XML 126 R114.htm IDEA: XBRL DOCUMENT v3.19.3
CONSOLIDATING GUARANTOR AND NON-GUARANTOR FINANCIAL INFORMATION (Details) - Summary of consolidated statement of operations and comprehensive income - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Sep. 30, 2019
Jun. 30, 2019
Mar. 31, 2019
Dec. 31, 2018
Sep. 30, 2018
Jun. 30, 2018
Mar. 31, 2018
Dec. 31, 2017
Sep. 30, 2019
Sep. 30, 2018
Sep. 30, 2017
Condensed Income Statements, Captions [Line Items]                      
Revenue $ 574,164 $ 574,970 $ 549,633 $ 510,522 $ 545,505 $ 516,550 $ 478,560 $ 437,303 $ 2,209,289 $ 1,977,918 $ 1,524,997
Cost of goods and services                 1,614,020 1,448,737 1,116,871
Gross profit 160,236 154,483 137,504 143,046 148,341 138,682 121,379 120,779 595,269 529,181 408,126
Selling, general and administrative expenses                 460,004 436,380 341,092
Income from continuing operations                 135,265 92,801 67,034
Other income (expense)                      
Interest income (expense), net                 (67,260) (63,871) (51,449)
Other, net                 4,173 4,880 1,113
Total other income (expense)                 (63,087) (58,991) (50,336)
Income before taxes from continuing operations                 72,178 33,810 16,698
Provision (benefit) for income taxes                 26,556 555 (1,085)
Income (loss) before equity in net income of subsidiaries                 45,622 33,255 17,783
Equity in net income (loss) of subsidiaries                 0 0 0
Income (loss) from continuing operations $ 16,251 $ 14,128 $ 6,490 $ 8,753 $ 1,031 $ 7,442 $ 1,951 $ 22,831 45,622 33,255 17,783
Income (loss) from operations of discontinued businesses                 (11,050) 119,981 22,276
Provision for income taxes                 (2,715) 27,558 25,147
Income (loss) from discontinued operations                 (8,335) 92,423 (2,871)
Net income                 37,287 125,678 14,912
Comprehensive income (loss)                 5,483 152,047 35,672
Parent Company [Member]                      
Condensed Income Statements, Captions [Line Items]                      
Revenue                 0 0 0
Cost of goods and services                 0 0 0
Gross profit                 0 0 0
Selling, general and administrative expenses                 22,566 37,540 40,231
Income from continuing operations                 (22,566) (37,540) (40,231)
Other income (expense)                      
Interest income (expense), net                 (27,883) (23,911) (13,804)
Other, net                 (778) (7,666) (1,983)
Total other income (expense)                 (28,661) (31,577) (15,787)
Income before taxes from continuing operations                 (51,227) (69,117) (56,018)
Provision (benefit) for income taxes                 (7,425) (17,692) (11,338)
Income (loss) before equity in net income of subsidiaries                 (43,802) (51,425) (44,680)
Equity in net income (loss) of subsidiaries                 81,089 177,103 59,592
Income (loss) from continuing operations                 37,287 125,678 14,912
Income (loss) from operations of discontinued businesses                 0 0 0
Provision for income taxes                 0 0 0
Income (loss) from discontinued operations                 0 0 0
Net income                 37,287 125,678 14,912
Comprehensive income (loss)                 5,483 152,047 35,672
Guarantor Subsidiaries [Member]                      
Condensed Income Statements, Captions [Line Items]                      
Revenue                 1,808,824 1,638,792 1,284,189
Cost of goods and services                 1,341,868 1,232,398 966,283
Gross profit                 466,956 406,394 317,906
Selling, general and administrative expenses                 340,147 308,338 236,766
Income from continuing operations                 126,809 98,056 81,140
Other income (expense)                      
Interest income (expense), net                 (39,288) (31,913) (24,242)
Other, net                 (16,653) 125,531 5,431
Total other income (expense)                 (55,941) 93,618 (18,811)
Income before taxes from continuing operations                 70,868 191,674 62,329
Provision (benefit) for income taxes                 20,534 9,546 24,560
Income (loss) before equity in net income of subsidiaries                 50,334 182,128 37,769
Equity in net income (loss) of subsidiaries                 44,303 (151,864) (25,231)
Income (loss) from continuing operations                 94,637 30,264 12,538
Income (loss) from operations of discontinued businesses                 0 119,981 16,827
Provision for income taxes                 0 27,558 4,476
Income (loss) from discontinued operations                 0 92,423 12,351
Net income                 94,637 122,687 24,889
Comprehensive income (loss)                 87,851 143,936 35,575
Non-Guarantor Subsidiaries [Member]                      
Condensed Income Statements, Captions [Line Items]                      
Revenue                 437,542 367,149 270,520
Cost of goods and services                 310,707 245,687 181,634
Gross profit                 126,835 121,462 88,886
Selling, general and administrative expenses                 97,661 90,872 64,465
Income from continuing operations                 29,174 30,590 24,421
Other income (expense)                      
Interest income (expense), net                 (89) (8,047) (13,403)
Other, net                 23,452 (111,248) (631)
Total other income (expense)                 23,363 (119,295) (14,034)
Income before taxes from continuing operations                 52,537 (88,705) 10,387
Provision (benefit) for income taxes                 13,447 8,743 (14,307)
Income (loss) before equity in net income of subsidiaries                 39,090 (97,448) 24,694
Equity in net income (loss) of subsidiaries                 50,334 182,128 37,770
Income (loss) from continuing operations                 89,424 84,680 62,464
Income (loss) from operations of discontinued businesses                 (11,050) 0 5,449
Provision for income taxes                 (2,715) 0 20,671
Income (loss) from discontinued operations                 (8,335) 0 (15,222)
Net income                 81,089 84,680 47,242
Comprehensive income (loss)                 87,875 81,389 38,337
Consolidation, Eliminations [Member]                      
Condensed Income Statements, Captions [Line Items]                      
Revenue                 (37,077) (28,023) (29,712)
Cost of goods and services                 (38,555) (29,348) (31,046)
Gross profit                 1,478 1,325 1,334
Selling, general and administrative expenses                 (370) (370) (370)
Income from continuing operations                 1,848 1,695 1,704
Other income (expense)                      
Interest income (expense), net                 0 0 0
Other, net                 (1,848) (1,737) (1,704)
Total other income (expense)                 (1,848) (1,737) (1,704)
Income before taxes from continuing operations                 0 (42) 0
Provision (benefit) for income taxes                 0 (42) 0
Income (loss) before equity in net income of subsidiaries                 0 0 0
Equity in net income (loss) of subsidiaries                 (175,726) (207,367) (72,131)
Income (loss) from continuing operations                 (175,726) (207,367) (72,131)
Income (loss) from operations of discontinued businesses                 0 0 0
Provision for income taxes                 0 0 0
Income (loss) from discontinued operations                 0 0 0
Net income                 (175,726) (207,367) (72,131)
Comprehensive income (loss)                 $ (175,726) $ (225,325) $ (73,912)