XML 25 R52.htm IDEA: XBRL DOCUMENT v2.4.0.8
Condensed Consolidating Financial Statements of Guarantors (Details) (USD $)
In Thousands, unless otherwise specified
3 Months Ended 6 Months Ended
Mar. 31, 2014
Mar. 31, 2013
Mar. 31, 2014
Mar. 31, 2013
Dec. 31, 2013
Sep. 30, 2013
Dec. 31, 2012
Sep. 30, 2012
Condensed Consolidating Financial Statements of Guarantors                
Ownership percentage in subsidiary 100.00%   100.00%          
Current Assets                
Other current assets $ 79,447   $ 79,447     $ 78,579    
Total current assets 1,271,920   1,271,920     1,212,399    
Other assets 60,106   60,106     68,235    
Total assets 5,119,383   5,119,383     5,073,316    
Current liabilities:                
Total current liabilities 465,138   465,138     479,202    
Deferred income taxes 747,014   747,014     751,419    
Total liabilities 3,436,320   3,436,320     3,448,477    
Stockholder's equity:                
Capital in excess of par 1,559,482   1,559,482     1,556,926    
Retained earnings 123,905   123,905     81,497    
Accumulated other comprehensive income (loss) (324) (58,697) (324) (58,697) (303) (13,584) (18,565) (18,594)
Total stockholder's equity 1,683,063   1,683,063     1,624,839    
Total liabilities and stockholder's equity 5,119,383   5,119,383     5,073,316    
Consolidated Statements of Operations and Comprehensive Income (Loss)                
Selling, general and administrative 238,894 231,431 471,577 450,940        
Income (loss) from operations 50,268 23,490 164,450 128,615        
Total other income (expense) (34,800) (41,540) (68,629) (78,224)        
Income (loss) before income taxes 15,468 (18,050) 95,821 50,391        
Provision (benefit) for income taxes 5,568 (7,649) 32,100 15,621        
Net income (loss) 9,900 (10,401) 63,721 34,770        
Foreign currency translation adjustment, net of taxes (706) (41,085) 11,489 (42,364)        
Change in fair value of interest rate swaps, net of taxes 684 953 1,769 2,261        
Comprehensive income (loss) 9,878 (50,533) 76,979 (5,333)        
Statements of cash flows                
Cash (used in) provided by operating activities     (2,069) 142,087        
Cash paid for acquisitions, net of cash acquired       (78,550)        
Net cash used in investing activities     (47,244) (134,694)        
Dividends paid     (21,313) (193,956)        
Cash used in financing activities     (21,528) (176,343)        
Parent Company | As Reported
               
Current Assets                
Intercompany           857,700    
Total current assets           939,000    
Intercompany           323,300    
Investments in subsidiaries           3,211,100    
Total assets           4,562,000    
Current liabilities:                
Total current liabilities           38,400    
Deferred income taxes           721,800    
Total liabilities           2,937,200    
Stockholder's equity:                
Capital in excess of par           1,556,900    
Retained earnings           81,500    
Accumulated other comprehensive income (loss)           (13,600)    
Total stockholder's equity           1,624,800    
Total liabilities and stockholder's equity           4,562,000    
Consolidated Statements of Operations and Comprehensive Income (Loss)                
Selling, general and administrative   63,900   86,700        
Income (loss) from operations   (63,900)   (86,700)        
Intercompany interest   2,400   4,900        
Total other income (expense)   (39,500)   (74,100)        
Income (loss) before income taxes   (103,400)   (160,800)        
Provision (benefit) for income taxes   (34,400)   (52,300)        
Equity in income of subsidiaries   58,600   143,300        
Net income (loss)   (10,400)   34,800        
Change in fair value of interest rate swaps, net of taxes   13,500   14,200        
Comprehensive income (loss)   3,100   49,000        
Statements of cash flows                
Cash (used in) provided by operating activities       128,600        
Cash paid for acquisitions, net of cash acquired       (78,100)        
Net cash used in investing activities       (88,700)        
Dividends paid       (194,000)        
Cash used in financing activities       (176,300)        
Guarantor Subsidiaries | As Reported
               
Current Assets                
Other current assets           43,100    
Total current assets           790,700    
Other assets           68,200    
Total assets           3,583,300    
Current liabilities:                
Intercompany           1,121,800    
Total current liabilities           1,424,300    
Deferred income taxes           22,000    
Total liabilities           1,464,000    
Stockholder's equity:                
Capital in excess of par           352,000    
Retained earnings           1,767,300    
Total stockholder's equity           2,119,300    
Total liabilities and stockholder's equity           3,583,300    
Consolidated Statements of Operations and Comprehensive Income (Loss)                
Selling, general and administrative   83,800   193,700        
Income (loss) from operations   39,500   122,000        
Total other income (expense)   800   2,900        
Income (loss) before income taxes   40,200   124,800        
Provision (benefit) for income taxes   14,100   43,700        
Net income (loss)   26,200   81,100        
Comprehensive income (loss)   26,200   81,100        
Statements of cash flows                
Cash (used in) provided by operating activities       18,600        
Cash paid for acquisitions, net of cash acquired       (500)        
Net cash used in investing activities       (30,400)        
Non-Guarantor Subsidiaries | As Reported
               
Current Assets                
Intercompany           264,100    
Other current assets           35,400    
Total current assets           604,400    
Other assets           100    
Total assets           1,584,100    
Current liabilities:                
Total current liabilities           135,200    
Intercompany           323,300    
Deferred income taxes           7,500    
Total liabilities           492,300    
Stockholder's equity:                
Capital in excess of par           301,300    
Retained earnings           789,300    
Accumulated other comprehensive income (loss)           1,200    
Total stockholder's equity           1,091,800    
Total liabilities and stockholder's equity           1,584,100    
Consolidated Statements of Operations and Comprehensive Income (Loss)                
Selling, general and administrative   83,700   170,500        
Income (loss) from operations   47,900   93,400        
Intercompany interest   (2,400)   (4,900)        
Total other income (expense)   (2,800)   (7,000)        
Income (loss) before income taxes   45,100   86,400        
Provision (benefit) for income taxes   12,600   24,200        
Net income (loss)   32,500   62,200        
Foreign currency translation adjustment, net of taxes   (53,600)   (54,300)        
Comprehensive income (loss)   (21,200)   7,900        
Statements of cash flows                
Cash (used in) provided by operating activities       (5,100)        
Net cash used in investing activities       (15,600)        
Reportable Legal Entities | Parent Company
               
Current Assets                
Intercompany 32,716   32,716     34,549    
Other current assets 19,476   19,476     19,033    
Total current assets 107,487   107,487     134,938    
Other assets 51,368   51,368     61,218    
Intercompany 2,490,442   2,490,442     2,480,760    
Investments in subsidiaries 2,282,832   2,282,832     2,180,814    
Total assets 5,005,847   5,005,847     4,946,342    
Current liabilities:                
Intercompany 67,856   67,856          
Total current liabilities 104,903   104,903     38,407    
Intercompany 1,021,342   1,021,342     1,091,982    
Deferred income taxes 14,151   14,151     14,151    
Total liabilities 3,322,784   3,322,784     3,321,503    
Stockholder's equity:                
Capital in excess of par 1,559,482   1,559,482     1,556,926    
Retained earnings 123,905   123,905     81,497    
Accumulated other comprehensive income (loss) (324)   (324)     (13,584)    
Total stockholder's equity 1,683,063   1,683,063     1,624,839    
Total liabilities and stockholder's equity 5,005,847   5,005,847     4,946,342    
Consolidated Statements of Operations and Comprehensive Income (Loss)                
Selling, general and administrative 27,813 33,681 50,085 56,518        
Income (loss) from operations (27,813) (33,681) (50,085) (56,518)        
Intercompany interest 39,121 44,055 78,829 83,803        
Total other income (expense) 5,012 2,170 10,832 4,768        
Income (loss) before income taxes (22,801) (31,511) (39,253) (51,750)        
Provision (benefit) for income taxes 51 (7,954) (5,318) (14,081)        
Equity in income of subsidiaries 32,752 13,156 97,656 72,439        
Net income (loss) 9,900 (10,401) 63,721 34,770        
Foreign currency translation adjustment, net of taxes (706) (41,085) 11,489 (42,364)        
Change in fair value of interest rate swaps, net of taxes 684 953 1,769 2,261        
Comprehensive income (loss) 9,878 (50,533) 76,979 (5,333)        
Statements of cash flows                
Cash (used in) provided by operating activities     (11,110) 14,509        
Cash paid for acquisitions, net of cash acquired       (78,089)        
Net cash used in investing activities     (2,338) (88,681)        
Dividends paid     (21,313) (193,956)        
Cash used in financing activities     (12,613) (62,276)        
Reportable Legal Entities | Guarantor Subsidiaries
               
Current Assets                
Other current assets 25,492   25,492     24,104    
Total current assets 850,079   850,079     771,635    
Other assets 8,648   8,648     6,938    
Intercompany 1,025,750   1,025,750     1,062,900    
Total assets 4,598,507   4,598,507     4,565,976    
Current liabilities:                
Intercompany 32,716   32,716     34,549    
Total current liabilities 346,260   346,260     340,126    
Intercompany 2,161,910   2,161,910     2,157,500    
Deferred income taxes 633,316   633,316     637,726    
Total liabilities 3,157,043   3,157,043     3,150,002    
Stockholder's equity:                
Capital in excess of par 1,211,581   1,211,581     1,211,581    
Retained earnings 232,016   232,016     208,295    
Accumulated other comprehensive income (loss) (2,133)   (2,133)     (3,902)    
Total stockholder's equity 1,441,464   1,441,464     1,415,974    
Total liabilities and stockholder's equity 4,598,507   4,598,507     4,565,976    
Consolidated Statements of Operations and Comprehensive Income (Loss)                
Selling, general and administrative 113,790 114,024 230,670 223,906        
Income (loss) from operations 22,388 9,274 105,592 91,773        
Intercompany interest (34,204) (41,668) (69,002) (78,891)        
Total other income (expense) (35,252) (40,893) (69,098) (76,019)        
Income (loss) before income taxes (12,864) (31,619) 36,494 15,754        
Provision (benefit) for income taxes (5,843) (12,343) 12,773 5,514        
Net income (loss) (7,021) (19,276) 23,721 10,240        
Change in fair value of interest rate swaps, net of taxes 684 953 1,769 2,261        
Comprehensive income (loss) (6,337) (18,323) 25,490 12,501        
Statements of cash flows                
Cash (used in) provided by operating activities     9,042 184,619        
Net cash used in investing activities     (29,864) (29,983)        
Dividends paid     (5,835) (52,416)        
Cash used in financing activities     (14,535) (166,483)        
Reportable Legal Entities | Non-Guarantor Subsidiaries
               
Current Assets                
Intercompany 67,856   67,856          
Other current assets 34,479   34,479     35,442    
Total current assets 419,959   419,959     340,375    
Other assets 90   90     79    
Intercompany           29,082    
Total assets 1,419,658   1,419,658     1,349,103    
Current liabilities:                
Total current liabilities 119,580   119,580     135,218    
Intercompany 332,940   332,940     323,260    
Deferred income taxes 99,547   99,547     99,542    
Total liabilities 578,290   578,290     584,263    
Stockholder's equity:                
Capital in excess of par 733,411   733,411     733,411    
Retained earnings 98,298   98,298     30,198    
Accumulated other comprehensive income (loss) 9,659   9,659     1,231    
Total stockholder's equity 841,368   841,368     764,840    
Total liabilities and stockholder's equity 1,419,658   1,419,658     1,349,103    
Consolidated Statements of Operations and Comprehensive Income (Loss)                
Selling, general and administrative 97,291 83,726 190,822 170,516        
Income (loss) from operations 55,693 47,897 108,943 93,360        
Intercompany interest (4,917) (2,387) (9,827) (4,912)        
Total other income (expense) (4,560) (2,817) (10,363) (6,973)        
Income (loss) before income taxes 51,133 45,080 98,580 86,387        
Provision (benefit) for income taxes 11,360 12,648 24,645 24,188        
Net income (loss) 39,773 32,432 73,935 62,199        
Foreign currency translation adjustment, net of taxes (1,486) (35,268) 8,429 (32,465)        
Comprehensive income (loss) 38,287 (2,836) 82,364 29,734        
Statements of cash flows                
Cash (used in) provided by operating activities     16,702 47,791        
Cash paid for acquisitions, net of cash acquired       (461)        
Net cash used in investing activities     (15,042) (16,030)        
Dividends paid     (5,835) (52,416)        
Cash used in financing activities     (6,050) (52,416)        
Eliminations
               
Current Assets                
Intercompany (100,572)   (100,572)     (34,549)    
Total current assets (105,605)   (105,605)     (34,549)    
Intercompany (3,516,192)   (3,516,192)     (3,572,742)    
Investments in subsidiaries (2,282,832)   (2,282,832)     (2,180,814)    
Total assets (5,904,629)   (5,904,629)     (5,788,105)    
Current liabilities:                
Intercompany (100,572)   (100,572)     (34,549)    
Total current liabilities (105,605)   (105,605)     (34,549)    
Intercompany (3,516,192)   (3,516,192)     (3,572,742)    
Total liabilities (3,621,797)   (3,621,797)     (3,607,291)    
Stockholder's equity:                
Capital in excess of par (1,944,992)   (1,944,992)     (1,944,992)    
Retained earnings (330,314)   (330,314)     (238,493)    
Accumulated other comprehensive income (loss) (7,526)   (7,526)     2,671    
Total stockholder's equity (2,282,832)   (2,282,832)     (2,180,814)    
Total liabilities and stockholder's equity (5,904,629)   (5,904,629)     (5,788,105)    
Consolidated Statements of Operations and Comprehensive Income (Loss)                
Equity in income of subsidiaries (32,752) (13,156) (97,656) (72,439)        
Net income (loss) (32,752) (13,156) (97,656) (72,439)        
Foreign currency translation adjustment, net of taxes 1,486 35,268 (8,429) 32,465        
Change in fair value of interest rate swaps, net of taxes (684) (953) (1,769) (2,261)        
Comprehensive income (loss) (31,950) 21,159 (107,854) (42,235)        
Statements of cash flows                
Cash (used in) provided by operating activities     (16,703) (104,832)        
Dividends paid     11,670 104,832        
Cash used in financing activities     11,670 104,832        
Eliminations | As Reported
               
Current Assets                
Intercompany           (1,121,800)    
Total current assets           (1,121,800)    
Intercompany           (323,300)    
Investments in subsidiaries           (3,211,100)    
Total assets           (4,656,100)    
Current liabilities:                
Intercompany           (1,121,800)    
Total current liabilities           (1,121,800)    
Intercompany           (323,300)    
Total liabilities           (1,445,000)    
Stockholder's equity:                
Capital in excess of par           (653,300)    
Retained earnings           (2,556,600)    
Accumulated other comprehensive income (loss)           (1,200)    
Total stockholder's equity           (3,211,100)    
Total liabilities and stockholder's equity           (4,656,100)    
Consolidated Statements of Operations and Comprehensive Income (Loss)                
Equity in income of subsidiaries   (58,600)   (143,300)        
Net income (loss)   (58,600)   (143,300)        
Comprehensive income (loss)   $ (58,600)   $ (143,300)