XML 16 R39.htm IDEA: XBRL DOCUMENT v3.3.0.814
Guarantor Subsidiaries (Tables)
12 Months Ended
Aug. 31, 2015
Organization, Consolidation and Presentation of Financial Statements [Abstract]  
Condensed Consolidating Statements of Earnings
CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS
(in thousands)
 
 
 
Year Ended August 31, 2015
 
 
Parent
 
Guarantors
 
Non-Guarantors
 
Eliminations
 
Consolidated
Net sales
 
$
158,836

 
$
268,070

 
$
822,348

 
$
—

 
$
1,249,254

Cost of products sold
 
40,858

 
189,251

 
557,304

 
—

 
787,413

Gross profit
 
117,978

 
78,819

 
265,044

 
—

 
461,841

Selling, administrative and engineering expenses
 
74,588

 
56,054

 
168,959

 
—

 
299,601

Impairment charge
 
—

 
20,249

 
64,104

 
—

 
84,353

Amortization of intangible assets
 
1,272

 
10,594

 
12,467

 
—

 
24,333

Operating profit (loss)
 
42,118

 
(8,078
)
 
19,514

 
—

 
53,554

Financing costs, net
 
29,295

 
—

 
(1,238
)
 
—

 
28,057

Intercompany expense (income), net
 
(19,727
)
 
1,432

 
18,295

 
—

 
—

Intercompany dividends
 
(212
)
 
(243
)
 
(31
)
 
486

 
—

Other expense (income), net
 
160

 
(71
)
 
17

 
—

 
106

Earnings (loss) before income tax expense (benefit)
 
32,602

 
(9,196
)
 
2,471

 
(486
)
 
25,391

Income tax expense (benefit)
 
(8,218
)
 
1,702

 
12,119

 
(84
)
 
5,519

Net earnings (loss) before equity in earnings (loss) of subsidiaries
 
40,820

 
(10,898
)
 
(9,648
)
 
(402
)
 
19,872

Equity in earnings (loss) of subsidiaries
 
(20,948
)
 
8,466

 
31

 
12,451

 
—

Net earnings (loss)
 
$
19,872

 
$
(2,432
)
 
$
(9,617
)
 
$
12,049

 
$
19,872

Comprehensive loss
 
$
(125,360
)
 
$
(19,551
)
 
$
(85,374
)
 
$
104,925

 
$
(125,360
)


CONDENSED CONSOLIDATING STATEMENTS OF EARNINGS AND COMPREHENSIVE INCOME
(in thousands)
 
 
 
Year Ended August 31, 2014
 
 
Parent
 
Guarantors
 
Non-Guarantors
 
Eliminations
 
Consolidated
Net sales
 
$
195,573

 
$
315,715

 
$
888,574

 
$
—

 
$
1,399,862

Cost of products sold
 
57,464

 
219,750

 
575,776

 
—

 
852,990

Gross profit
 
138,109

 
95,965

 
312,798

 
—

 
546,872

Selling, administrative and engineering expenses
 
96,220

 
44,102

 
191,771

 
—

 
332,093

Loss (gain) on product line divestiture
 
1,200

 
(14,695
)
 
—

 
—

 
(13,495
)
Amortization of intangible assets
 
1,272

 
10,520

 
13,374

 
—

 
25,166

Operating profit
 
39,417

 
56,038

 
107,653

 
—

 
203,108

Financing costs, net
 
25,611

 
3

 
(569
)
 
—

 
25,045

Intercompany expense (income), net
 
(27,601
)
 
5,520

 
22,081

 
—

 
—

Other expense (income), net
 
12,716

 
153

 
(8,832
)
 
—

 
4,037

Earnings from continuing operations before income tax expense (benefit)
 
28,691

 
50,362

 
94,973

 
—

 
174,026

Income tax expense (benefit)
 
(16,529
)
 
30,793

 
18,309

 
—

 
32,573

Net earnings from continuing operations before equity in earnings of subsidiaries
 
45,220

 
19,569

 
76,664

 
—

 
141,453

Equity in earnings of subsidiaries
 
139,865

 
33,061

 
6,160

 
(179,086
)
 
—

Earnings from continuing operations
 
185,085

 
52,630

 
82,824

 
(179,086
)
 
141,453

Earnings (loss) from discontinued operations
 
(21,512
)
 
56,494

 
(12,862
)
 
—

 
22,120

Net earnings
 
$
163,573

 
$
109,124

 
$
69,962

 
$
(179,086
)
 
$
163,573

Comprehensive income
 
$
163,825

 
$
123,148

 
$
55,990

 
$
(179,138
)
 
$
163,825



CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS)
(in thousands)
 
 
 
Year Ended August 31, 2013
 
 
Parent
 
Guarantors
 
Non-Guarantors
 
Eliminations
 
Consolidated
Net sales
 
$
196,531

 
$
293,884

 
$
789,327

 
$
—

 
$
1,279,742

Cost of products sold
 
65,178

 
201,704

 
505,910

 
—

 
772,792

Gross profit
 
131,353

 
92,180

 
283,417

 
—

 
506,950

Selling, administrative and engineering expenses
 
69,734

 
59,358

 
164,774

 
—

 
293,866

Amortization of intangible assets
 
1,276

 
10,481

 
11,182

 
—

 
22,939

Operating profit
 
60,343

 
22,341

 
107,461

 
—

 
190,145

Financing costs, net
 
25,270

 
9

 
(442
)
 
—

 
24,837

Intercompany expense (income), net
 
(21,041
)
 
1,082

 
19,959

 
—

 
—

Other expense (income), net
 
(2,105
)
 
(571
)
 
5,035

 
—

 
2,359

Earnings from continuing operations before income tax expense (benefit)
 
58,219

 
21,821

 
82,909

 
—

 
162,949

Income tax expense (benefit)
 
(798
)
 
2,009

 
14,161

 
—

 
15,372

Net earnings from continuing operations before equity in earnings (loss) of subsidiaries
 
59,017

 
19,812

 
68,748

 
—

 
147,577

Equity in earnings (loss) of subsidiaries
 
(26,527
)
 
7,822

 
2,173

 
16,532

 
—

Earnings from continuing operations
 
32,490

 
27,634

 
70,921

 
16,532

 
147,577

Loss from discontinued operations
 
(2,442
)
 
(76,634
)
 
(38,453
)
 
—

 
(117,529
)
Net earnings (loss)
 
30,048

 
(49,000
)
 
32,468

 
16,532

 
30,048

Comprehensive income (loss)
 
$
30,860

 
$
(48,416
)
 
$
31,099

 
$
17,317

 
$
30,860

Condensed Consolidating Balance Sheets
CONDENSED CONSOLIDATING BALANCE SHEETS
(in thousands)
 
 
 
August 31, 2015
 
 
Parent
 
Guarantors
 
Non-Guarantors
 
Eliminations
 
Consolidated
ASSETS
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
 
$
18,688

 
$
523

 
$
149,635

 
$
—

 
$
168,846

Accounts receivable, net
 
16,135

 
33,748

 
143,198

 
—

 
193,081

Inventories, net
 
23,074

 
33,480

 
86,198

 
—

 
142,752

Deferred income taxes
 
9,256

 
—

 
3,666

 
—

 
12,922

Other current assets
 
18,020

 
2,967

 
21,801

 
—

 
42,788

Total current assets
 
85,173

 
70,718

 
404,498

 
—

 
560,389

Property, plant & equipment, net
 
6,363

 
23,691

 
112,404

 
—

 
142,458

Goodwill
 
38,847

 
189,337

 
380,072

 
—

 
608,256

Other intangibles, net
 
10,702

 
109,665

 
188,395

 
—

 
308,762

Investment in subsidiaries
 
2,067,438

 
1,017,418

 
27,552

 
(3,112,408
)
 
—

Intercompany receivable
 
—

 
619,198

 
565,968

 
(1,185,166
)
 
—

Other long-term assets
 
10,694

 
—

 
6,358

 
—

 
17,052

Total assets
 
$
2,219,217

 
$
2,030,027

 
$
1,685,247

 
$
(4,297,574
)
 
$
1,636,917

LIABILITIES & SHAREHOLDERS' EQUITY
 
 
 
 
 
 
 
 
 
 
Trade accounts payable
 
$
14,700

 
$
19,213

 
$
84,202

 
$
—

 
$
118,115

Accrued compensation and benefits
 
16,479

 
2,952

 
24,276

 
—

 
43,707

Current maturities of debt and other short-term borrowings
 
3,750

 
—

 
219

 
—

 
3,969

Income taxes payable
 
10,947

 
—

 
3,858

 
—

 
14,805

Other current liabilities
 
19,817

 
4,783

 
29,860

 
—

 
54,460

Total current liabilities
 
65,693

 
26,948

 
142,415

 
—

 
235,056

Long-term debt
 
584,309

 
—

 
—

 
—

 
584,309

Deferred income taxes
 
43,210

 
—

 
29,731

 
—

 
72,941

Pension and post-retirement benefit liabilities
 
11,712

 
—

 
6,116

 
—

 
17,828

Other long-term liabilities
 
46,407

 
400

 
6,975

 
—

 
53,782

Intercompany payable
 
794,885

 
—

 
390,281

 
(1,185,166
)
 
—

Shareholders’ equity
 
673,001

 
2,002,679

 
1,109,729

 
(3,112,408
)
 
673,001

Total liabilities and shareholders’ equity
 
$
2,219,217

 
$
2,030,027

 
$
1,685,247

 
$
(4,297,574
)
 
$
1,636,917



CONDENSED CONSOLIDATING BALANCE SHEETS
(in thousands)
 
 
 
August 31, 2014
 
 
Parent
 
Guarantors
 
Non-Guarantors
 
Eliminations
 
Consolidated
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 & 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
 
 
 
 
 
 
 
 
 
 
Trade accounts payable
 
$
20,014

 
$
25,673

 
$
100,111

 
$
—

 
$
145,798

Accrued compensation and benefits
 
15,135

 
3,293

 
34,536

 
—

 
52,964

Current maturities of debt
 
4,500

 
—

 
—

 
—

 
4,500

Income taxes payable
 
31,582

 
—

 
6,765

 
—

 
38,347

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 post-retirement 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)
 
 
 
Year Ended August 31, 2015
 
 
Parent
 
Guarantors
 
Non-Guarantors
 
Eliminations
 
Consolidated
Operating Activities
 

 

 

 

 

Net cash provided by (used in) operating activities
 
$
88,166

 
$
(33,047
)
 
$
73,849

 
$
—

 
$
128,968

Investing Activities
 

 

 

 

 

Capital expenditures
 
(1,086
)
 
(4,094
)
 
(17,336
)
 
—

 
(22,516
)
Proceeds from sale of property, plant and equipment
 
—

 
258

 
986

 
—

 
1,244

Intercompany investment
 
(3,727
)
 
—

 
—

 
3,727

 
—

Cash used in investing activities
 
(4,813
)
 
(3,836
)
 
(16,350
)
 
3,727

 
(21,272
)
Financing Activities
 

 

 

 

 

Net borrowings on revolver and other debt
 
—

 
—

 
220

 
—

 
220

Principal repayment on term loan
 
(3,375
)
 
—

 
—

 
—

 
(3,375
)
Proceeds from term loans
 
213,375

 
—

 
—

 
—

 
213,375

Redemption on 5.625% Senior Notes
 
(11,941
)
 
—

 
—

 
—

 
(11,941
)
Debt issuance costs
 
(2,025
)
 
—

 
—

 
—

 
(2,025
)
Purchase of treasury shares
 
(212,003
)
 
—

 
—

 
—

 
(212,003
)
Stock option exercises, related tax benefits and other
 
5,396

 
—

 
—

 
—

 
5,396

Cash dividend
 
(2,598
)
 
—

 
—

 
—

 
(2,598
)
Intercompany loan activity
 
(79,425
)
 
34,081

 
45,344

 
—

 
—

Intercompany capital contributions
 
—

 
—

 
3,727

 
(3,727
)
 
—

Cash provided by (used in) financing activities
 
(92,596
)
 
34,081

 
49,291

 
(3,727
)
 
(12,951
)
Effect of exchange rate changes on cash
 
—

 
—

 
(34,911
)
 
—

 
(34,911
)
Net increase (decrease) in cash and cash equivalents
 
(9,243
)
 
(2,802
)
 
71,879

 
—

 
59,834

Cash and cash equivalents—beginning of period
 
27,931

 
3,325

 
77,756

 
—

 
109,012

Cash and cash equivalents—end of period
 
$
18,688

 
$
523

 
$
149,635

 
$
—

 
$
168,846



CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS
(in thousands)
 
 
 
Year Ended August 31, 2014

 
Parent
 
Guarantors
 
Non-Guarantors
 
Eliminations
 
Consolidated
Operating Activities
 

 

 

 

 

Net cash provided by (used in) operating activities
 
$
75,924

 
$
(20,966
)
 
$
84,992

 
$
(14,716
)
 
$
125,234

Investing Activities
 

 

 

 

 

Capital expenditures
 
(4,498
)
 
(4,675
)
 
(32,684
)
 
—

 
(41,857
)
Proceeds from sale of property, plant and equipment
 
85

 
484

 
43,705

 
—

 
44,274

Proceeds from sale of businesses
 
(4,586
)
 
250,748

 
43,428

 
—

 
289,590

Business acquisitions, net of cash acquired
 
(30,500
)
 
—

 
—

 
—

 
(30,500
)
Intercompany investment
 
—

 
(99,963
)
 
—

 
99,963

 
—

Cash (used in) provided by investing activities
 
(39,499
)
 
146,594

 
54,449

 
99,963

 
261,507

Financing Activities
 

 

 

 

 

Net repayments on revolver
 
(125,000
)
 
—

 
—

 
—

 
(125,000
)
Payment of deferred acquisition consideration
 
—

 
—

 
(1,585
)
 
—

 
(1,585
)
Purchase of treasury shares
 
(283,712
)
 
—

 
—

 
—

 
(283,712
)
Stock option exercises, related tax benefits and other
 
32,224

 
—

 
—

 
—

 
32,224

Cash dividend
 
(2,919
)
 
—

 
(14,716
)
 
14,716

 
(2,919
)
Intercompany loan activity
 
354,791

 
(122,303
)
 
(232,488
)
 
—

 
—

Intercompany capital contribution
 
—

 
—

 
99,963

 
(99,963
)
 
—

Cash used financing activities
 
(24,616
)
 
(122,303
)
 
(148,826
)
 
(85,247
)
 
(380,992
)
Effect of exchange rate changes on cash
 
—

 
—

 
(723
)
 
—

 
(723
)
Net increase (decrease) in cash and cash equivalents
 
11,809

 
3,325

 
(10,108
)
 
—

 
5,026

Cash and cash equivalents—beginning of period
 
16,122

 
—

 
87,864

 
—

 
103,986

Cash and cash equivalents—end of period
 
$
27,931

 
$
3,325

 
$
77,756

 
$
—

 
$
109,012

 

CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS
(in thousands)
 
 
 
Year Ended August 31, 2013

 
Parent
 
Guarantors
 
Non-Guarantors
 
Eliminations
 
Consolidated
Operating Activities
 

 

 

 

 

Net cash provided by operating activities
 
$
81,597

 
$
26,095

 
$
86,097

 
$
—

 
$
193,789

Investing Activities
 

 

 

 

 

Capital expenditures
 
(2,022
)
 
(4,021
)
 
(17,625
)
 
—

 
(23,668
)
Proceeds from sale of property, plant and equipment
 
563

 
206

 
852

 
—

 
1,621

Proceeds from sale of business
 
—

 
—

 
4,854

 
—

 
4,854

Business acquisitions, net of cash acquired
 
—

 
—

 
(235,489
)
 
—

 
(235,489
)
Cash used in investing activities
 
(1,459
)
 
(3,815
)
 
(247,408
)
 
—

 
(252,682
)
Financing Activities
 

 

 

 

 

Net repayments on revolver
 
125,000

 
—

 
—

 
—

 
125,000

Principal repayment on term loans
 
(7,500
)
 
—

 
—

 
—

 
(7,500
)
Payment of deferred acquisition consideration
 
(1,350
)
 
—

 
(4,028
)
 
—

 
(5,378
)
Debt issuance cost
 
(2,035
)
 
—

 
—

 
—

 
(2,035
)
Purchase of treasury shares
 
(41,832
)
 
—

 
—

 
—

 
(41,832
)
Stock option exercises, related tax benefits and other
 
33,261

 
—

 
—

 
—

 
33,261

Cash dividend
 
(2,911
)
 
—

 
—

 
—

 
(2,911
)
Intercompany loan activity
 
(179,050
)
 
(22,371
)
 
201,421

 
—

 
—

Cash provided by (used in) financing activities
 
(76,417
)
 
(22,371
)
 
197,393

 
—

 
98,605

Effect of exchange rate changes on cash
 
—

 
—

 
(3,910
)
 
—

 
(3,910
)
Net increase in cash and cash equivalents
 
3,721

 
(91
)
 
32,172

 
—

 
35,802

Cash and cash equivalents—beginning of period
 
12,401

 
91

 
55,692

 
—

 
68,184

Cash and cash equivalents—end of period
 
$
16,122

 
$
—

 
$
87,864

 
$
—

 
$
103,986