XML 64 R53.htm IDEA: XBRL DOCUMENT v3.5.0.1
Supplemental Guarantor Condensed Consolidating Financial Statements (Income) (Details) - USD ($)
$ in Millions
3 Months Ended 9 Months Ended
May 31, 2016
May 31, 2015
May 31, 2016
May 31, 2015
Net Sales:        
External sales $ 851.5 $ 683.7 $ 2,365.9 $ 1,947.2
Intercompany sales 0.0 0.0 0.0 0.0
Total Sales 851.5 683.7 2,365.9 1,947.2
Cost of Products Sold 473.6 388.1 1,331.7 1,122.9
Gross Profit 377.9 295.6 1,034.2 824.3
Selling, Distribution, and Administrative Expenses 247.2 196.0 683.9 550.0
Intercompany charges 0.0 0.0 0.0 0.0
Special Charge 9.7 0.4 10.2 9.8
Operating Profit 121.0 99.2 340.1 264.5
Interest expense, net 8.1 7.9 24.2 23.8
Equity earnings in subsidiaries 0.0 0.0 0.0 0.0
Miscellaneous expense (income), net 0.3 (9.5) (1.5) (10.5)
Income before Provision for Income Taxes 112.6 100.8 317.4 251.2
Provision (Benefit) for Income Taxes 38.6 36.3 109.5 89.2
Net Income 74.0 64.5 207.9 162.0
Other Comprehensive Income (Loss) Items:        
Foreign currency translation adjustments 10.0 (1.5) (3.4) (18.5)
Defined benefit pension plans, net of tax 1.3 0.9 4.0 1.6
Other Comprehensive Income (Loss), net of tax 11.3 (0.6) 0.6 (16.9)
Comprehensive Income 85.3 63.9 208.5 145.1
Consolidating Adjustments        
Net Sales:        
External sales 0.0 0.0 0.0 0.0
Intercompany sales (42.1) (32.4) (125.8) (101.8)
Total Sales (42.1) (32.4) (125.8) (101.8)
Cost of Products Sold (28.6) (21.3) (88.0) (70.7)
Gross Profit (13.5) (11.1) (37.8) (31.1)
Selling, Distribution, and Administrative Expenses (13.6) (11.1) (37.9) (31.1)
Intercompany charges 0.1 0.0 0.1 0.0
Special Charge 0.0 0.0 0.0 0.0
Operating Profit 0.0 0.0 0.0 0.0
Interest expense, net 0.0 0.0 0.0 0.0
Equity earnings in subsidiaries 82.7 69.4 239.0 183.5
Miscellaneous expense (income), net 0.0 0.0 0.0 0.0
Income before Provision for Income Taxes (82.7) (69.4) (239.0) (183.5)
Provision (Benefit) for Income Taxes 0.0 0.0 0.0 0.0
Net Income (82.7) (69.4) (239.0) (183.5)
Other Comprehensive Income (Loss) Items:        
Foreign currency translation adjustments (10.0) 1.5 3.4 18.5
Defined benefit pension plans, net of tax (0.8) (0.6) (2.2) (1.2)
Other Comprehensive Income (Loss), net of tax (10.8) 0.9 1.2 17.3
Comprehensive Income (93.5) (68.5) (237.8) (166.2)
Parent        
Net Sales:        
External sales 0.0 0.0 0.0 0.0
Intercompany sales 0.0 0.0 0.0 0.0
Total Sales 0.0 0.0 0.0 0.0
Cost of Products Sold 0.0 0.0 0.0 0.0
Gross Profit 0.0 0.0 0.0 0.0
Selling, Distribution, and Administrative Expenses 12.2 7.9 34.3 23.3
Intercompany charges (0.8) (0.8) (2.4) (2.4)
Special Charge 0.0 0.0 0.0 0.0
Operating Profit (11.4) (7.1) (31.9) (20.9)
Interest expense, net 2.6 2.5 7.9 7.6
Equity earnings in subsidiaries (83.0) (70.7) (233.5) (180.5)
Miscellaneous expense (income), net 0.0 0.0 0.0 0.0
Income before Provision for Income Taxes 69.0 61.1 193.7 152.0
Provision (Benefit) for Income Taxes (5.0) (3.4) (14.2) (10.0)
Net Income 74.0 64.5 207.9 162.0
Other Comprehensive Income (Loss) Items:        
Foreign currency translation adjustments 10.0 (1.5) (3.4) (18.5)
Defined benefit pension plans, net of tax 1.3 0.9 4.0 1.6
Other Comprehensive Income (Loss), net of tax 11.3 (0.6) 0.6 (16.9)
Comprehensive Income 85.3 63.9 208.5 145.1
Subsidiary Issuer        
Net Sales:        
External sales 753.8 622.2 2,098.3 1,758.6
Intercompany sales 0.0 0.0 0.0 0.0
Total Sales 753.8 622.2 2,098.3 1,758.6
Cost of Products Sold 405.1 343.4 1,151.6 996.0
Gross Profit 348.7 278.8 946.7 762.6
Selling, Distribution, and Administrative Expenses 218.5 179.2 601.2 496.6
Intercompany charges 0.3 0.4 0.9 1.2
Special Charge 9.7 0.4 10.2 9.8
Operating Profit 120.2 98.8 334.4 255.0
Interest expense, net 4.0 5.4 12.1 16.3
Equity earnings in subsidiaries 0.3 1.3 (5.7) (3.0)
Miscellaneous expense (income), net 0.1 (8.6) (0.6) (9.5)
Income before Provision for Income Taxes 115.8 100.7 328.6 251.2
Provision (Benefit) for Income Taxes 38.3 35.5 109.6 86.4
Net Income 77.5 65.2 219.0 164.8
Other Comprehensive Income (Loss) Items:        
Foreign currency translation adjustments 10.0 (1.5) (3.4) (18.5)
Defined benefit pension plans, net of tax 0.4 0.3 1.2 1.0
Other Comprehensive Income (Loss), net of tax 10.4 (1.2) (2.2) (17.5)
Comprehensive Income 87.9 64.0 216.8 147.3
Subsidiary Guarantor        
Net Sales:        
External sales 0.0 0.0 0.0 0.0
Intercompany sales 12.2 10.5 34.4 29.7
Total Sales 12.2 10.5 34.4 29.7
Cost of Products Sold 0.0 0.0 0.0 0.0
Gross Profit 12.2 10.5 34.4 29.7
Selling, Distribution, and Administrative Expenses 0.9 1.0 2.9 3.0
Intercompany charges 0.0 0.0 0.0 0.0
Special Charge 0.0 0.0 0.0 0.0
Operating Profit 11.3 9.5 31.5 26.7
Interest expense, net 0.0 0.0 0.0 0.0
Equity earnings in subsidiaries 0.0 0.0 0.0 0.0
Miscellaneous expense (income), net 0.0 0.0 0.0 0.0
Income before Provision for Income Taxes 11.3 9.5 31.5 26.7
Provision (Benefit) for Income Taxes 4.6 3.8 12.8 10.7
Net Income 6.7 5.7 18.7 16.0
Other Comprehensive Income (Loss) Items:        
Foreign currency translation adjustments 0.0 0.0 0.0 0.0
Defined benefit pension plans, net of tax 0.0 0.0 0.0 0.0
Other Comprehensive Income (Loss), net of tax 0.0 0.0 0.0 0.0
Comprehensive Income 6.7 5.7 18.7 16.0
Non- Guarantors        
Net Sales:        
External sales 97.7 61.5 267.6 188.6
Intercompany sales 29.9 21.9 91.4 72.1
Total Sales 127.6 83.4 359.0 260.7
Cost of Products Sold 97.1 66.0 268.1 197.6
Gross Profit 30.5 17.4 90.9 63.1
Selling, Distribution, and Administrative Expenses 29.2 19.0 83.4 58.2
Intercompany charges 0.4 0.4 1.4 1.2
Special Charge 0.0 0.0 0.0 0.0
Operating Profit 0.9 (2.0) 6.1 3.7
Interest expense, net 1.5 0.0 4.2 (0.1)
Equity earnings in subsidiaries 0.0 0.0 0.2 0.0
Miscellaneous expense (income), net 0.2 (0.9) (0.9) (1.0)
Income before Provision for Income Taxes (0.8) (1.1) 2.6 4.8
Provision (Benefit) for Income Taxes 0.7 0.4 1.3 2.1
Net Income (1.5) (1.5) 1.3 2.7
Other Comprehensive Income (Loss) Items:        
Foreign currency translation adjustments 0.0 0.0 0.0 0.0
Defined benefit pension plans, net of tax 0.4 0.3 1.0 0.2
Other Comprehensive Income (Loss), net of tax 0.4 0.3 1.0 0.2
Comprehensive Income $ (1.1) $ (1.2) $ 2.3 $ 2.9