 0.0 0.0
Interest (expense) income, net                 0.0 0.0 0.0
Other (expense) income, net                 0.0 0.0 0.0
Income before income taxes                 0.0 0.0 0.0
Income tax expense                 0.0 0.0 0.0
Income (loss) before equity in earnings of subsidiaries                 0.0 0.0 0.0
Equity in earnings of subsidiaries                 (1,702.6) (1,505.0) (1,231.1)
Net income                 $ (1,702.6) $ (1,505.0) $ (1,231.1)