XML 54 R91.htm IDEA: XBRL DOCUMENT v3.20.1
CONSOLIDATING GUARANTOR AND NON-GUARANTOR FINANCIAL INFORMATION - Condensed Consolidating Statements of Operations and Comprehensive Income (Loss) (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Mar. 31, 2020
Dec. 31, 2019
Mar. 31, 2019
Dec. 31, 2018
Mar. 31, 2020
Mar. 31, 2019
Condensed Income Statements, Captions [Line Items]            
Revenue $ 566,350   $ 549,633   $ 1,114,788 $ 1,060,155
Cost of goods and services 414,318   412,129   812,835 779,605
Gross profit 152,032   137,504   301,953 280,550
Selling, general and administrative expenses 126,467   111,783   244,265 225,537
Income from operations 25,565   25,721   57,688 55,013
Other income (expense)            
Interest income (expense), net (16,561)   (17,305)   (32,511) (33,636)
Loss from debt extinguishment, net (6,690)   0   (6,690) 0
Other, net 615   1,268   1,393 2,272
Total other expense, net (22,636)   (16,037)   (37,808) (31,364)
Income before taxes from continuing operations 2,929   9,684   19,880 23,649
Provision (benefit) for income taxes 2,034   3,194   8,373 8,406
Income (loss) before equity in net income of subsidiaries 895   6,490   11,507 15,243
Equity in net income (loss) of subsidiaries 0   0   0 0
Income from continuing operations 895   6,490   11,507 15,243
Loss from operations of discontinued operations 0   (11,000)   0 (11,000)
Benefit for income taxes 0   (3,354)   0 (3,354)
Loss from discontinued operations 0   (7,646)   0 (7,646)
Net income (loss) 895 $ 10,612 (1,156) $ 8,753 11,507 7,597
Comprehensive income (loss) (13,939)   1,724   3,514 5,027
Reportable Legal Entities | Parent Company            
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 7,922   5,249   13,940 10,309
Income from operations (7,922)   (5,249)   (13,940) (10,309)
Other income (expense)            
Interest income (expense), net (6,880)   (7,328)   (13,204) (13,635)
Loss from debt extinguishment, net (6,690)       (6,690)  
Other, net (418)   (473)   (515) (735)
Total other expense, net (13,988)   (7,801)   (20,409) (14,370)
Income before taxes from continuing operations (21,910)   (13,050)   (34,349) (24,679)
Provision (benefit) for income taxes (9,427)   (4,242)   (13,822) (7,777)
Income (loss) before equity in net income of subsidiaries (12,483)   (8,808)   (20,527) (16,902)
Equity in net income (loss) of subsidiaries 13,378   7,652   32,034 24,499
Income from continuing operations     (1,156)     7,597
Loss from operations of discontinued operations     0     0
Benefit for income taxes     0     0
Loss from discontinued operations     0     0
Net income (loss) 895   (1,156)   11,507 7,597
Comprehensive income (loss) (13,939)   1,724   3,514 5,027
Reportable Legal Entities | Guarantor Companies            
Condensed Income Statements, Captions [Line Items]            
Revenue 462,500   462,739   903,892 881,983
Cost of goods and services 345,626   354,382   672,839 663,479
Gross profit 116,874   108,357   231,053 218,504
Selling, general and administrative expenses 91,338   84,813   179,186 169,789
Income from operations 25,536   23,544   51,867 48,715
Other income (expense)            
Interest income (expense), net (9,706)   (9,128)   (19,379) (18,258)
Loss from debt extinguishment, net 0       0  
Other, net (2,667)   1,129   (4,018) 1,816
Total other expense, net (12,373)   (7,999)   (23,397) (16,442)
Income before taxes from continuing operations 13,163   15,545   28,470 32,273
Provision (benefit) for income taxes 6,078   5,292   11,805 11,266
Income (loss) before equity in net income of subsidiaries 7,085   10,253   16,665 21,007
Equity in net income (loss) of subsidiaries 6,341   11,646   15,537 17,696
Income from continuing operations     21,899     38,703
Loss from operations of discontinued operations     0     0
Benefit for income taxes     0     0
Loss from discontinued operations     0     0
Net income (loss) 13,426   21,899   32,202 38,703
Comprehensive income (loss) 8,028   5,448   26,804 59,017
Reportable Legal Entities | Non-Guarantor Companies            
Condensed Income Statements, Captions [Line Items]            
Revenue 113,926   94,285   230,965 192,525
Cost of goods and services 79,112   65,516   160,790 131,218
Gross profit 34,814   28,769   70,175 61,307
Selling, general and administrative expenses 27,300   21,409   51,324 45,226
Income from operations 7,514   7,360   18,851 16,081
Other income (expense)            
Interest income (expense), net 25   (849)   72 (1,743)
Loss from debt extinguishment, net 0       0  
Other, net 4,141   676   6,840 1,717
Total other expense, net 4,166   (173)   6,912 (26)
Income before taxes from continuing operations 11,680   7,187   25,763 16,055
Provision (benefit) for income taxes 5,387   2,142   10,394 4,917
Income (loss) before equity in net income of subsidiaries 6,293   5,045   15,369 11,138
Equity in net income (loss) of subsidiaries 7,085   10,253   16,665 21,007
Income from continuing operations     15,298     32,145
Loss from operations of discontinued operations     (11,000)     (11,000)
Benefit for income taxes     (3,354)     (3,354)
Loss from discontinued operations     (7,646)     (7,646)
Net income (loss) 13,378   7,652   32,034 24,499
Comprehensive income (loss) 18,776   8,736   37,432 4,185
Elimination            
Condensed Income Statements, Captions [Line Items]            
Revenue (10,076)   (7,391)   (20,069) (14,353)
Cost of goods and services (10,420)   (7,769)   (20,794) (15,092)
Gross profit 344   378   725 739
Selling, general and administrative expenses (93)   312   (185) 213
Income from operations 437   66   910 526
Other income (expense)            
Interest income (expense), net 0   0   0 0
Loss from debt extinguishment, net 0       0  
Other, net (441)   (64)   (914) (526)
Total other expense, net (441)   (64)   (914) (526)
Income before taxes from continuing operations (4)   2   (4) 0
Provision (benefit) for income taxes (4)   2   (4) 0
Income (loss) before equity in net income of subsidiaries 0   0   0 0
Equity in net income (loss) of subsidiaries (26,804)   (29,551)   (64,236) (63,202)
Income from continuing operations     (29,551)     (63,202)
Loss from operations of discontinued operations     0     0
Benefit for income taxes     0     0
Loss from discontinued operations     0     0
Net income (loss) (26,804)   (29,551)   (64,236) (63,202)
Comprehensive income (loss) $ (26,804)   $ (14,184)   $ (64,236) $ (63,202)