XML 136 R122.htm IDEA: XBRL DOCUMENT v3.20.2
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, 2020
Jun. 30, 2020
Mar. 31, 2020
Dec. 31, 2019
Sep. 30, 2019
Jun. 30, 2019
Mar. 31, 2019
Dec. 31, 2018
Sep. 30, 2020
Sep. 30, 2019
Sep. 30, 2018
Condensed Income Statements, Captions [Line Items]                      
Revenue $ 660,673 $ 632,061 $ 566,350 $ 548,438 $ 574,164 $ 574,970 $ 549,633 $ 510,522 $ 2,407,522 $ 2,209,289 $ 1,977,918
Cost of goods and services                 1,766,096 1,625,815 1,466,600
Gross profit 174,470 165,003 152,032 149,921 158,458 151,699 133,537 139,780 641,426 583,474 511,318
Selling, general and administrative expenses                 486,398 447,163 418,517
Income from continuing operations                 155,028 136,311 92,801
Other income (expense)                      
Interest income (expense), net                 (65,791) (67,260) (63,871)
Loss from debt extinguishment   969 5,245           7,925 0 0
Other, net                 1,445 3,127 4,880
Total other income (expense)                 (72,271) (64,133) (58,991)
Income before taxes from continuing operations                 82,757 72,178 33,810
Provision for income taxes                 29,328 26,556 555
Income (loss) before equity in net income of subsidiaries                 53,429 45,622 33,255
Equity in net income (loss) of subsidiaries                 0 0 0
Income (loss) from continuing operations $ 20,091 $ 21,831 $ 895 $ 10,612 $ 16,251 $ 14,128 $ 6,490 $ 8,753 53,429 45,622 33,255
Income (loss) from operations of discontinued businesses                 0 (11,050) 119,981
Provision for income taxes                 0 (2,715) 27,558
Income (loss) from discontinued operations                 0 (8,335) 92,423
Net income                 53,429 37,287 125,678
Comprehensive income (loss)                 47,253 5,483 152,047
Parent Company                      
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                 24,876 22,566 37,540
Income from continuing operations                 (24,876) (22,566) (37,540)
Other income (expense)                      
Interest income (expense), net                 (27,129) (27,883) (23,911)
Loss from debt extinguishment                 7,925    
Other, net                 (523) (778) (7,666)
Total other income (expense)                 (35,577) (28,661) (31,577)
Income before taxes from continuing operations                 (60,453) (51,227) (69,117)
Provision for income taxes                 (11,907) (7,425) (17,692)
Income (loss) before equity in net income of subsidiaries                 (48,546) (43,802) (51,425)
Equity in net income (loss) of subsidiaries                 101,975 81,089 177,103
Income (loss) from continuing operations                   37,287 125,678
Income (loss) from operations of discontinued businesses                   0 0
Provision for income taxes                   0 0
Income (loss) from discontinued operations                   0 0
Net income                 53,429 37,287 125,678
Comprehensive income (loss)                 47,253 5,483 152,047
Guarantor Companies                      
Condensed Income Statements, Captions [Line Items]                      
Revenue                 1,938,972 1,808,824 1,638,792
Cost of goods and services                 1,450,924 1,353,663 1,250,261
Gross profit                 488,048 455,161 388,531
Selling, general and administrative expenses                 357,901 327,306 290,475
Income from continuing operations                 130,147 127,855 98,056
Other income (expense)                      
Interest income (expense), net                 (38,301) (39,288) (31,913)
Loss from debt extinguishment                 0    
Other, net                 (7,946) (17,699) 125,531
Total other income (expense)                 (46,247) (56,987) 93,618
Income before taxes from continuing operations                 83,900 70,868 191,674
Provision for income taxes                 25,445 20,534 9,546
Income (loss) before equity in net income of subsidiaries                 58,455 50,334 182,128
Equity in net income (loss) of subsidiaries                 43,505 44,303 (151,864)
Income (loss) from continuing operations                   94,637 30,264
Income (loss) from operations of discontinued businesses                   0 119,981
Provision for income taxes                   0 27,558
Income (loss) from discontinued operations                   0 92,423
Net income                 101,960 94,637 122,687
Comprehensive income (loss)                 101,960 87,851 143,936
Non-Guarantor Companies                      
Condensed Income Statements, Captions [Line Items]                      
Revenue                 507,621 437,542 367,149
Cost of goods and services                 355,696 310,707 245,687
Gross profit                 151,925 126,835 121,462
Selling, general and administrative expenses                 103,991 97,661 90,872
Income from continuing operations                 47,934 29,174 30,590
Other income (expense)                      
Interest income (expense), net                 (361) (89) (8,047)
Loss from debt extinguishment                 0    
Other, net                 11,762 23,452 (111,248)
Total other income (expense)                 11,401 23,363 (119,295)
Income before taxes from continuing operations                 59,335 52,537 (88,705)
Provision for income taxes                 15,788 13,447 8,743
Income (loss) before equity in net income of subsidiaries                 43,547 39,090 (97,448)
Equity in net income (loss) of subsidiaries                 58,455 50,334 182,128
Income (loss) from continuing operations                   89,424 84,680
Income (loss) from operations of discontinued businesses                   (11,050) 0
Provision for income taxes                   (2,715) 0
Income (loss) from discontinued operations                   (8,335) 0
Net income                 102,002 81,089 84,680
Comprehensive income (loss)                 102,002 87,875 81,389
Elimination                      
Condensed Income Statements, Captions [Line Items]                      
Revenue                 (39,071) (37,077) (28,023)
Cost of goods and services                 (40,524) (38,555) (29,348)
Gross profit                 1,453 1,478 1,325
Selling, general and administrative expenses                 (370) (370) (370)
Income from continuing operations                 1,823 1,848 1,695
Other income (expense)                      
Interest income (expense), net                 0 0 0
Loss from debt extinguishment                 0    
Other, net                 (1,848) (1,848) (1,737)
Total other income (expense)                 (1,848) (1,848) (1,737)
Income before taxes from continuing operations                 (25) 0 (42)
Provision for income taxes                 2 0 (42)
Income (loss) before equity in net income of subsidiaries                 (27) 0 0
Equity in net income (loss) of subsidiaries                 (203,935) (175,726) (207,367)
Income (loss) from continuing operations                   (175,726) (207,367)
Income (loss) from operations of discontinued businesses                   0 0
Provision for income taxes                   0 0
Income (loss) from discontinued operations                   0 0
Net income                 (203,962) (175,726) (207,367)
Comprehensive income (loss)                 $ (203,962) $ (175,726) $ (225,325)