XML 37 R26.htm IDEA: XBRL DOCUMENT v3.3.1.900
Guarantor Subsidiaries (Tables)
3 Months Ended
Nov. 30, 2015
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 LOSS
(in thousands)
 
 
Three Months Ended November 30, 2015
 
 
Parent
 
Guarantors
 
Non-Guarantors
 
Eliminations
 
Consolidated
Net sales
 
$
34,690

 
$
70,016

 
$
200,305

 
$
—

 
$
305,011

Cost of products sold
 
7,171

 
49,642

 
139,636

 
—

 
196,449

Gross profit
 
27,519

 
20,374

 
60,669

 
—

 
108,562

Selling, administrative and engineering expenses
 
19,760

 
14,386

 
38,765

 
—

 
72,911

Amortization of intangible assets
 
318

 
2,616

 
2,966

 
—

 
5,900

Restructuring charges
 
878

 
121

 
3,381

 
—

 
4,380

Operating profit
 
6,563

 
3,251

 
15,557

 
—

 
25,371

Financing costs, net
 
7,455

 
—

 
(338
)
 
—

 
7,117

Intercompany expense (income), net
 
(5,829
)
 
(3,757
)
 
9,586

 
—

 
—

Other expense, net
 
403

 
62

 
154

 
—

 
619

Earnings before income taxes
 
4,534

 
6,946

 
6,155

 
—

 
17,635

Income tax expense
 
591

 
1,049

 
547

 
—

 
2,187

Net earnings before equity in earnings (loss) of subsidiaries
 
3,943

 
5,897

 
5,608

 
—

 
15,448

Equity in earnings (loss) of subsidiaries
 
11,505

 
5,333

 
(114
)
 
(16,724
)
 
—

Net earnings
 
$
15,448

 
$
11,230

 
$
5,494

 
$
(16,724
)
 
$
15,448

Comprehensive loss
 
$
(5,486
)
 
$
(994
)
 
$
(3,098
)
 
$
4,092

 
$
(5,486
)
CONDENSED CONSOLIDATING STATEMENTS OF EARNINGS 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 taxes
 
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 Balance Sheets
CONDENSED CONSOLIDATING BALANCE SHEETS
(in thousands)
 
 
November 30, 2015
 
 
Parent
 
Guarantors
 
Non-Guarantors
 
Eliminations
 
Consolidated
ASSETS
 
 
 
 
 
 
 
 
 
 
Current assets
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
 
$
12,575

 
$
121

 
$
159,249

 
$
—

 
$
171,945

Accounts receivable, net
 
15,069

 
41,028

 
140,848

 
—

 
196,945

Inventories, net
 
23,030

 
33,103

 
87,595

 
—

 
143,728

Other current assets
 
11,432

 
2,059

 
36,705

 
—

 
50,196

Total current assets
 
62,106

 
76,311

 
424,397

 
—

 
562,814

Property, plant and equipment, net
 
5,326

 
23,105

 
110,132

 
—

 
138,563

Goodwill
 
38,847

 
189,337

 
373,197

 
—

 
601,381

Other intangibles, net
 
10,385

 
107,049

 
181,958

 
—

 
299,392

Investment in subsidiaries
 
2,062,302

 
1,007,347

 
22,674

 
(3,092,323
)
 
—

Intercompany receivable
 
—

 
609,571

 
563,924

 
(1,173,495
)
 
—

Other long-term assets
 
11,141

 
—

 
10,244

 
—

 
21,385

Total assets
 
$
2,190,107

 
$
2,012,720

 
$
1,686,526

 
$
(4,265,818
)
 
$
1,623,535

LIABILITIES & SHAREHOLDERS' EQUITY
 
 
 
 
 
 
 
 
 
 
Current liabilities
 
 
 
 
 
 
 
 
 
 
Trade accounts payable
 
$
14,480

 
$
17,586

 
$
92,317

 
$
—

 
$
124,383

Accrued compensation and benefits
 
12,319

 
3,543

 
26,270

 
—

 
42,132

Current maturities of debt and short-term borrowings
 
7,491

 
—

 
—

 
—

 
7,491

Income taxes payable
 
2,608

 
—

 
8,948

 
—

 
11,556

Other current liabilities
 
23,674

 
3,747

 
29,522

 
—

 
56,943

Total current liabilities
 
60,572

 
24,876

 
157,057

 
—

 
242,505

Long-term debt, less current maturities
 
580,559

 
—

 
—

 
—

 
580,559

Deferred income taxes
 
34,713

 
—

 
29,281

 
—

 
63,994

Pension and postretirement benefit liabilities
 
11,306

 
—

 
5,132

 
—

 
16,438

Other long-term liabilities
 
46,773

 
474

 
8,340

 
—

 
55,587

Intercompany payable
 
791,732

 
—

 
381,763

 
(1,173,495
)
 
—

Shareholders’ equity
 
664,452

 
1,987,370

 
1,104,953

 
(3,092,323
)
 
664,452

Total liabilities and shareholders’ equity
 
$
2,190,107

 
$
2,012,720

 
$
1,686,526

 
$
(4,265,818
)
 
$
1,623,535

CONDENSED CONSOLIDATING BALANCE SHEETS
(in thousands)
 
 
August 31, 2015
 
 
Parent
 
Guarantors
 
Non-Guarantors
 
Eliminations
 
Consolidated
ASSETS
 
 
 
 
 
 
 
 
 
 
Current 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 and 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
 
 
 
 
 
 
 
 
 
 
Current liabilities
 
 
 
 
 
 
 
 
 
 
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 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, less current maturities
 
584,309

 
—

 
—

 
—

 
584,309

Deferred income taxes
 
43,210

 
—

 
29,731

 
—

 
72,941

Pension and postretirement 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 Statements of Cash Flows
CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS
(in thousands)
 
 
Three Months Ended November 30, 2015
 
 
Parent
 
Guarantors
 
Non-Guarantors
 
Eliminations
 
Consolidated
Operating Activities
 
 
 
 
 
 
 
 
 
 
Cash provided by (used in) operating activities
 
$
2,021

 
$
(8,725
)
 
$
27,073

 
$
—

 
$
20,369

Investing Activities
 

 

 

 

 

Capital expenditures
 
(195
)
 
(606
)
 
(4,728
)
 
—

 
(5,529
)
Proceeds from sale of property, plant and equipment
 
13

 
—

 
1,424

 
—

 
1,437

Business acquisitions, net of cash acquired
 
—

 
—

 
(530
)
 
—

 
(530
)
Cash used in investing activities
 
(182
)
 
(606
)
 
(3,834
)
 
—

 
(4,622
)
Financing Activities
 

 

 

 

 

Net repayments on revolver and other debt
 
—

 
—

 
(218
)
 
—

 
(218
)
Purchase of treasury shares
 
(4,682
)
 
—

 
—

 
—

 
(4,682
)
Stock option exercises, related tax benefits and other
 
1,090

 
—

 
—

 
—

 
1,090

Cash dividend
 
(2,376
)
 
—

 
—

 
—

 
(2,376
)
Intercompany loan activity
 
(1,984
)
 
8,929

 
(6,945
)
 
—

 
—

Cash provided by (used in) financing activities
 
(7,952
)
 
8,929

 
(7,163
)
 
—

 
(6,186
)
Effect of exchange rate changes on cash
 
—

 
—

 
(6,462
)
 
—

 
(6,462
)
Net (decrease) increase in cash and cash equivalents
 
(6,113
)
 
(402
)
 
9,614

 
—

 
3,099

Cash and cash equivalents—beginning of period
 
18,688

 
523

 
149,635

 
—

 
168,846

Cash and cash equivalents—end of period
 
$
12,575

 
$
121

 
$
159,249

 
$
—

 
$
171,945

CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS
(in thousands)
 
 
Three Months Ended November 30, 2014
 
 
Parent
 
Guarantors
 
Non-Guarantors
 
Eliminations
 
Consolidated
Operating Activities
 
 
 
 
 
 
 
 
 
 
Net cash provided by (used in) operating activities
 
$
5,024

 
$
(28,333
)
 
$
4,135

 
$
—

 
$
(19,174
)
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 borrowing on revolver and other debt
 
123,000

 
—

 
1,994

 
—

 
124,994

Principal repayments on term loan
 
(1,125
)
 
—

 
—

 
—

 
(1,125
)
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
)
Intercompany loan activity
 
(47,192
)
 
27,281

 
19,911

 
—

 
—

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

 
21,905

 
—

 
19,143

Effect of exchange rate changes on cash
 
—

 
—

 
(13,945
)
 
—

 
(13,945
)
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