XML 104 R97.htm IDEA: XBRL DOCUMENT v2.4.0.8
Condensed Consolidating Financial Statements of Guarantors of the Notes (Details 4) (USD $)
In Thousands, unless otherwise specified
0 Months Ended 3 Months Ended 12 Months Ended
Mar. 21, 2013
Mar. 01, 2011
Sep. 30, 2013
Jun. 30, 2013
Mar. 31, 2013
Dec. 31, 2012
Sep. 30, 2012
Jun. 30, 2012
Mar. 31, 2012
Dec. 31, 2011
Sep. 30, 2013
Sep. 30, 2012
Sep. 30, 2011
Cash flows from operating activities:                          
Net income     $ 43,461 $ 51,250 $ (10,401) $ 45,171 $ 43,956 $ 41,239 $ 34,193 $ 27,083 $ 129,480 $ 146,471 $ 29,919
Adjustments to reconcile net income to net cash and cash equivalents provided by (used for) operating activities:                          
Impairments and disposals of assets, net                     5,269 764 2,104
Loss from discontinued operations             9,029 13,925 768 (674)   23,048 2,780
Depreciation of property, plant and equipment                     64,883 58,311 55,589
Amortization of intangible assets                     45,753 43,960 44,086
Foreign Currency Transaction Loss/(Gain)                     (946) (289) 64
Stock-based compensation                     2,043 2,680 1,788
Amortization of financing fees                     17,121 14,411 15,076
Write-off of financing fees 4,232 20,824                 5,383 9,289 20,824
Allowance for doubtful accounts                     (2,587) 297 5,468
Amortization of incremental inventory fair value                     2,417   122,104
Inventory reserves                     2,042 (2,652) 22,364
Deferred income taxes                     5,293 (17,057) (30,934)
Call premium on term loan                     (15,075)    
Changes in operating assets and liabilities, net of acquisitions:                          
Accounts receivable                     (4,696) (22,380) (9,692)
Inventories                     (14,350) (44,790) (38,934)
Other assets                     (3,733) (2,147) 8,943
Accounts payable                     45,753 16,097 28,101
Accrued expenses and other liabilities                     27,526 5,491 3,082
Cash provided by operating activities of continuing operations                     311,576 231,504 282,732
Cash provided by operating activities of discontinued operations                       2,546 1,905
Net cash provided by operating activities                     311,576 234,050 284,637
Cash flows from investing activities:                          
Purchase of property, plant and equipment                     (129,220) (86,314) (43,999)
Proceeds from sale of building                     7,548    
Net proceeds from sale of discontinued operations                       515  
Cash paid for acquisitions, net of cash acquired                     (82,473)   (3,987,809)
Cash used in investing activities of continuing operations                     (204,145) (85,799) (4,031,808)
Cash used in investing activities of discontinued operations                         (235)
Net cash used in investing activities                     (204,145) (85,799) (4,032,043)
Cash flows from financing activities:                          
Principal payments under long-term debt agreements and capital leases                     (603) (229,375) (13,554)
Payments of financing fees                     (7,387)   (138,227)
Proceeds from borrowings under the revolver                     80,000    
Paydowns of borrowings under the revolver                     (80,000)    
Dividends paid                     (216,926)    
Proceeds from borrowings                         2,400,000
Capital contribution                       15 1,550,400
Cash (used in) provided by financing activities of continuing operations                     (224,916) (229,360) 3,798,619
Cash used in financing activities of discontinued operations                         (381)
Net cash (used in) provided by financing activities                     (224,916) (229,360) 3,798,238
Effect of exchange rate changes on cash and cash equivalents                     910 1,839 (2,909)
Net (decrease) increase in cash and cash equivalents                     (116,575) (79,270) 47,923
Change in cash for discontinued operations                       1,071 3,734
Cash and cash equivalents at beginning of year           315,136       393,335 315,136 393,335 341,678
Cash and cash equivalents at end of year     198,561       315,136       198,561 315,136 393,335
Parent Company
                         
Cash flows from operating activities:                          
Net income                     129,480 146,471 29,919
Adjustments to reconcile net income to net cash and cash equivalents provided by (used for) operating activities:                          
Equity in earnings of subsidiaries                     (295,524) (290,559) (227,054)
Depreciation of property, plant and equipment                     8,213 5,275 4,840
Foreign Currency Transaction Loss/(Gain)                     (745) (12) (331)
Stock-based compensation                     1,845 2,482 1,506
Amortization of financing fees                     17,121 14,411 15,076
Write-off of financing fees                     4,232 9,289 20,824
Call premium on term loan                     (15,075)    
Changes in operating assets and liabilities, net of acquisitions:                          
Intercompany accounts                     378,035 279,288 321,271
Cash provided by operating activities of continuing operations                       166,645 166,051
Net cash provided by operating activities                     227,582 166,645 166,051
Cash flows from investing activities:                          
Purchase of property, plant and equipment                     (35,186) (20,287) (1,652)
Proceeds from sale of building                     7,548    
Net proceeds from sale of discontinued operations                       515  
Cash paid for acquisitions, net of cash acquired                     (77,936)   (3,983,806)
Cash used in investing activities of continuing operations                         (3,985,458)
Net cash used in investing activities                     (105,574) (19,772) (3,985,458)
Cash flows from financing activities:                          
Principal payments under long-term debt agreements and capital leases                       (224,325) (13,125)
Payments of financing fees                     (7,387)   (138,227)
Proceeds from borrowings under the revolver                     80,000    
Paydowns of borrowings under the revolver                     (80,000)    
Dividends paid                     (216,926)    
Proceeds from borrowings                         2,400,000
Capital contribution                       15 1,550,400
Cash (used in) provided by financing activities of continuing operations                         3,799,048
Net cash (used in) provided by financing activities                     (224,313) (224,310) 3,799,048
Net (decrease) increase in cash and cash equivalents                     (102,305) (77,437) (20,359)
Cash and cash equivalents at beginning of year           183,661       261,098 183,661 261,098 281,457
Cash and cash equivalents at end of year     81,356       183,661       81,356 183,661 261,098
Guarantor Subsidiaries
                         
Cash flows from operating activities:                          
Net income                     170,364 199,395 168,576
Adjustments to reconcile net income to net cash and cash equivalents provided by (used for) operating activities:                          
Impairments and disposals of assets, net                     5,014 266 1,555
Depreciation of property, plant and equipment                     40,124 37,603 36,211
Amortization of intangible assets                     42,341 40,680 40,405
Stock-based compensation                     72 72 179
Allowance for doubtful accounts                     (2,587) 297 5,468
Amortization of incremental inventory fair value                     2,417   83,952
Inventory reserves                     2,042 (2,652) 22,364
Deferred income taxes                     5,293 (23,852) (30,934)
Changes in operating assets and liabilities, net of acquisitions:                          
Accounts receivable                     9,126 (18,843) (10,132)
Inventories                     185 (28,139) (10,887)
Other assets                     2,872 2,066 4,303
Accounts payable                     42,331 14,220 25,261
Accrued expenses and other liabilities                     9,062 (14,924) (14,936)
Intercompany accounts                     (243,709) (153,706) (297,364)
Cash provided by operating activities of continuing operations                       52,483 24,021
Net cash provided by operating activities                     84,947 52,483 24,021
Cash flows from investing activities:                          
Purchase of property, plant and equipment                     (59,039) (41,182) (17,443)
Cash paid for acquisitions, net of cash acquired                     (4,537)   (3,196)
Cash used in investing activities of continuing operations                         (20,639)
Net cash used in investing activities                     (63,576) (41,182) (20,639)
Cash flows from financing activities:                          
Principal payments under long-term debt agreements and capital leases                     (603)   (429)
Cash (used in) provided by financing activities of continuing operations                         (429)
Net cash (used in) provided by financing activities                     (603)   (429)
Effect of exchange rate changes on cash and cash equivalents                         335
Net (decrease) increase in cash and cash equivalents                     20,768 11,301 3,288
Cash and cash equivalents at beginning of year           14,589       3,288 14,589 3,288  
Cash and cash equivalents at end of year     35,357       14,589       35,357 14,589 3,288
Non-Guarantor Subsidiaries
                         
Cash flows from operating activities:                          
Net income                     125,160 91,164 58,478
Adjustments to reconcile net income to net cash and cash equivalents provided by (used for) operating activities:                          
Impairments and disposals of assets, net                     255 498 549
Loss from discontinued operations                       23,048 2,780
Depreciation of property, plant and equipment                     16,546 15,433 14,538
Amortization of intangible assets                     3,412 3,280 3,681
Foreign Currency Transaction Loss/(Gain)                     (201) (277) 395
Stock-based compensation                     126 126 103
Amortization of incremental inventory fair value                         38,152
Deferred income taxes                       6,795  
Changes in operating assets and liabilities, net of acquisitions:                          
Accounts receivable                     (13,822) (3,537) 440
Inventories                     (3,053) (16,651) (28,047)
Other assets                     (5,454) (4,213) 4,640
Accounts payable                     3,422 1,877 2,840
Accrued expenses and other liabilities                     6,982 20,415 18,018
Intercompany accounts                     (134,326) (125,582) (23,907)
Cash provided by operating activities of continuing operations                       12,376 92,660
Cash provided by operating activities of discontinued operations                       2,546 1,905
Net cash provided by operating activities                     (953) 14,922 94,565
Cash flows from investing activities:                          
Purchase of property, plant and equipment                     (34,995) (24,845) (24,904)
Cash paid for acquisitions, net of cash acquired                         (807)
Cash used in investing activities of continuing operations                         (25,711)
Cash used in investing activities of discontinued operations                         (235)
Net cash used in investing activities                     (34,995) (24,845) (25,946)
Cash flows from financing activities:                          
Principal payments under long-term debt agreements and capital leases                       (5,050)  
Cash used in financing activities of discontinued operations                         (381)
Net cash (used in) provided by financing activities                       (5,050) (381)
Effect of exchange rate changes on cash and cash equivalents                     910 1,839 (3,244)
Net (decrease) increase in cash and cash equivalents                     (35,038) (13,134) 64,994
Change in cash for discontinued operations                       1,071 3,734
Cash and cash equivalents at beginning of year           116,886       128,949 116,886 128,949 60,221
Cash and cash equivalents at end of year     81,848       116,886       81,848 116,886 128,949
Eliminations
                         
Cash flows from operating activities:                          
Net income                     (295,524) (290,559) (227,054)
Adjustments to reconcile net income to net cash and cash equivalents provided by (used for) operating activities:                          
Equity in earnings of subsidiaries                     $ 295,524 $ 290,559 $ 227,054