XML 105 R89.htm IDEA: XBRL DOCUMENT v3.10.0.1
Guarantor Statements - SB/RH (Statement Of Income) (Details) - USD ($)
$ in Millions
 3 Months Ended 9 Months Ended
Jul. 01, 2018
Jun. 30, 2018
Jul. 02, 2017
Jun. 30, 2017
Jul. 01, 2018
Jun. 30, 2018
Jul. 02, 2017
Jun. 30, 2017
Condensed Income Statements, Captions [Line Items]                
Net sales   $ 945.5   $ 862.9   $ 2,358.1   $ 2,221.6
Cost of goods sold   586.0   531.5   1,484.5   1,339.2
Restructuring and related charges   4.9   11.2   9.9   16.4
Gross profit   354.6   320.3   863.7   867.1
Selling   123.9   127.9   363.8   353.9
General and administrative   74.7   69.3   226.9   228.6
Research and development   6.9   7.2   21.1   20.9
Acquisition and integration related charges   2.3   5.2   12.0   11.6
Restructuring and related charges   20.5   10.0   59.1   14.9
Total operating expenses   228.3   219.6   682.9   629.9
Operating (loss) income   126.3   100.7   180.8   237.2
Interest expense   63.5   76.1   206.6   232.4
Other non-operating (income) expense, net   (2.3)   1.3   (4.6)   1.7
Income (loss) from continuing operations before income taxes   65.1   23.3   (21.2)   3.1
Income tax (benefit) expense   (337.8)   19.5   (464.9)   49.1
Net income (loss) from continuing operations   402.9   3.8   443.7   (46.0)
Income (Loss) from discontinued operations, net of tax           497.9   295.2
Net income   399.3   39.8   941.6   249.2
Net income attributable to non-controlling interest   22.0   37.7   93.9   117.0
Net income attributable to controlling interest   $ 377.3   $ 2.1   $ 847.7   $ 132.2
Parent [Member]                
Condensed Income Statements, Captions [Line Items]                
Net sales $ 378.7   $ 299.1   $ 1,026.8   $ 841.0  
Cost of goods sold 277.5   205.1   764.2   559.9  
Gross profit 101.2   94.0   262.6   281.1  
Selling 40.7   42.5   131.8   127.0  
General and administrative 28.9   26.3   74.0   96.6  
Research and development 1.8   2.1   5.5   6.1  
Acquisition and integration related charges 0.9   4.6   5.2   9.9  
Restructuring and related charges 13.3   7.8   45.1   9.4  
Total operating expenses 85.6   83.3   261.6   249.0  
Operating (loss) income 15.6   10.7   1.0   32.1  
Interest expense 37.7   33.0   107.8   104.2  
Other non-operating (income) expense, net (82.7)   (68.4)   (308.6)   (186.9)  
Income (loss) from continuing operations before income taxes 60.6   46.1   201.8   114.8  
Income tax (benefit) expense (9.2)   (6.8)   (6.6)   5.4  
Net income (loss) from continuing operations 69.8   52.9   208.4   109.4  
Income (Loss) from discontinued operations, net of tax (10.2)   28.5   31.9   100.0  
Net income 59.6   81.4   240.3   209.4  
Net income attributable to controlling interest 59.6   81.4   240.3   209.4  
SB/RH Holdings, LLC [Member]                
Condensed Income Statements, Captions [Line Items]                
Net sales 945.5   862.9   2,358.1   2,221.6  
Cost of goods sold 586.0   531.5   1,484.5   1,339.2  
Restructuring and related charges 4.9   11.2   9.9   16.4  
Gross profit 354.6   320.2   863.7   866.0  
Selling 123.9   127.9   363.8   353.9  
General and administrative 66.6   57.8   180.6   181.7  
Research and development 6.9   7.2   21.1   20.9  
Acquisition and integration related charges 2.3   5.2   12.0   11.6  
Restructuring and related charges 20.5   10.0   59.1   14.9  
Total operating expenses 220.2   208.1   636.6   583.0  
Operating (loss) income 134.4   112.1   227.1   283.0  
Interest expense 43.6   39.8   124.2   122.0  
Other non-operating (income) expense, net 0.7   1.4   3.5   2.3  
Income (loss) from continuing operations before income taxes 90.1   70.9   99.4   158.7  
Income tax (benefit) expense 20.5   19.8   (111.0)   53.3  
Net income (loss) from continuing operations 69.6   51.1   210.4   105.4  
Income (Loss) from discontinued operations, net of tax (9.5)   28.3   32.0   99.8  
Net income 60.1   79.4   242.4   205.2  
Net income attributable to non-controlling interest 0.2   1.7   1.0   1.5  
Net income attributable to controlling interest 59.9   77.7   241.4   203.7  
Eliminations [Member]                
Condensed Income Statements, Captions [Line Items]                
Net sales (575.2)   (380.8)   (1,420.2)   (913.9)  
Cost of goods sold (574.6)   (378.8)   (1,421.9)   (908.5)  
Gross profit (0.6)   (2.0)   1.7   (5.4)  
Selling (0.2)   (0.4)   (0.4)   (1.2)  
General and administrative         0.1      
Total operating expenses (0.2)   (0.4)   (0.3)   (1.2)  
Operating (loss) income (0.4)   (1.6)   2.0   (4.2)  
Interest expense         (0.1)      
Other non-operating (income) expense, net 95.0   83.8   361.4   227.9  
Income (loss) from continuing operations before income taxes (95.4)   (85.4)   (359.3)   (232.1)  
Income tax (benefit) expense (0.1)   0.2   0.1   (0.2)  
Net income (loss) from continuing operations (95.3)   (85.6)   (359.4)   (231.9)  
Income (Loss) from discontinued operations, net of tax (32.7)   (46.4)   (153.6)   (161.4)  
Net income (128.0)   (132.0)   (513.0)   (393.3)  
Net income attributable to controlling interest (128.0)   (132.0)   (513.0)   (393.3)  
Guarantor Subsidiaries [Member]                
Condensed Income Statements, Captions [Line Items]                
Net sales 851.4   668.5   1,873.9   1,510.4  
Cost of goods sold 649.0   489.0   1,453.3   1,073.5  
Restructuring and related charges 3.2   11.2   6.5   16.4  
Gross profit 199.2   168.3   414.1   420.5  
Selling 50.7   53.9   132.0   132.8  
General and administrative 31.0   23.7   81.3   57.6  
Research and development 2.9   2.6   8.7   8.4  
Acquisition and integration related charges 0.7   0.1   3.8   0.4  
Restructuring and related charges 4.8   1.9   9.5   4.9  
Total operating expenses 90.1   82.2   235.3   204.1  
Operating (loss) income 109.1   86.1   178.8   216.4  
Interest expense 5.4   5.9   15.6   14.0  
Other non-operating (income) expense, net (12.1)   (14.8)   (49.3)   (38.0)  
Income (loss) from continuing operations before income taxes 115.8   95.0   212.5   240.4  
Income tax (benefit) expense 29.3   26.4   (98.6)   54.3  
Net income (loss) from continuing operations 86.5   68.6   311.1   186.1  
Income (Loss) from discontinued operations, net of tax 16.3   22.3   75.8   78.6  
Net income 102.8   90.9   386.9   264.7  
Net income attributable to controlling interest 102.8   90.9   386.9   264.7  
Nonguarantor Subsidiaries [Member]                
Condensed Income Statements, Captions [Line Items]                
Net sales 290.6   276.1   877.6   784.1  
Cost of goods sold 234.1   216.2   688.9   614.3  
Restructuring and related charges 1.7       3.4      
Gross profit 54.8   59.9   185.3   169.8  
Selling 32.7   31.9   100.4   95.3  
General and administrative 6.7   7.8   25.2   27.5  
Research and development 2.2   2.5   6.9   6.4  
Acquisition and integration related charges 0.7   0.5   3.0   1.3  
Restructuring and related charges 2.4   0.3   4.5   0.6  
Total operating expenses 44.7   43.0   140.0   131.1  
Operating (loss) income 10.1   16.9   45.3   38.7  
Interest expense 0.5   0.9   0.9   3.8  
Other non-operating (income) expense, net 0.5   0.8       (0.7)  
Income (loss) from continuing operations before income taxes 9.1   15.2   44.4   35.6  
Income tax (benefit) expense 0.5       (5.9)   (6.2)  
Net income (loss) from continuing operations 8.6   15.2   50.3   41.8  
Income (Loss) from discontinued operations, net of tax 17.1   23.9   77.9   82.6  
Net income 25.7   39.1   128.2   124.4  
Net income attributable to non-controlling interest 0.2   1.7   1.0   1.5  
Net income attributable to controlling interest $ 25.5   $ 37.4   $ 127.2   $ 122.9