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 9 Months Ended
Jun. 30, 2014
Jun. 30, 2013
Jun. 30, 2014
Jun. 30, 2013
Mar. 31, 2014
Sep. 30, 2013
Mar. 31, 2013
Sep. 30, 2012
Condensed Consolidating Financial Statements of Guarantors                
Ownership percentage in subsidiary 100.00%   100.00%          
Current Assets                
Other current assets $ 78,846   $ 78,846     $ 78,579    
Total current assets 1,254,934   1,254,934     1,212,399    
Other assets 64,521   64,521     68,235    
Total assets 5,125,779   5,125,779     5,073,316    
Current liabilities:                
Total current liabilities 455,807   455,807     479,202    
Deferred income taxes 747,900   747,900     751,419    
Total liabilities 3,435,557   3,435,557     3,448,477    
Stockholder's equity:                
Capital in excess of par 1,560,298   1,560,298     1,556,926    
Retained earnings 118,422   118,422     81,497    
Accumulated other comprehensive income (loss) 11,502 (60,393) 11,502 (60,393) (324) (13,584) (58,697) (18,594)
Total stockholder's equity 1,690,222   1,690,222     1,624,839    
Total liabilities and stockholder's equity 5,125,779   5,125,779     5,073,316    
Consolidated Statements of Operations and Comprehensive Income (Loss)                
Selling, general and administrative 235,538 224,422 707,115 675,388        
Income (loss) from operations 79,288 100,443 243,738 229,057        
Miscellaneous, net 2,534 3,824 1,809 4,284        
Total other income (expense) (31,260) (30,240) (99,889) (108,465)        
Income (loss) before income taxes 48,028 70,203 143,849 120,592        
Provision (benefit) for income taxes 14,761 18,953 46,861 34,575        
Net income (loss) 33,267 51,250 96,988 86,017        
Foreign currency translation adjustment, net of taxes 11,127 (2,857) 22,615 (45,221)        
Change in fair value of interest rate swaps, net of taxes 699 1,161 2,469 3,422        
Comprehensive income (loss) 45,093 49,554 122,072 44,218        
Statements of cash flows                
Cash (used in) provided by operating activities     27,017 213,035        
Cash paid for acquisitions, net of cash acquired       (82,472)        
Cash used in investing activities     (72,436) (171,778)        
Dividends paid     (60,063) (216,926)        
Cash used in financing activities     (60,361) (224,755)        
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   22,300   78,800        
Income (loss) from operations   (22,300)   (78,800)        
Intercompany interest   4,700   9,600        
Miscellaneous, net       (200)        
Total other income (expense)   (34,100)   (103,600)        
Income (loss) before income taxes   (51,800)   (182,500)        
Provision (benefit) for income taxes   (20,500)   (62,100)        
Equity in income of subsidiaries   82,600   206,400        
Net income (loss)   51,300   86,000        
Foreign currency translation adjustment, net of taxes       (58,000)        
Change in fair value of interest rate swaps, net of taxes   (3,700)   16,200        
Comprehensive income (loss)   49,600   44,200        
Statements of cash flows                
Cash (used in) provided by operating activities       168,400        
Cash paid for acquisitions, net of cash acquired       (77,900)        
Cash used in investing activities       (106,600)        
Dividends paid       (216,900)        
Cash used in financing activities       (224,300)        
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   114,200   338,100        
Income (loss) from operations   70,200   162,000        
Miscellaneous, net   5,100   8,000        
Total other income (expense)   5,100   8,000        
Income (loss) before income taxes   75,300   170,000        
Provision (benefit) for income taxes   26,300   59,500        
Net income (loss)   48,900   110,500        
Comprehensive income (loss)   48,900   110,500        
Statements of cash flows                
Cash (used in) provided by operating activities       29,100        
Cash paid for acquisitions, net of cash acquired       (4,500)        
Cash used in investing activities       (41,600)        
Cash used in financing activities       (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   87,900   258,400        
Income (loss) from operations   52,600   145,900        
Intercompany interest   (4,700)   (9,600)        
Miscellaneous, net   (1,300)   (3,500)        
Total other income (expense)   (5,900)   (12,800)        
Income (loss) before income taxes   46,700   133,100        
Provision (benefit) for income taxes   13,100   37,300        
Net income (loss)   33,600   95,800        
Foreign currency translation adjustment, net of taxes   (2,900)   (35,400)        
Comprehensive income (loss)   30,700   60,400        
Statements of cash flows                
Cash (used in) provided by operating activities       15,500        
Cash used in investing activities       (23,600)        
Reportable Legal Entities | Parent Company
               
Current Assets                
Intercompany 16,957   16,957     34,549    
Other current assets 19,703   19,703     19,033    
Total current assets 60,395   60,395     134,938    
Other assets 46,348   46,348     61,218    
Intercompany 2,503,720   2,503,720     2,480,760    
Investments in subsidiaries 2,339,036   2,339,036     2,180,814    
Total assets 5,040,322   5,040,322     4,946,342    
Current liabilities:                
Total current liabilities 21,755   21,755     38,407    
Intercompany 1,130,845   1,130,845     1,091,982    
Deferred income taxes 8,875   8,875     14,151    
Total liabilities 3,350,100   3,350,100     3,321,503    
Stockholder's equity:                
Capital in excess of par 1,560,298   1,560,298     1,556,926    
Retained earnings 118,422   118,422     81,497    
Accumulated other comprehensive income (loss) 11,502   11,502     (13,584)    
Total stockholder's equity 1,690,222   1,690,222     1,624,839    
Total liabilities and stockholder's equity 5,040,322   5,040,322     4,946,342    
Consolidated Statements of Operations and Comprehensive Income (Loss)                
Selling, general and administrative 22,441 22,320 72,527 78,838        
Income (loss) from operations (22,441) (22,320) (72,527) (78,838)        
Intercompany interest 39,222 38,825 118,051 122,628        
Miscellaneous, net 1,538 2,045 2,543 1,182        
Total other income (expense) 6,593 6,728 17,424 10,777        
Income (loss) before income taxes (15,848) (15,592) (55,103) (68,061)        
Provision (benefit) for income taxes (2,344) (7,805) (7,662) (22,136)        
Equity in income of subsidiaries 46,771 59,037 144,429 131,942        
Net income (loss) 33,267 51,250 96,988 86,017        
Foreign currency translation adjustment, net of taxes 11,127 (2,857) 22,615 (45,221)        
Change in fair value of interest rate swaps, net of taxes 699 1,161 2,469 3,422        
Comprehensive income (loss) 45,093 49,554 122,072 44,218        
Statements of cash flows                
Cash (used in) provided by operating activities     (36,434) 13,906        
Cash paid for acquisitions, net of cash acquired       (77,936)        
Cash used in investing activities     (24,479) (106,560)        
Dividends paid     (60,063) (216,926)        
Cash used in financing activities     3,292 (69,777)        
Reportable Legal Entities | Guarantor Subsidiaries
               
Current Assets                
Other current assets 23,270   23,270     24,104    
Total current assets 847,533   847,533     771,635    
Other assets 18,083   18,083     6,938    
Intercompany 1,130,845   1,130,845     1,062,900    
Total assets 4,685,489   4,685,489     4,565,976    
Current liabilities:                
Intercompany 101,106   101,106     34,549    
Total current liabilities 423,015   423,015     340,126    
Intercompany 2,157,500   2,157,500     2,157,500    
Deferred income taxes 639,285   639,285     637,726    
Total liabilities 3,235,940   3,235,940     3,150,002    
Stockholder's equity:                
Capital in excess of par 1,211,581   1,211,581     1,211,581    
Retained earnings 239,400   239,400     208,295    
Accumulated other comprehensive income (loss) (1,432)   (1,432)     (3,902)    
Total stockholder's equity 1,449,549   1,449,549     1,415,974    
Total liabilities and stockholder's equity 4,685,489   4,685,489     4,565,976    
Consolidated Statements of Operations and Comprehensive Income (Loss)                
Selling, general and administrative 112,937 114,205 343,606 338,137        
Income (loss) from operations 44,551 70,176 150,144 161,948        
Intercompany interest (34,167) (34,142) (103,170) (113,033)        
Miscellaneous, net 586 3,049 (115) 6,640        
Total other income (expense) (33,193) (31,093) (102,291) (106,393)        
Income (loss) before income taxes 11,358 39,083 47,853 55,555        
Provision (benefit) for income taxes 3,975 13,679 16,748 19,444        
Net income (loss) 7,383 25,404 31,105 36,111        
Change in fair value of interest rate swaps, net of taxes 699 1,161 2,469 3,422        
Comprehensive income (loss) 8,082 26,565 33,574 39,533        
Statements of cash flows                
Cash (used in) provided by operating activities     58,813 231,056        
Cash used in investing activities     (25,615) (37,062)        
Dividends paid       (52,416)        
Cash used in financing activities     (68,555) (206,952)        
Reportable Legal Entities | Non-Guarantor Subsidiaries
               
Current Assets                
Intercompany 84,149   84,149          
Other current assets 35,873   35,873     35,442    
Total current assets 452,768   452,768     340,375    
Other assets 90   90     79    
Intercompany           29,082    
Total assets 1,479,331   1,479,331     1,349,103    
Current liabilities:                
Total current liabilities 116,799   116,799     135,218    
Intercompany 346,220   346,220     323,260    
Deferred income taxes 99,740   99,740     99,542    
Total liabilities 589,844   589,844     584,263    
Stockholder's equity:                
Capital in excess of par 739,911   739,911     733,411    
Retained earnings 126,679   126,679     30,198    
Accumulated other comprehensive income (loss) 22,897   22,897     1,231    
Total stockholder's equity 889,487   889,487     764,840    
Total liabilities and stockholder's equity 1,479,331   1,479,331     1,349,103    
Consolidated Statements of Operations and Comprehensive Income (Loss)                
Selling, general and administrative 100,160 87,897 290,982 258,413        
Income (loss) from operations 57,178 52,587 166,121 145,947        
Intercompany interest (5,055) (4,683) (14,881) (9,595)        
Miscellaneous, net 410 (1,270) (619) (3,538)        
Total other income (expense) (4,660) (5,875) (15,022) (12,849)        
Income (loss) before income taxes 52,518 46,712 151,099 133,098        
Provision (benefit) for income taxes 13,130 13,079 37,775 37,267        
Net income (loss) 39,388 33,633 113,324 95,831        
Foreign currency translation adjustment, net of taxes 13,238 (2,938) 21,666 (35,403)        
Comprehensive income (loss) 52,626 30,695 134,990 60,428        
Statements of cash flows                
Cash (used in) provided by operating activities     26,137 72,905        
Cash paid for acquisitions, net of cash acquired       (4,536)        
Cash used in investing activities     (28,842) (28,156)        
Dividends paid     (16,843) (52,416)        
Cash used in financing activities     (5,441) (52,858)        
Eliminations
               
Current Assets                
Intercompany (101,106)   (101,106)     (34,549)    
Total current assets (105,762)   (105,762)     (34,549)    
Intercompany (3,634,565)   (3,634,565)     (3,572,742)    
Investments in subsidiaries (2,339,036)   (2,339,036)     (2,180,814)    
Total assets (6,079,363)   (6,079,363)     (5,788,105)    
Current liabilities:                
Intercompany (101,106)   (101,106)     (34,549)    
Total current liabilities (105,762)   (105,762)     (34,549)    
Intercompany (3,634,565)   (3,634,565)     (3,572,742)    
Total liabilities (3,740,327)   (3,740,327)     (3,607,291)    
Stockholder's equity:                
Capital in excess of par (1,951,492)   (1,951,492)     (1,944,992)    
Retained earnings (366,079)   (366,079)     (238,493)    
Accumulated other comprehensive income (loss) (21,465)   (21,465)     2,671    
Total stockholder's equity (2,339,036)   (2,339,036)     (2,180,814)    
Total liabilities and stockholder's equity (6,079,363)   (6,079,363)     (5,788,105)    
Consolidated Statements of Operations and Comprehensive Income (Loss)                
Equity in income of subsidiaries (46,771) (59,037) (144,429) (131,942)        
Net income (loss) (46,771) (59,037) (144,429) (131,942)        
Foreign currency translation adjustment, net of taxes (13,238) 2,938 (21,666) 35,403        
Change in fair value of interest rate swaps, net of taxes (699) (1,161) (2,469) (3,422)        
Comprehensive income (loss) (60,708) (57,260) (168,564) (99,961)        
Statements of cash flows                
Cash (used in) provided by operating activities     (21,499) (104,832)        
Cash used in investing activities     6,500          
Dividends paid     16,843 104,832        
Cash used in financing activities     10,343 104,832        
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   (82,600)   (206,400)        
Net income (loss)   (82,600)   (206,400)        
Foreign currency translation adjustment, net of taxes   2,900   35,400        
Comprehensive income (loss)   $ (79,600)   $ (171,000)