XML 76 R65.htm IDEA: XBRL DOCUMENT v3.19.2
Supplemental Guarantor Information - Condensed Consolidating Statements of Operations (Detail) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Jun. 30, 2019
Jun. 30, 2018
Jun. 30, 2019
Jun. 30, 2018
Net sales $ 1,924,534 $ 1,934,951 $ 5,075,247 $ 4,482,555
Cost of products sold 1,451,998 1,441,057 3,832,154 3,380,531
Gross profit 472,536 493,894 1,243,093 1,102,024
Operating expense:        
Selling, general and administrative 328,827 323,194 976,928 858,534
Depreciation 17,731 15,811 52,779 41,640
Amortization 51,724 50,076 155,508 105,339
Total operating expense 398,282 389,081 1,185,215 1,005,513
Intercompany charges (income) 0 0 0 0
Income (loss) from operations 74,254 104,813 57,878 96,511
Interest expense, financing costs, and other 38,089 37,348 116,902 99,486
Intercompany interest expense (income) 0 0 0 0
Income (loss) before provision for income taxes 36,165 67,465 (59,024) (2,975)
Provision for (benefit from) income taxes [1] 5,178 18,090 (21,032) (53,291)
Income (loss) before equity in net income of subsidiaries 30,987 49,375 (37,992) 50,316
Equity in net income of subsidiaries 0 0 0 0
Net income (loss) 30,987 49,375 (37,992) 50,316
Reportable Legal Entities [Member] | Parent Company [Member]        
Net sales 0 0 0 0
Cost of products sold 0 0 0 0
Gross profit 0 0 0 0
Operating expense:        
Selling, general and administrative 1,377 1,776 15,572 4,315
Depreciation 1,243 411 2,743 1,310
Amortization 0 0 0 0
Total operating expense 2,620 2,187 18,315 5,625
Intercompany charges (income) (3,566) (7,521) (17,110) (8,105)
Income (loss) from operations 946 5,334 (1,205) 2,480
Interest expense, financing costs, and other 41,332 33,416 103,574 90,712
Intercompany interest expense (income) (17,558) (6,809) (28,447) (17,698)
Income (loss) before provision for income taxes (22,828) (21,273) (76,332) (70,534)
Provision for (benefit from) income taxes (13,241) (6,848) (28,280) (11,796)
Income (loss) before equity in net income of subsidiaries (9,587) (14,425) (48,052) (58,738)
Equity in net income of subsidiaries 40,574 63,800 10,060 109,054
Net income (loss) 30,987 49,375 (37,992) 50,316
Reportable Legal Entities [Member] | Guarantor Subsidiaries [Member]        
Net sales 1,870,923 1,883,249 4,956,220 4,364,128
Cost of products sold 1,409,632 1,401,045 3,737,845 3,288,086
Gross profit 461,291 482,204 1,218,375 1,076,042
Operating expense:        
Selling, general and administrative 319,666 313,034 938,044 828,987
Depreciation 16,034 14,967 48,648 39,015
Amortization 51,616 49,947 155,180 104,946
Total operating expense 387,316 377,948 1,141,872 972,948
Intercompany charges (income) 3,566 7,521 17,110 8,105
Income (loss) from operations 70,409 96,735 59,393 94,989
Interest expense, financing costs, and other (2,457) 3,594 13,503 8,226
Intercompany interest expense (income) 17,181 6,427 27,306 16,552
Income (loss) before provision for income taxes 55,685 86,714 18,584 70,211
Provision for (benefit from) income taxes 17,490 24,356 7,614 (40,891)
Income (loss) before equity in net income of subsidiaries 38,195 62,358 10,970 111,102
Equity in net income of subsidiaries 0 0 0 0
Net income (loss) 38,195 62,358 10,970 111,102
Reportable Legal Entities [Member] | Non-Guarantor Subsidiaries [Member]        
Net sales 53,611 51,702 119,027 118,427
Cost of products sold 42,366 40,012 94,309 92,445
Gross profit 11,245 11,690 24,718 25,982
Operating expense:        
Selling, general and administrative 7,784 8,384 23,312 25,232
Depreciation 454 433 1,388 1,315
Amortization 108 129 328 393
Total operating expense 8,346 8,946 25,028 26,940
Intercompany charges (income) 0 0 0 0
Income (loss) from operations 2,899 2,744 (310) (958)
Interest expense, financing costs, and other (786) 338 (175) 548
Intercompany interest expense (income) 377 382 1,141 1,146
Income (loss) before provision for income taxes 3,308 2,024 (1,276) (2,652)
Provision for (benefit from) income taxes 929 582 (366) (604)
Income (loss) before equity in net income of subsidiaries 2,379 1,442 (910) (2,048)
Equity in net income of subsidiaries 0 0 0 0
Net income (loss) 2,379 1,442 (910) (2,048)
Eliminations and Other [Member]        
Net sales 0 0 0 0
Cost of products sold 0 0 0 0
Gross profit 0 0 0 0
Operating expense:        
Selling, general and administrative 0 0 0 0
Depreciation 0 0 0 0
Amortization 0 0 0 0
Total operating expense 0 0 0 0
Intercompany charges (income) 0 0 0 0
Income (loss) from operations 0 0 0 0
Interest expense, financing costs, and other 0 0 0 0
Intercompany interest expense (income) 0 0 0 0
Income (loss) before provision for income taxes 0 0 0 0
Provision for (benefit from) income taxes 0 0 0 0
Income (loss) before equity in net income of subsidiaries 0 0 0 0
Equity in net income of subsidiaries (40,574) (63,800) (10,060) (109,054)
Net income (loss) $ (40,574) $ (63,800) $ (10,060) $ (109,054)
[1] Three and nine months ended June 30, 2018 amounts include a net tax benefit of $1.2 million and $49.2 million, respectively, resulting from recording the provisional impact of the enactment of the 2017 Tax Cuts and Jobs Act (“TCJA”).