XML 101 R91.htm IDEA: XBRL DOCUMENT v3.20.2
CONSOLIDATING GUARANTOR AND NON-GUARANTOR FINANCIAL INFORMATION - Condensed Consolidating Statements of Operations and Comprehensive Income (Loss) (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Jun. 30, 2020
Mar. 31, 2020
Dec. 31, 2019
Jun. 30, 2019
Mar. 31, 2019
Dec. 31, 2018
Jun. 30, 2020
Jun. 30, 2019
Condensed Income Statements, Captions [Line Items]                
Revenue $ 632,061     $ 574,970     $ 1,746,849 $ 1,635,125
Cost of goods and services 467,058     420,487     1,279,893 1,200,092
Gross profit 165,003     154,483     466,956 435,033
Selling, general and administrative expenses 113,509     117,989     357,774 343,526
Income from operations 51,494     36,494     109,182 91,507
Other income (expense)                
Interest income (expense), net (16,585)     (17,087)     (49,096) (50,723)
Loss from debt extinguishment, net (1,235)     0     (7,925) 0
Other, net 806     979     2,199 3,251
Total other expense, net (17,014)     (16,108)     (54,822) (47,472)
Income before taxes from continuing operations 34,480     20,386     54,360 44,035
Provision (benefit) for income taxes 12,649     6,258     21,022 14,664
Income (loss) before equity in net income of subsidiaries 21,831     14,128     33,338 29,371
Equity in net income (loss) of subsidiaries 0     0     0 0
Income from continuing operations 21,831     14,128     33,338 29,371
Loss from operations of discontinued operations 0     0     0 (11,000)
Provision (benefit) for income taxes 0     533     0 (2,821)
Loss from discontinued operations 0     (533)     0 (8,179)
Net income 21,831 $ 895 $ 10,612 13,595 $ (1,156) $ 8,753 33,338 21,192
Comprehensive income (loss) 30,533     12,560     34,047 17,587
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 5,229     5,342     19,169 15,651
Income from operations (5,229)     (5,342)     (19,169) (15,651)
Other income (expense)                
Interest income (expense), net (7,013)     (7,171)     (20,217) (20,806)
Loss from debt extinguishment, net (1,235)           (7,925)  
Other, net 126     4,963     (389) 4,228
Total other expense, net (8,122)     (2,208)     (28,531) (16,578)
Income before taxes from continuing operations (13,351)     (7,550)     (47,700) (32,229)
Provision (benefit) for income taxes (3,533)     (4,815)     (17,355) (12,592)
Income (loss) before equity in net income of subsidiaries (9,818)     (2,735)     (30,345) (19,637)
Equity in net income (loss) of subsidiaries 31,649     16,330     63,683 40,829
Income from continuing operations       13,595       21,192
Loss from operations of discontinued operations       0       0
Provision (benefit) for income taxes       0       0
Loss from discontinued operations       0       0
Net income 21,831     13,595     33,338 21,192
Comprehensive income (loss) 30,533     12,560     34,047 17,587
Reportable Legal Entities | Guarantor Companies                
Condensed Income Statements, Captions [Line Items]                
Revenue 515,083     470,228     1,418,975 1,352,211
Cost of goods and services 385,717     350,197     1,058,556 1,013,676
Gross profit 129,366     120,031     360,419 338,535
Selling, general and administrative expenses 85,512     85,885     264,698 255,674
Income from operations 43,854     34,146     95,721 82,861
Other income (expense)                
Interest income (expense), net (9,537)     (9,048)     (28,916) (27,306)
Loss from debt extinguishment, net 0           0  
Other, net (2,852)     (15,918)     (6,870) (14,102)
Total other expense, net (12,389)     (24,966)     (35,786) (41,408)
Income before taxes from continuing operations 31,465     9,180     59,935 41,453
Provision (benefit) for income taxes 10,843     9,124     22,648 20,390
Income (loss) before equity in net income of subsidiaries 20,622     56     37,287 21,063
Equity in net income (loss) of subsidiaries 10,920     15,641     26,457 33,337
Income from continuing operations       15,697       54,400
Loss from operations of discontinued operations       0       0
Provision (benefit) for income taxes       0       0
Loss from discontinued operations       0       0
Net income 31,542     15,697     63,744 54,400
Comprehensive income (loss) 36,940     (597)     63,744 58,450
Reportable Legal Entities | Non-Guarantor Companies                
Condensed Income Statements, Captions [Line Items]                
Revenue 126,847     118,694     357,812 311,219
Cost of goods and services 91,541     84,568     252,331 215,786
Gross profit 35,306     34,126     105,481 95,433
Selling, general and administrative expenses 22,913     27,252     74,237 72,478
Income from operations 12,393     6,874     31,244 22,955
Other income (expense)                
Interest income (expense), net (35)     (868)     37 (2,611)
Loss from debt extinguishment, net 0           0  
Other, net 4,004     12,762     10,844 14,479
Total other expense, net 3,969     11,894     10,881 11,868
Income before taxes from continuing operations 16,362     18,768     42,125 34,823
Provision (benefit) for income taxes 5,335     1,961     15,729 6,878
Income (loss) before equity in net income of subsidiaries 11,027     16,807     26,396 27,945
Equity in net income (loss) of subsidiaries 20,622     56     37,287 21,063
Income from continuing operations       16,863       49,008
Loss from operations of discontinued operations       0       (11,000)
Provision (benefit) for income taxes       533       (2,821)
Loss from discontinued operations       (533)       (8,179)
Net income 31,649     16,330     63,683 40,829
Comprehensive income (loss) 26,251     32,624     63,683 36,779
Elimination                
Condensed Income Statements, Captions [Line Items]                
Revenue (9,869)     (13,952)     (29,938) (28,305)
Cost of goods and services (10,200)     (14,278)     (30,994) (29,370)
Gross profit 331     326     1,056 1,065
Selling, general and administrative expenses (145)     (490)     (330) (277)
Income from operations 476     816     1,386 1,342
Other income (expense)                
Interest income (expense), net 0     0     0 0
Loss from debt extinguishment, net 0           0  
Other, net (472)     (828)     (1,386) (1,354)
Total other expense, net (472)     (828)     (1,386) (1,354)
Income before taxes from continuing operations 4     (12)     0 (12)
Provision (benefit) for income taxes 4     (12)     0 (12)
Income (loss) before equity in net income of subsidiaries 0     0     0 0
Equity in net income (loss) of subsidiaries (63,191)     (32,027)     (127,427) (95,229)
Income from continuing operations       (32,027)       (95,229)
Loss from operations of discontinued operations       0       0
Provision (benefit) for income taxes       0       0
Loss from discontinued operations       0       0
Net income (63,191)     (32,027)     (127,427) (95,229)
Comprehensive income (loss) $ (63,191)     $ (32,027)     $ (127,427) $ (95,229)