| Sep'19 | Sep'18 | Sep'18 | Sep'17 | Sep'16 | Sep'15 | Sep'14 | Sep'13 | Sep'12 | Sep'11 | Sep'10 | Sep'09 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Net sales | |||||||||||
4,202 | - | 4,092 | 4,002 | - | - | - | - | - | - | - | - |
Cost of goods sold | |||||||||||
3,180 | - | 3,112 | 3,039 | - | - | - | - | - | - | - | - |
Net sales | |||||||||||
- | 4,092 | - | - | 3,794 | 3,778 | 3,835 | 3,738 | 3,718 | 3,569 | 3,390 | 3,250 |
Cost of goods sold | |||||||||||
- | 3,112 | - | - | 2,870 | 2,885 | 2,990 | 2,910 | 2,897 | 2,775 | 2,627 | 2,507 |
Gross profit | |||||||||||
1,022 | 980 | 980 | 963 | 924 | 893 | 845 | 827 | 820 | 793 | 762 | 743 |
Operating and administrative expenses | |||||||||||
873 | 856 | 856 | 837 | 794 | 756 | 722 | 706 | 697 | 677 | 655 | 633 |
Rental income, net | |||||||||||
- | - | - | - | - | - | - | - | - | - | 1 | 2 |
Gain from sale or disposal of assets | |||||||||||
4 | 0 | 0 | 1 | -1 | 2 | 0 | 4 | 0 | 2 | -0 | 0 |
Income from operations | |||||||||||
152 | 124 | 124 | 127 | 128 | 139 | 123 | 125 | 123 | 118 | 109 | 111 |
Other income, net | |||||||||||
1 | 3 | 3 | 3 | 2 | 2 | 3 | 2 | 3 | 4 | 4 | 2 |
Interest expense | |||||||||||
47 | 47 | 47 | 47 | 46 | 47 | 46 | 59 | 60 | 61 | 64 | 59 |
Loss on early extinguishment of debt | |||||||||||
- | - | - | - | - | - | - | -43 | - | - | - | -10 |
Income before income taxes | |||||||||||
106 | 80 | 80 | 84 | 84 | 94 | 79 | 26 | 67 | 60 | 48 | 44 |
Current | |||||||||||
- | - | - | - | - | - | - | - | - | - | 12 | 0 |
Deferred | |||||||||||
- | - | - | - | - | - | - | - | - | - | 5 | 16 |
Income tax expense | |||||||||||
25 | -17 | -17 | 30 | 30 | 35 | 28 | 5 | 23 | 21 | 17 | 16 |
Net income | |||||||||||
81 | 97 | 97 | 53 | 54 | 59 | 51 | 20 | 43 | 39 | 30 | 27 |
Other comprehensive expense: | |||||||||||
Change in fair value of interest rate swap | |||||||||||
-1 | - | - | - | - | - | - | - | - | - | - | - |
Income tax benefit | |||||||||||
-0 | - | - | - | - | - | - | - | - | - | - | - |
Other comprehensive expense, net of tax | |||||||||||
-1 | - | - | - | - | - | - | - | - | - | - | - |
Comprehensive income | |||||||||||
80 | - | - | - | - | - | - | - | - | - | - | - |
Per share amounts: | |||||||||||
Class A Common Stock [Member] | |||||||||||
Basic earnings per common share | |||||||||||
4.14 | - | 4.94 | 2.74 | - | - | - | - | - | - | - | - |
Diluted earnings per common share | |||||||||||
4.03 | - | 4.81 | 2.66 | - | - | - | - | - | - | - | - |
Cash dividends per common share | |||||||||||
0.66 | - | 0.66 | 0.66 | - | - | - | - | - | - | - | - |
Class B Common Stock [Member] | |||||||||||
Basic earnings per common share | |||||||||||
3.76 | - | 4.49 | 2.49 | - | - | - | - | - | - | - | - |
Diluted earnings per common share | |||||||||||
3.76 | - | 4.49 | 2.49 | - | - | - | - | - | - | - | - |
Cash dividends per common share | |||||||||||
0.60 | - | 0.60 | 0.60 | - | - | - | - | - | - | - | - |