XML 92 R82.htm IDEA: XBRL DOCUMENT v3.19.2
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, 2019
Mar. 31, 2019
Dec. 31, 2018
Jun. 30, 2018
Mar. 31, 2018
Dec. 31, 2017
Jun. 30, 2019
Jun. 30, 2018
Condensed Income Statements, Captions [Line Items]                
Revenue $ 574,970     $ 516,550     $ 1,635,125 $ 1,432,413
Cost of goods and services 420,487     377,868     1,200,092 1,051,573
Gross profit 154,483     138,682     435,033 380,840
Selling, general and administrative expenses 117,989     115,112     343,526 326,229
Income from operations 36,494     23,570     91,507 54,611
Other income (expense)                
Interest income (expense), net (17,087)     (15,796)     (50,723) (48,482)
Other, net 979     1,228     3,251 3,988
Total other expense, net (16,108)     (14,568)     (47,472) (44,494)
Income before taxes from continuing operations 20,386     9,002     44,035 10,117
Provision (benefit) for income taxes 6,258     1,560     14,664 (22,107)
Income (loss) before equity in net income of subsidiaries 14,128     7,442     29,371 32,224
Equity in net income (loss) of subsidiaries 0     0     0 0
Income from continuing operations 14,128     7,442     29,371 32,224
Income (loss) from operations of discontinued operations 0     (200)     (11,000) 124,642
Provision (benefit) for income taxes 533     1,415     (2,821) 29,770
Income (loss) from discontinued operations (533)     (1,615)     (8,179) 94,872
Net income 13,595 $ (1,156) $ 8,753 5,827 $ 90,280 $ 30,989 21,192 127,096
Comprehensive income (loss), net 12,560     (2,978)     17,587 147,050
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 5,342     14,383     15,651 31,158
Income from operations (5,342)     (14,383)     (15,651) (31,158)
Other income (expense)                
Interest income (expense), net (7,171)     (5,891)     (20,806) (18,626)
Other, net 4,963     (528)     4,228 164
Total other expense, net (2,208)     (6,419)     (16,578) (18,462)
Income before taxes from continuing operations (7,550)     (20,802)     (32,229) (49,620)
Provision (benefit) for income taxes (4,815)     (4,741)     (12,592) (44,601)
Income (loss) before equity in net income of subsidiaries (2,735)     (16,061)     (19,637) (5,019)
Equity in net income (loss) of subsidiaries 16,330     21,888     40,829 132,115
Income from continuing operations 13,595     5,827     21,192 127,096
Income (loss) from operations of discontinued operations 0     0     0 0
Provision (benefit) for income taxes 0     0     0 0
Income (loss) from discontinued operations 0     0     0 0
Net income 13,595     5,827     21,192 127,096
Comprehensive income (loss), net 12,560     (2,978)     17,587 147,050
Guarantor Companies [Member]                
Condensed Income Statements, Captions [Line Items]                
Revenue 470,228     431,997     1,352,211 1,181,068
Cost of goods and services 350,197     323,091     1,013,676 891,650
Gross profit 120,031     108,906     338,535 289,418
Selling, general and administrative expenses 85,885     78,865     255,674 220,066
Income from operations 34,146     30,041     82,861 69,352
Other income (expense)                
Interest income (expense), net (9,048)     (2,282)     (27,306) (16,497)
Other, net (15,918)     (8,496)     (14,102) 4,858
Total other expense, net (24,966)     (10,778)     (41,408) (11,639)
Income before taxes from continuing operations 9,180     19,263     41,453 57,713
Provision (benefit) for income taxes 9,124     21,046     20,390 13,744
Income (loss) before equity in net income of subsidiaries 56     (1,783)     21,063 43,969
Equity in net income (loss) of subsidiaries 15,641     (5,657)     33,337 (66,016)
Income from continuing operations 15,697     (7,440)     54,400 (22,047)
Income (loss) from operations of discontinued operations 0     (200)     0 109,028
Provision (benefit) for income taxes 0     1,415     0 31,856
Income (loss) from discontinued operations 0     (1,615)     0 77,172
Net income 15,697     (9,055)     54,400 55,125
Comprehensive income (loss), net (597)     433     58,450 36,517
Non-Guarantor Companies [Member]                
Condensed Income Statements, Captions [Line Items]                
Revenue 118,694     90,285     311,219 272,714
Cost of goods and services 84,568     60,719     215,786 182,125
Gross profit 34,126     29,566     95,433 90,589
Selling, general and administrative expenses 27,252     21,956     72,478 75,282
Income from operations 6,874     7,610     22,955 15,307
Other income (expense)                
Interest income (expense), net (868)     (7,623)     (2,611) (13,359)
Other, net 12,762     10,481     14,479 119
Total other expense, net 11,894     2,858     11,868 (13,240)
Income before taxes from continuing operations 18,768     10,468     34,823 2,067
Provision (benefit) for income taxes 1,961     12,939     6,878 8,793
Income (loss) before equity in net income of subsidiaries 16,807     (2,471)     27,945 (6,726)
Equity in net income (loss) of subsidiaries 56     (2,016)     21,063 43,735
Income from continuing operations 16,863     (4,487)     49,008 37,009
Income (loss) from operations of discontinued operations 0     0     (11,000) 15,614
Provision (benefit) for income taxes 533     0     (2,821) (2,086)
Income (loss) from discontinued operations (533)     0     (8,179) 17,700
Net income 16,330     (4,487)     40,829 54,709
Comprehensive income (loss), net 32,624     (14,092)     36,779 73,317
Elimination [Member]                
Condensed Income Statements, Captions [Line Items]                
Revenue (13,952)     (5,732)     (28,305) (21,369)
Cost of goods and services (14,278)     (5,942)     (29,370) (22,202)
Gross profit 326     210     1,065 833
Selling, general and administrative expenses (490)     (92)     (277) (277)
Income from operations 816     302     1,342 1,110
Other income (expense)                
Interest income (expense), net 0     0     0 0
Other, net (828)     (229)     (1,354) (1,153)
Total other expense, net (828)     (229)     (1,354) (1,153)
Income before taxes from continuing operations (12)     73     (12) (43)
Provision (benefit) for income taxes (12)     (27,684)     (12) (43)
Income (loss) before equity in net income of subsidiaries 0     27,757     0 0
Equity in net income (loss) of subsidiaries (32,027)     (14,215)     (95,229) (109,834)
Income from continuing operations (32,027)     13,542     (95,229) (109,834)
Income (loss) from operations of discontinued operations 0     0     0 0
Provision (benefit) for income taxes 0     0     0 0
Income (loss) from discontinued operations 0     0     0 0
Net income (32,027)     13,542     (95,229) (109,834)
Comprehensive income (loss), net $ (32,027)     $ 13,659     $ (95,229) $ (109,834)