XML 90 R80.htm IDEA: XBRL DOCUMENT v3.10.0.1
CONSOLIDATING GUARANTOR AND NON-GUARANTOR FINANCIAL INFORMATION (Details) - Summary of Condensed Consolidating Statements of Operations and Comprehensive Income (Loss) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Jun. 30, 2018
Jun. 30, 2017
Jun. 30, 2018
Jun. 30, 2017
Condensed Income Statements, Captions [Line Items]        
Revenue $ 516,550 $ 358,114 $ 1,432,413 $ 1,094,198
Cost of goods and services 377,758 260,130 1,051,304 800,601
Gross profit 138,792 97,984 381,109 293,597
Selling, general and administrative expenses 114,294 80,555 323,776 241,372
Restructuring and other related charges       0
Total operating expenses       241,372
Income from operations 24,498 17,429 57,333 52,225
Other income (expense)        
Interest income (expense), net (15,796) (12,662) (48,482) (38,656)
Other, net 300 (220) 1,266 (422)
Total other expense, net (15,496) (12,882) (47,216) (39,078)
Income before taxes from continuing operations 9,002 4,547 10,117 13,147
Provision (benefit) for income taxes 1,560 95 (22,107) (299)
Income (loss) before equity in net income of subsidiaries 7,442 4,452 32,224 13,446
Equity in net income (loss) of subsidiaries 0 0 0 0
Income from continuing operations 7,442 4,452 32,224 13,446
Income (loss) from operations of discontinued operations (including a gain on sale of $117,625 in 2018) (200) 7,024 124,642 21,639
Provision for income taxes (including tax on gain on sale of $31,268 in 2018) 1,415 1,922 29,770 8,222
Income (loss) from discontinued operations (including a gain on sale, net of tax of $86,357 in 2018) (1,615) 5,102 94,872 13,417
Net income 5,827 9,554 127,096 26,863
Comprehensive income (loss), net (2,978) 16,710 147,050 30,640
Parent Company [Member]        
Condensed Income Statements, Captions [Line Items]        
Revenue 0 0 0 0
Cost of goods and services 0 0 0 0
Gross profit 0 0 0 0
Selling, general and administrative expenses 14,670 7,038 32,021 20,759
Restructuring and other related charges       0
Total operating expenses       20,759
Income from operations (14,670) (7,038) (32,021) (20,759)
Other income (expense)        
Interest income (expense), net (5,891) (3,266) (18,626) (10,616)
Other, net 108 229 1,376 172
Total other expense, net (5,783) (3,037) (17,250) (10,444)
Income before taxes from continuing operations (20,453) (10,075) (49,271) (31,203)
Provision (benefit) for income taxes (4,741) (6,080) (44,601) (16,643)
Income (loss) before equity in net income of subsidiaries (15,712) (3,995) (4,670) (14,560)
Equity in net income (loss) of subsidiaries 21,539 13,549 131,766 41,423
Income from continuing operations 5,827 9,554 127,096 26,863
Income (loss) from operations of discontinued operations (including a gain on sale of $117,625 in 2018) 0 0 0 0
Provision for income taxes (including tax on gain on sale of $31,268 in 2018) 0 0   0
Income (loss) from discontinued operations (including a gain on sale, net of tax of $86,357 in 2018) 0 0 0 0
Net income 5,827 9,554 127,096 26,863
Comprehensive income (loss), net (2,978) 16,710 147,050 30,640
Guarantor Companies [Member]        
Condensed Income Statements, Captions [Line Items]        
Revenue 431,997 303,167 1,181,068 922,996
Cost of goods and services 323,098 225,566 891,498 694,670
Gross profit 108,899 77,601 289,570 228,326
Selling, general and administrative expenses 77,820 57,566 216,750 171,171
Restructuring and other related charges       0
Total operating expenses       171,171
Income from operations 31,079 20,035 72,820 57,155
Other income (expense)        
Interest income (expense), net (2,282) (6,070) (16,497) (18,093)
Other, net (9,766) 262 1,157 1,263
Total other expense, net (12,048) (5,808) (15,340) (16,830)
Income before taxes from continuing operations 19,031 14,227 57,480 40,325
Provision (benefit) for income taxes 21,046 5,562 13,744 16,018
Income (loss) before equity in net income of subsidiaries (2,015) 8,665 43,736 24,307
Equity in net income (loss) of subsidiaries (5,307) (4,015) (65,666) (12,631)
Income from continuing operations (7,322) 4,650 (21,930) 11,676
Income (loss) from operations of discontinued operations (including a gain on sale of $117,625 in 2018) (200) 5,033 109,028 13,826
Provision for income taxes (including tax on gain on sale of $31,268 in 2018) 1,415 1,347 31,856 3,987
Income (loss) from discontinued operations (including a gain on sale, net of tax of $86,357 in 2018) (1,615) 3,685 77,172 9,839
Net income (8,937) 8,335 55,242 21,515
Comprehensive income (loss), net 668 15,899 36,634 23,651
Non-Guarantor Companies [Member]        
Condensed Income Statements, Captions [Line Items]        
Revenue 90,285 61,676 272,714 194,985
Cost of goods and services 60,719 41,836 182,125 130,778
Gross profit 29,566 19,840 90,589 64,207
Selling, general and administrative expenses 21,896 16,044 75,282 49,720
Restructuring and other related charges       0
Total operating expenses       49,720
Income from operations 7,670 3,796 15,307 14,487
Other income (expense)        
Interest income (expense), net (7,623) (3,326) (13,359) (9,947)
Other, net 10,420 (75) 119 (515)
Total other expense, net 2,797 (3,401) (13,240) (10,462)
Income before taxes from continuing operations 10,467 395 2,067 4,025
Provision (benefit) for income taxes 12,939 613 8,793 326
Income (loss) before equity in net income of subsidiaries (2,472) (218) (6,726) 3,699
Equity in net income (loss) of subsidiaries (2,015) 8,665 43,736 24,307
Income from continuing operations (4,487) 8,447 37,010 28,006
Income (loss) from operations of discontinued operations (including a gain on sale of $117,625 in 2018) 0 1,991 15,614 7,813
Provision for income taxes (including tax on gain on sale of $31,268 in 2018) 0 575 (2,086) 4,235
Income (loss) from discontinued operations (including a gain on sale, net of tax of $86,357 in 2018) 0 1,417 17,700 3,578
Net income (4,487) 9,864 54,710 31,584
Comprehensive income (loss), net (14,092) 2,300 73,318 29,448
Elimination [Member]        
Condensed Income Statements, Captions [Line Items]        
Revenue (5,732) (6,729) (21,369) (23,783)
Cost of goods and services (6,059) (7,272) (22,319) (24,847)
Gross profit 327 543 950 1,064
Selling, general and administrative expenses (92) (93) (277) (278)
Restructuring and other related charges       0
Total operating expenses       (278)
Income from operations 419 636 1,227 1,342
Other income (expense)        
Interest income (expense), net 0 0 0 0
Other, net (462) (636) (1,386) (1,342)
Total other expense, net (462) (636) (1,386) (1,342)
Income before taxes from continuing operations (43) 0 (159) 0
Provision (benefit) for income taxes (27,684) 0 (43) 0
Income (loss) before equity in net income of subsidiaries 27,641 0 (116) 0
Equity in net income (loss) of subsidiaries (14,217) (18,199) (109,836) (53,099)
Income from continuing operations 13,424 (18,199) (109,952) (53,099)
Income (loss) from operations of discontinued operations (including a gain on sale of $117,625 in 2018) 0 0 0 0
Provision for income taxes (including tax on gain on sale of $31,268 in 2018) 0 0 0 0
Income (loss) from discontinued operations (including a gain on sale, net of tax of $86,357 in 2018) 0 0 0 0
Net income 13,424 (18,199) (109,952) (53,099)
Comprehensive income (loss), net $ 13,424 $ (18,199) $ (109,952) $ (53,099)