XML 36 R28.htm IDEA: XBRL DOCUMENT v2.4.0.8
Guarantor Subsidiaries (Tables)
3 Months Ended
Nov. 30, 2013
Organization, Consolidation and Presentation of Financial Statements [Abstract]  
Schedule Of Condensed Consolidating Statement Of Earnings And Comprehensive Income [Table Text Block]
CONDENSED CONSOLIDATING STATEMENTS OF EARNINGS AND COMPREHENSIVE INCOME
(In thousands)
 
 
Three Months Ended November 30, 2013
 
 
Parent
 
Guarantors
 
Non-Guarantors
 
Eliminations
 
Consolidated
Net sales
 
$
45,091

 
$
79,636

 
$
214,829

 
$
—

 
$
339,556

Cost of products sold
 
12,072

 
55,255

 
140,449

 
—

 
207,776

Gross profit
 
33,019

 
24,381

 
74,380

 
—

 
131,780

Selling, administrative and engineering expenses
 
16,858

 
15,952

 
49,108

 
—

 
81,918

Amortization of intangible assets
 
318

 
2,575

 
3,322

 
—

 
6,215

Operating profit
 
15,843

 
5,854

 
21,950

 
—

 
43,647

Financing costs, net
 
6,779

 
3

 
(32
)
 
—

 
6,750

Intercompany expense (income), net
 
(4,997
)
 
(339
)
 
5,336

 
—

 
—

Other expense (income), net
 
10,417

 
(293
)
 
(8,983
)
 
—

 
1,141

Earnings from continuing operations before income tax expense (benefit)
 
3,644

 
6,483

 
25,629

 
—

 
35,756

Income tax expense (benefit)
 
1,008

 
1,795

 
(52
)
 
—

 
2,751

Net earnings before equity in earnings of subsidiaries
 
2,636

 
4,688

 
25,681

 
—

 
33,005

Equity in earnings of subsidiaries
 
34,222

 
13,333

 
3,200

 
(50,755
)
 
—

Earnings from continuing operations
 
36,858

 
18,021

 
28,881

 
(50,755
)
 
33,005

Earnings (loss) from discontinued operations
 
(821
)
 
3,338

 
515

 
—

 
3,032

Net earnings
 
$
36,037

 
$
21,359

 
$
29,396

 
$
(50,755
)
 
$
36,037

Comprehensive income
 
$
53,040

 
$
38,797

 
$
27,671

 
$
(66,468
)
 
$
53,040

 
CONDENSED CONSOLIDATING STATEMENTS OF EARNINGS AND COMPREHENSIVE INCOME
(In thousands)
 
 
Three Months Ended November 30, 2012
 
 
Parent
 
Guarantors
 
Non-Guarantors
 
Eliminations
 
Consolidated
Net sales
 
$
45,838

 
$
70,191

 
$
191,780

 
$
—

 
$
307,809

Cost of products sold
 
12,408

 
48,304

 
122,729

 
—

 
183,441

Gross profit
 
33,430

 
21,887

 
69,051

 
—

 
124,368

Selling, administrative and engineering expenses
 
17,118

 
15,103

 
42,639

 
—

 
74,860

Amortization of intangible assets
 
321

 
2,657

 
3,056

 
—

 
6,034

Operating profit
 
15,991

 
4,127

 
23,356

 
—

 
43,474

Financing costs, net
 
6,358

 
5

 
(41
)
 
—

 
6,322

Intercompany expense (income), net
 
(7,270
)
 
1,955

 
5,315

 
—

 
—

Other expense (income), net
 
(364
)
 
(403
)
 
1,411

 
—

 
644

Earnings from continuing operations before income tax expense
 
17,267

 
2,570

 
16,671

 
—

 
36,508

Income tax expense
 
3,236

 
121

 
2,600

 
—

 
5,957

Net earnings before equity in earnings of subsidiaries
 
14,031

 
2,449

 
14,071

 
—

 
30,551

Equity in earnings of subsidiaries
 
22,551

 
17,899

 
1,024

 
(41,474
)
 
—

Earnings from continuing operations
 
36,582

 
20,348

 
15,095

 
(41,474
)
 
30,551

Earnings (loss) from discontinued operations
 
(239
)
 
2,533

 
3,498

 
—

 
5,792

Net earnings
 
$
36,343

 
$
22,881

 
$
18,593

 
$
(41,474
)
 
$
36,343

Comprehensive income
 
$
48,518

 
$
28,858

 
$
26,019

 
$
(54,877
)
 
$
48,518

Condensed Consolidating Balance Sheets
CONDENSED CONSOLIDATING BALANCE SHEETS
(In thousands)
 
 
November 30, 2013
 
 
Parent
 
Guarantors
 
Non-Guarantors
 
Eliminations
 
Consolidated
ASSETS
 
 
 
 
 
 
 
 
 
 
Current assets
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
 
$
2,669

 
$
—

 
$
106,873

 
$
—

 
$
109,542

Accounts receivable, net
 
16,425

 
42,229

 
162,874

 
—

 
221,528

Inventories, net
 
27,283

 
43,317

 
84,529

 
—

 
155,129

Deferred income taxes
 
12,926

 
—

 
5,659

 
—

 
18,585

Other current assets
 
9,386

 
963

 
22,287

 
—

 
32,636

Assets of discontinued operations
 
—

 
186,037

 
84,069

 
—

 
270,106

Total current assets
 
68,689

 
272,546

 
466,291

 
—

 
807,526

Property, plant & equipment, net
 
7,695

 
22,521

 
175,112

 
—

 
205,328

Goodwill
 
62,543

 
264,502

 
418,431

 
—

 
745,476

Other intangibles, net
 
12,929

 
138,682

 
223,696

 
—

 
375,307

Investment in subsidiaries
 
2,143,586

 
229,910

 
113,539

 
(2,487,035
)
 
—

Intercompany receivable
 
—

 
521,072

 
368,018

 
(889,090
)
 
—

Other long-term assets
 
14,635

 
22

 
15,571

 
—

 
30,228

Total assets
 
$
2,310,077

 
$
1,449,255

 
$
1,780,658

 
$
(3,376,125
)
 
$
2,163,865

LIABILITIES & SHAREHOLDERS' EQUITY
 
 
 
 
 
 
 
 
 
 
Current liabilities
 
 
 
 
 
 
 
 
 
 
Trade accounts payable
 
$
20,058

 
$
32,040

 
$
107,177

 
$
—

 
$
159,275

Accrued compensation and benefits
 
9,490

 
3,532

 
28,391

 
—

 
41,413

Current maturities of long-term debt
 
1,125

 
—

 
—

 
—

 
1,125

Income taxes payable
 
6,332

 
—

 
4,132

 
—

 
10,464

Other current liabilities
 
21,592

 
5,812

 
33,560

 
—

 
60,964

Liabilities of discontinued operations
 
—

 
22,774

 
30,459

 
—

 
53,233

Total current liabilities
 
58,597

 
64,158

 
203,719

 
—

 
326,474

Long-term debt, less current maturities
 
501,875

 
—

 
—

 
—

 
501,875

Deferred income taxes
 
65,576

 
—

 
52,701

 
—

 
118,277

Pension and postretirement benefit liabilities
 
14,563

 
—

 
4,604

 
—

 
19,167

Other long-term liabilities
 
53,241

 
339

 
12,793

 
—

 
66,373

Intercompany payable
 
484,526

 
—

 
404,564

 
(889,090
)
 
—

Shareholders’ equity
 
1,131,699

 
1,384,758

 
1,102,277

 
(2,487,035
)
 
1,131,699

Total liabilities and shareholders’ equity
 
$
2,310,077

 
$
1,449,255

 
$
1,780,658

 
$
(3,376,125
)
 
$
2,163,865

CONDENSED CONSOLIDATING BALANCE SHEETS
(In thousands)
 
 
August 31, 2013
 
 
Parent
 
Guarantors
 
Non-Guarantors
 
Eliminations
 
Consolidated
ASSETS
 
 
 
 
 
 
 
 
 
 
Current assets
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
 
$
16,122

 
$
—

 
$
87,864

 
$
—

 
$
103,986

Accounts receivable, net
 
20,471

 
40,343

 
158,261

 
—

 
219,075

Inventories, net
 
27,343

 
38,948

 
76,258

 
—

 
142,549

Deferred income taxes
 
13,002

 
—

 
5,794

 
—

 
18,796

Other current assets
 
7,454

 
963

 
19,811

 
—

 
28,228

Assets of discontinued operations
 
—

 
192,129

 
80,477

 
—

 
272,606

Total current assets
 
84,392

 
272,383

 
428,465

 
—

 
785,240

Property, plant & equipment, net
 
7,050

 
22,801

 
171,645

 
—

 
201,496

Goodwill
 
62,543

 
264,502

 
407,907

 
—

 
734,952

Other intangibles, net
 
13,247

 
141,258

 
222,187

 
—

 
376,692

Investment in subsidiaries
 
2,086,534

 
201,779

 
96,333

 
(2,384,646
)
 
—

Intercompany receivable
 
—

 
480,633

 
360,620

 
(841,253
)
 
—

Other long-term assets
 
12,654

 
22

 
8,276

 
—

 
20,952

Total assets
 
$
2,266,420

 
$
1,383,378

 
$
1,695,433

 
$
(3,225,899
)
 
$
2,119,332

LIABILITIES & SHAREHOLDERS' EQUITY
 
 
 
 
 
 
 
 
 
 
Current liabilities
 
 
 
 
 
 
 
 
 
 
Trade accounts payable
 
$
22,194

 
$
30,637

 
$
101,218

 
$
—

 
$
154,049

Accrued compensation and benefits
 
13,835

 
2,716

 
27,249

 
—

 
43,800

Income taxes payable
 
8,135

 
—

 
5,879

 
—

 
14,014

Other current liabilities
 
21,268

 
4,630

 
31,001

 
—

 
56,899

Liabilities of discontinued operations
 
—

 
23,466

 
29,614

 


 
53,080

Total current liabilities
 
65,432

 
61,449

 
194,961

 
—

 
321,842

Long-term debt
 
515,000

 
—

 
—

 
—

 
515,000

Deferred income taxes
 
64,358

 
—

 
51,507

 
—

 
115,865

Pension and postretirement benefit liabilities
 
16,267

 
—

 
4,431

 
—

 
20,698

Other long-term liabilities
 
51,479

 
390

 
13,791

 
—

 
65,660

Intercompany payable
 
473,617

 
—

 
367,636

 
(841,253
)
 
—

Shareholders’ equity
 
1,080,267

 
1,321,539

 
1,063,107

 
(2,384,646
)
 
1,080,267

Total liabilities and shareholders’ equity
 
$
2,266,420

 
$
1,383,378

 
$
1,695,433

 
$
(3,225,899
)
 
$
2,119,332



Condensed Consolidating Statements of Cash Flows
CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS
(In thousands)
 
 
Three Months Ended, November 30, 2013
 
 
Parent
 
Guarantors
 
Non-Guarantors
 
Eliminations
 
Consolidated
Operating Activities
 

 

 

 

 

Net cash provided by operating activities
 
$
17,415

 
$
3,461

 
$
12,070

 
$
—

 
$
32,946

Investing Activities
 

 

 

 

 

Proceeds from sale of property, plant and equipment
 
—

 
36

 
1,877

 
—

 
1,913

Capital expenditures
 
(1,208
)
 
(1,270
)
 
(8,779
)
 
—

 
(11,257
)
Cash used in investing activities
 
(1,208
)
 
(1,234
)
 
(6,902
)
 
—

 
(9,344
)
Financing Activities
 

 

 

 

 

Net repayments on revolver
 
(12,000
)
 
—

 
—

 
—

 
(12,000
)
Intercompany loan activity
 
(9,951
)
 
(2,227
)
 
12,178

 
—

 
—

Purchase of treasury shares
 
(15,352
)
 
—

 
—

 
—

 
(15,352
)
Stock option exercises and related tax benefits
 
10,562

 
—

 
—

 
—

 
10,562

Payment of contingent acquisition consideration
 
—

 
—

 
(414
)
 
—

 
(414
)
Cash dividend
 
(2,919
)
 
—

 
—

 
—

 
(2,919
)
Cash provided by (used in) financing activities
 
(29,660
)
 
(2,227
)
 
11,764

 
—

 
(20,123
)
Effect of exchange rate changes on cash
 
—

 
—

 
2,077

 
—

 
2,077

Net increase (decrease) in cash and cash equivalents
 
(13,453
)
 
—

 
19,009

 
—

 
5,556

Cash and cash equivalents—beginning of period
 
16,122

 
—

 
87,864

 
—

 
103,986

Cash and cash equivalents—end of period
 
$
2,669

 
$
—

 
$
106,873

 
$
—

 
$
109,542

CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS
(In thousands)
 
 
Three Months Ended, November 30, 2012
 
 
Parent
 
Guarantors
 
Non-Guarantors
 
Eliminations
 
Consolidated
Operating Activities
 

 

 

 

 

Net cash (used in) provided by operating activities
 
$
(658
)
 
$
4,779

 
$
8,154

 
$
—

 
$
12,275

Investing Activities
 

 

 

 

 

Proceeds from sale of property, plant and equipment
 
571

 
14

 
392

 
—

 
977

Capital expenditures
 
(399
)
 
(1,291
)
 
(5,999
)
 
—

 
(7,689
)
Business acquisitions, net of cash acquired
 
—

 
—

 
(83
)
 
—

 
(83
)
Cash provided by (used in) investing activities
 
172

 
(1,277
)
 
(5,690
)
 
—

 
(6,795
)
Financing Activities
 

 

 

 

 

Principal repayments of term loans
 
(1,250
)
 
—

 
—

 
—

 
(1,250
)
Intercompany loan activity
 
(4,991
)
 
(3,593
)
 
8,584

 
—

 
—

Purchase of treasury shares
 
(7,142
)
 
—

 
—

 
—

 
(7,142
)
Stock option exercises and related tax benefits
 
5,473

 
—

 
—

 
—

 
5,473

Cash dividend
 
(2,911
)
 
—

 
—

 
—

 
(2,911
)
Cash provided by (used in) financing activities
 
(10,821
)
 
(3,593
)
 
8,584

 
—

 
(5,830
)
Effect of exchange rate changes on cash
 
—

 
—

 
477

 
—

 
477

Net (decrease) increase in cash and cash equivalents
 
(11,307
)
 
(91
)
 
11,525

 
—

 
127

Cash and cash equivalents—beginning of period
 
12,401

 
91

 
55,692

 
—

 
68,184

Cash and cash equivalents—end of period
 
$
1,094

 
$
—

 
$
67,217

 
$
—

 
$
68,311