XML 86 R73.htm IDEA: XBRL DOCUMENT v3.4.0.3
Separate Financial Information of Subsidiary Guarantors of Indebtedness (Details) - USD ($)
$ in Millions
3 Months Ended 6 Months Ended
Mar. 31, 2016
Mar. 31, 2015
Mar. 31, 2016
Mar. 31, 2015
Condensed Consolidating Statements of Income        
Net sales $ 1,524.3 $ 1,554.2 $ 2,776.3 $ 2,907.5
Cost of sales 1,265.0 1,278.4 2,334.2 2,402.0
Gross income 259.3 275.8 442.1 505.5
Selling, general and administrative 154.7 152.8 294.0 303.3
Amortization of purchased intangibles 13.2 13.3 26.4 26.8
Operating income 91.4 109.7 121.7 175.4
Interest expense (15.6) (28.8) (30.2) (43.2)
Interest income 0.5 0.6 1.0 1.4
Miscellaneous, net (1.0) 1.3 (1.0) 0.0
Income before income taxes and equity in earnings of unconsolidated affiliates 75.3 82.8 91.5 133.6
Provision for income taxes 20.3 29.5 22.0 45.7
Income before equity in earnings of unconsolidated affiliates 55.0 53.3 69.5 87.9
Income (Loss) from Equity Method Investments of Consolidated Subsidiaries 0.0 0.0 0.0 0.0
Equity in earnings of unconsolidated affiliates 1.1 1.3 1.2 1.4
Net income 56.1 54.6 70.7 89.3
Net income 56.1 54.6 70.7 89.3
Other Comprehensive Income (Loss), Net of Tax 19.1 (52.6) 8.6 (75.7)
Comprehensive Income (Loss), Net of Tax, Attributable to Parent 75.2 2.0 79.3 13.6
Oshkosh Corporation        
Condensed Consolidating Statements of Income        
Net sales 0.0 0.0 0.0 0.0
Cost of sales 0.4 0.3 0.7 0.3
Gross income (0.4) (0.3) (0.7) (0.3)
Selling, general and administrative 35.0 28.1 58.6 59.9
Amortization of purchased intangibles 0.0 0.0 0.0 0.0
Operating income (35.4) (28.4) (59.3) (60.2)
Interest expense (70.4) (74.6) (130.0) (132.4)
Interest income 0.4 0.4 0.9 0.9
Miscellaneous, net 13.6 10.0 28.5 18.2
Income before income taxes and equity in earnings of unconsolidated affiliates (91.8) (92.6) (159.9) (173.5)
Provision for income taxes (34.1) (29.0) (39.9) (57.6)
Income before equity in earnings of unconsolidated affiliates (57.7) (63.6) (120.0) (115.9)
Income (Loss) from Equity Method Investments of Consolidated Subsidiaries 113.8 118.2 191.0 205.2
Equity in earnings of unconsolidated affiliates 0.0 0.0 (0.3) 0.0
Net income 56.1 54.6 70.7 89.3
Other Comprehensive Income (Loss), Net of Tax 19.1 (52.6) 8.6 (75.7)
Comprehensive Income (Loss), Net of Tax, Attributable to Parent 75.2 2.0 79.3 13.6
Guarantor Subsidiaries        
Condensed Consolidating Statements of Income        
Net sales 1,284.0 1,298.5 2,340.8 2,456.9
Cost of sales 1,071.0 1,087.7 1,970.0 2,054.5
Gross income 213.0 210.8 370.8 402.4
Selling, general and administrative 96.9 99.3 186.2 191.4
Amortization of purchased intangibles 9.7 9.9 19.5 19.7
Operating income 106.4 101.6 165.1 191.3
Interest expense (16.2) (13.1) (30.9) (25.9)
Interest income 23.1 16.0 39.3 31.3
Miscellaneous, net (50.5) (5.7) (91.9) (69.0)
Income before income taxes and equity in earnings of unconsolidated affiliates 62.8 98.8 81.6 127.7
Provision for income taxes 18.8 32.0 20.4 44.0
Income before equity in earnings of unconsolidated affiliates 44.0 66.8 61.2 83.7
Income (Loss) from Equity Method Investments of Consolidated Subsidiaries 36.0 17.7 54.1 53.5
Equity in earnings of unconsolidated affiliates 0.0 0.0 0.0 0.0
Net income 80.0 84.5 115.3 137.2
Other Comprehensive Income (Loss), Net of Tax 0.7 (1.5) (2.2) (4.2)
Comprehensive Income (Loss), Net of Tax, Attributable to Parent 80.7 83.0 113.1 133.0
Non-Guarantor Subsidiaries        
Condensed Consolidating Statements of Income        
Net sales 269.4 277.9 489.8 492.7
Cost of sales 222.8 212.3 417.9 389.3
Gross income 46.6 65.6 71.9 103.4
Selling, general and administrative 22.8 25.4 49.2 52.0
Amortization of purchased intangibles 3.5 3.4 6.9 7.1
Operating income 20.3 36.8 15.8 44.3
Interest expense (0.4) (0.4) (1.1) (0.9)
Interest income 48.4 43.5 92.6 85.2
Miscellaneous, net 35.9 (3.0) 62.4 50.8
Income before income taxes and equity in earnings of unconsolidated affiliates 104.2 76.9 169.7 179.4
Provision for income taxes 35.6 26.6 41.5 59.3
Income before equity in earnings of unconsolidated affiliates 68.6 50.3 128.2 120.1
Income (Loss) from Equity Method Investments of Consolidated Subsidiaries 19.6 72.1 13.2 84.6
Equity in earnings of unconsolidated affiliates 1.1 1.3 1.5 1.4
Net income 89.3 123.7 142.9 206.1
Other Comprehensive Income (Loss), Net of Tax 18.0 (42.1) 9.9 (71.9)
Comprehensive Income (Loss), Net of Tax, Attributable to Parent 107.3 81.6 152.8 134.2
Eliminations        
Condensed Consolidating Statements of Income        
Net sales (29.1) (22.2) (54.3) (42.1)
Cost of sales (29.2) (21.9) (54.4) (42.1)
Gross income 0.1 (0.3) 0.1 0.0
Selling, general and administrative 0.0 0.0 0.0 0.0
Amortization of purchased intangibles 0.0 0.0 0.0 0.0
Operating income 0.1 (0.3) 0.1 0.0
Interest expense 71.4 59.3 131.8 116.0
Interest income (71.4) (59.3) (131.8) (116.0)
Miscellaneous, net 0.0 0.0 0.0 0.0
Income before income taxes and equity in earnings of unconsolidated affiliates 0.1 (0.3) 0.1 0.0
Provision for income taxes 0.0 (0.1) 0.0 0.0
Income before equity in earnings of unconsolidated affiliates 0.1 (0.2) 0.1 0.0
Income (Loss) from Equity Method Investments of Consolidated Subsidiaries (169.4) (208.0) (258.3) (343.3)
Equity in earnings of unconsolidated affiliates 0.0 0.0 0.0 0.0
Net income (169.3) (208.2) (258.2) (343.3)
Other Comprehensive Income (Loss), Net of Tax (18.7) 43.6 (7.7) 76.1
Comprehensive Income (Loss), Net of Tax, Attributable to Parent $ (188.0) $ (164.6) $ (265.9) $ (267.2)