XML 31 R28.htm IDEA: XBRL DOCUMENT v2.4.1.9
Guarantor Subsidiaries (Tables)
3 Months Ended
Nov. 30, 2014
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 OPERATIONS AND COMPREHENSIVE LOSS
(in thousands)
 
 
Three Months Ended November 30, 2014
 
 
Parent
 
Guarantors
 
Non-Guarantors
 
Eliminations
 
Consolidated
Net sales
 
$
40,266

 
$
77,591

 
$
209,908

 
$
—

 
$
327,765

Cost of products sold
 
9,967

 
53,258

 
137,564

 
—

 
200,789

Gross profit
 
30,299

 
24,333

 
72,344

 
—

 
126,976

Selling, administrative and engineering expenses
 
19,072

 
17,467

 
45,933

 
—

 
82,472

Amortization of intangible assets
 
318

 
2,785

 
3,183

 
—

 
6,286

Operating profit
 
10,909

 
4,081

 
23,228

 
—

 
38,218

Financing costs, net
 
6,547

 
—

 
(356
)
 
—

 
6,191

Intercompany expense (income), net
 
(5,732
)
 
1,234

 
4,498

 
—

 
—

Other expense (income), net
 
465

 
(96
)
 
(808
)
 
—

 
(439
)
Earnings before income tax expense
 
9,629

 
2,943

 
19,894

 
—

 
32,466

Income tax expense
 
2,310

 
706

 
4,776

 
—

 
7,792

Net earnings before equity in earnings of subsidiaries
 
7,319

 
2,237

 
15,118

 
—

 
24,674

Equity in earnings of subsidiaries
 
17,355

 
14,147

 
194

 
(31,696
)
 
—

Net earnings
 
$
24,674

 
$
16,384

 
$
15,312

 
$
(31,696
)
 
$
24,674

Comprehensive loss
 
$
(38,289
)
 
$
(6,600
)
 
$
(23,150
)
 
$
29,750

 
$
(38,289
)
CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS 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 Balance Sheets
CONDENSED CONSOLIDATING BALANCE SHEETS
(in thousands)
 
 
November 30, 2014
 
 
Parent
 
Guarantors
 
Non-Guarantors
 
Eliminations
 
Consolidated
ASSETS
 
 
 
 
 
 
 
 
 
 
Current assets
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
 
$
2,686

 
$
1,134

 
$
83,455

 
$
—

 
$
87,275

Accounts receivable, net
 
18,436

 
42,765

 
160,518

 
—

 
221,719

Inventories, net
 
22,347

 
43,174

 
98,996

 
—

 
164,517

Deferred income taxes
 
4,960

 
—

 
5,424

 
—

 
10,384

Other current assets
 
13,970

 
1,454

 
25,029

 
—

 
40,453

Total current assets
 
62,399

 
88,527

 
373,422

 
—

 
524,348

Property, plant and equipment, net
 
7,577

 
26,273

 
130,065

 
—

 
163,915

Goodwill
 
15,354

 
306,882

 
392,720

 
—

 
714,956

Other intangibles, net
 
11,656

 
137,614

 
196,944

 
—

 
346,214

Investment in subsidiaries
 
2,179,271

 
1,106,103

 
31,067

 
(3,316,441
)
 
—

Intercompany receivable
 
—

 
637,903

 
505,132

 
(1,143,035
)
 
—

Other long-term assets
 
23,692

 
—

 
14,339

 
—

 
38,031

Total assets
 
$
2,299,949

 
$
2,303,302

 
$
1,643,689

 
$
(4,459,476
)
 
$
1,787,464

LIABILITIES & SHAREHOLDERS' EQUITY
 
 
 
 
 
 
 
 
 
 
Current liabilities
 
 
 
 
 
 
 
 
 
 
Trade accounts payable
 
$
16,025

 
$
25,736

 
$
93,334

 
$
—

 
$
135,095

Accrued compensation and benefits
 
9,656

 
2,799

 
29,953

 
—

 
42,408

Current maturities of debt and short-term borrowings
 
5,625

 
—

 
1,994

 
—

 
7,619

Income taxes payable
 
14,463

 
(548
)
 
(4,251
)
 
—

 
9,664

Other current liabilities
 
18,267

 
4,743

 
35,584

 
—

 
58,594

Total current liabilities
 
64,036

 
32,730

 
156,614

 
—

 
253,380

Long-term debt, less current maturities
 
506,250

 
—

 
—

 
—

 
506,250

Deferred income taxes
 
46,882

 
—

 
45,817

 
—

 
92,699

Pension and postretirement benefit liabilities
 
8,259

 
—

 
6,299

 
—

 
14,558

Other long-term liabilities
 
44,794

 
4,191

 
9,858

 
—

 
58,843

Intercompany payable
 
767,994

 
—

 
375,041

 
(1,143,035
)
 
—

Shareholders’ equity
 
861,734

 
2,266,381

 
1,050,060

 
(3,316,441
)
 
861,734

Total liabilities and shareholders’ equity
 
$
2,299,949

 
$
2,303,302

 
$
1,643,689

 
$
(4,459,476
)
 
$
1,787,464

CONDENSED CONSOLIDATING BALANCE SHEETS
(in thousands)
 
 
August 31, 2014
 
 
Parent
 
Guarantors
 
Non-Guarantors
 
Eliminations
 
Consolidated
ASSETS
 
 
 
 
 
 
 
 
 
 
Current assets
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
 
$
27,931

 
$
3,325

 
$
77,756

 
$
—

 
$
109,012

Accounts receivable, net
 
22,811

 
38,511

 
165,686

 
—

 
227,008

Inventories, net
 
31,024

 
38,860

 
92,736

 
—

 
162,620

Deferred income taxes
 
7,503

 
—

 
3,547

 
—

 
11,050

Other current assets
 
3,871

 
1,057

 
28,372

 
—

 
33,300

Total current assets
 
93,140

 
81,753

 
368,097

 
—

 
542,990

Property, plant and equipment, net
 
9,096

 
22,879

 
137,126

 
—

 
169,101

Goodwill
 
44,700

 
280,693

 
417,377

 
—

 
742,770

Other intangibles, net
 
11,974

 
140,400

 
212,803

 
—

 
365,177

Investment in subsidiaries
 
2,286,068

 
806,414

 
237,207

 
(3,329,689
)
 
—

Intercompany receivable
 
—

 
678,073

 
622,818

 
(1,300,891
)
 
—

Other long-term assets
 
23,432

 
—

 
13,409

 
—

 
36,841

Total assets
 
$
2,468,410

 
$
2,010,212

 
$
2,008,837

 
$
(4,630,580
)
 
$
1,856,879

LIABILITIES & SHAREHOLDERS' EQUITY
 
 
 
 
 
 
 
 
 
 
Current liabilities
 
 
 
 
 
 
 
 
 
 
Trade accounts payable
 
$
20,014

 
$
25,673

 
$
100,111

 
$
—

 
$
145,798

Accrued compensation and benefits
 
15,135

 
3,293

 
34,536

 
—

 
52,964

Income taxes payable
 
31,582

 
—

 
6,765

 
—

 
38,347

Current maturities of debt
 
4,500

 
—

 
—

 
—

 
4,500

Other current liabilities
 
19,081

 
3,989

 
34,442

 
—

 
57,512

Total current liabilities
 
90,312

 
32,955

 
175,854

 
—

 
299,121

Long-term debt
 
385,500

 
—

 
—

 
—

 
385,500

Deferred income taxes
 
47,543

 
—

 
49,427

 
—

 
96,970

Pension and postretirement benefit liabilities
 
8,668

 
—

 
7,031

 
—

 
15,699

Other long-term liabilities
 
42,647

 
4,138

 
11,093

 
—

 
57,878

Intercompany payable
 
892,029

 
—

 
408,861

 
(1,300,890
)
 
—

Shareholders’ equity
 
1,001,711

 
1,973,119

 
1,356,571

 
(3,329,690
)
 
1,001,711

Total liabilities and shareholders’ equity
 
$
2,468,410

 
$
2,010,212

 
$
2,008,837

 
$
(4,630,580
)
 
$
1,856,879



Condensed Consolidating Statements of Cash Flows
CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS
(in thousands)
 
 
Three Months Ended, November 30, 2014
 
 
Parent
 
Guarantors
 
Non-Guarantors
 
Eliminations
 
Consolidated
Operating Activities
 

 

 

 

 

Cash provided by (used in) operating activities
 
$
5,024

 
$
(28,333
)
 
$
(1,809
)
 
$
—

 
$
(25,118
)
Investing Activities
 

 

 

 

 

Capital expenditures
 
(226
)
 
(1,140
)
 
(6,620
)
 
—

 
(7,986
)
Proceeds from sale of property, plant and equipment
 
—

 
1

 
224

 
—

 
225

Cash used in investing activities
 
(226
)
 
(1,139
)
 
(6,396
)
 
—

 
(7,761
)
Financing Activities
 

 

 

 

 

Net borrowings on revolver
 
121,875

 
—

 
1,994

 
—

 
123,869

Intercompany loan activity
 
(47,192
)
 
27,281

 
19,911

 
—

 
—

Purchase of treasury shares
 
(104,415
)
 
—

 
—

 
—

 
(104,415
)
Stock option exercises, related tax benefits and other
 
2,287

 
—

 
—

 
—

 
2,287

Cash dividend
 
(2,598
)
 
—

 
—

 
—

 
(2,598
)
Cash provided by (used in) financing activities
 
(30,043
)
 
27,281

 
21,905

 
—

 
19,143

Effect of exchange rate changes on cash
 
—

 
—

 
(8,001
)
 
—

 
(8,001
)
Net (decrease) increase in cash and cash equivalents
 
(25,245
)
 
(2,191
)
 
5,699

 
—

 
(21,737
)
Cash and cash equivalents—beginning of period
 
27,931

 
3,325

 
77,756

 
—

 
109,012

Cash and cash equivalents—end of period
 
$
2,686

 
$
1,134

 
$
83,455

 
$
—

 
$
87,275

CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS
(in thousands)
 
 
Three Months Ended, November 30, 2013
 
 
Parent
 
Guarantors
 
Non-Guarantors
 
Eliminations
 
Consolidated
Operating Activities
 

 

 

 

 

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
 

 

 

 

 

Principal repayments of term loans
 
(12,000
)
 
—

 
—

 
—

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

 
—

 
—

Purchase of treasury shares
 
(15,352
)
 
—

 
—

 
—

 
(15,352
)
Payment of contingent acquisition consideration
 
—

 
—

 
(414
)
 
—

 
(414
)
Stock option exercises, related tax benefits and other
 
10,562

 
—

 
—

 
—

 
10,562

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