XML 182 R167.htm IDEA: XBRL DOCUMENT v3.3.1.900
Condensed Consolidating Financial Information, (As Restated for fiscal 2014 and 2013) - Schedule of Condensed Consolidating Statements of Operations and Comprehensive (Loss) Income (Details) - USD ($)
$ in Millions
3 Months Ended 6 Months Ended 9 Months Ended 12 Months Ended
Nov. 30, 2015
Aug. 31, 2015
May. 31, 2015
Feb. 28, 2015
Nov. 30, 2014
Aug. 31, 2014
May. 31, 2014
Feb. 28, 2014
May. 31, 2015
May. 31, 2014
Aug. 31, 2015
Aug. 31, 2014
Nov. 30, 2015
Nov. 30, 2014
Nov. 30, 2013
Condensed Income Statements, Captions [Line Items]                              
Net sales $ 486.5 $ 441.0 $ 457.8 $ 323.0 $ 443.6 $ 420.4 $ 406.6 $ 331.6 $ 780.8 $ 738.2 $ 1,221.8 $ 1,158.6 $ 1,708.3 $ 1,602.2 $ 1,378.1
Cost of sales (exclusive of items shown separately below)                         1,491.6    
Cost of sales (exclusive of items shown separately below) 428.3 373.1 372.7 285.4 373.9 375.8 369.0 287.5 658.1 656.5 1,031.2 1,032.3 1,459.5 1,406.2 1,234.3
Selling, general and administrative   11.5 13.6 15.6 9.9 9.8 8.9 9.6 29.2 18.5 40.7 28.3 49.0 38.2 53.6
Depreciation and amortization   16.1 16.1 16.3 17.3 15.7 15.8 14.9 32.4 30.7 48.5 46.4 65.1 63.7 43.5
Interest expense   11.9 13.2 13.4 13.7 14.0 12.6 12.4 26.6 25.0 38.5 39.0 50.4 52.7 48.7
Other, net                         69.0 74.4 33.7
(Loss) income from continuing operations before income taxes 15.5 (60.2) 37.2 (9.3) 26.6 (11.2) (48.2) (0.2) 27.9 (48.4) (32.3) (59.6) (16.8) (33.0) (35.7)
Income tax (benefit) provision   (21.7) 19.9 (5.8) 14.6 (0.5) 0.2 2.0 14.1 2.2 (7.6) 1.7 0.3 16.3 (198.4)
(Loss) income from continuing operations 7.6 (38.5) 17.3 (3.5) 12.0 (10.7) (48.4) (2.2) 13.8 (50.6) (24.7) (61.3) (17.1) (49.3) 162.7
(Loss) income from discontinued operations, net of income taxes 0.1 0.6 0.0 0.2 (0.1) 0.2 (0.8) 0.0 0.2 (0.8) 0.8 (0.6) 0.9 (0.7) 0.2
(Loss) income before equity income of subsidiaries                         (16.2) (50.0) 162.9
Equity income of subsidiaries                         0.0 0.0 0.0
Net (loss) income $ 7.7 (37.9) 17.3 (3.3) 11.9 (10.5) (49.2) (2.2) 14.0 (51.4) (23.9) (61.9) (16.2) (50.0) 162.9
Comprehensive (loss) income   (26.1) 29.6 8.8 (116.7) (2.8) (41.4) 5.5 38.4 (35.9) 12.3 (38.7) (24.2) (155.4) 420.9
As Reported [Member]                              
Condensed Income Statements, Captions [Line Items]                              
Net sales   440.5 456.9 318.6 439.6 421.2 404.5 332.1 775.5 736.6 1,216.0 1,157.8   1,597.4 1,383.1
Cost of sales (exclusive of items shown separately below)   373.3 370.3 282.8 373.7 376.5 369.4 288.5 653.1 657.9 1,026.4 1,034.4   1,408.1 1,229.6
Selling, general and administrative   11.5 12.6 15.5 9.8 9.7 9.2 9.2 28.1 18.4 39.6 28.1   37.9 53.6
Depreciation and amortization   16.1 16.1 16.0 17.3 15.8 15.7 14.9 32.1 30.6 48.2 46.4   63.7 43.8
Interest expense   11.9 13.2 13.4 13.7 14.0 12.6 12.4 26.6 25.0 38.5 39.0   52.7 48.7
Other, net                           74.4 33.6
(Loss) income from continuing operations before income taxes   (60.9) 39.7 (10.7) 22.9 (11.1) (50.7) (0.5) 29.0 (51.2) (31.9) (62.3)   (39.4) (26.2)
Income tax (benefit) provision   (22.2) 21.3 (6.6) 12.7 (1.0) (0.6) 1.8 14.7 1.2 (7.5) 0.2   12.9 (193.9)
(Loss) income from continuing operations   (38.7) 18.4 (4.1) 10.2 (10.1) (50.1) (2.3) 14.3 (52.4) (24.4) (62.5)   (52.3) 167.7
(Loss) income from discontinued operations, net of income taxes   0.6 0.0 0.2 (0.1) 0.2 (0.8) 0.0 0.2 (0.8) 0.8 (0.6)   (0.7) 0.2
(Loss) income before equity income of subsidiaries                           (53.0) 167.9
Equity income of subsidiaries                           0.0 0.0
Net (loss) income   (38.1) 18.4 (3.9) 10.1 (9.9) (50.9) (2.3) 14.5 (53.2) (23.6) (63.1)   (53.0) 167.9
Comprehensive (loss) income   $ (26.5) $ 30.6 $ 8.3 $ (124.4) $ (2.4) $ (43.2) $ 5.2 $ 38.9 $ (38.0) $ 12.4 $ (40.4)   (164.8) 431.8
Eliminations [Member]                              
Condensed Income Statements, Captions [Line Items]                              
Net sales                         0.0 0.0 0.0
Cost of sales (exclusive of items shown separately below)                         (0.6)    
Cost of sales (exclusive of items shown separately below)                           (0.5) (0.6)
Selling, general and administrative                         0.0 0.0 0.0
Depreciation and amortization                         0.0 0.0 0.0
Interest expense                         0.0 0.0 0.0
Other, net                         0.6 0.5 0.6
(Loss) income from continuing operations before income taxes                         0.0 0.0 0.0
Income tax (benefit) provision                         0.0 0.0 0.0
(Loss) income from continuing operations                         0.0 0.0 0.0
(Loss) income from discontinued operations, net of income taxes                         0.0 0.0 0.0
(Loss) income before equity income of subsidiaries                         0.0 0.0 0.0
Equity income of subsidiaries                         (36.1) (64.5) (191.1)
Net (loss) income                         (36.1) (64.5) (191.1)
Comprehensive (loss) income                         (28.2) 23.1 (381.1)
Eliminations [Member] | As Reported [Member]                              
Condensed Income Statements, Captions [Line Items]                              
Net sales                           0.0 0.0
Cost of sales (exclusive of items shown separately below)                           (0.5) (0.6)
Selling, general and administrative                           0.0 0.0
Depreciation and amortization                           0.0 0.0
Interest expense                           0.0 0.0
Other, net                           0.5 0.6
(Loss) income from continuing operations before income taxes                           0.0 0.0
Income tax (benefit) provision                           0.0 0.0
(Loss) income from continuing operations                           0.0 0.0
(Loss) income from discontinued operations, net of income taxes                           0.0 0.0
(Loss) income before equity income of subsidiaries                           0.0 0.0
Equity income of subsidiaries                           (61.2) (196.1)
Net (loss) income                           (61.2) (196.1)
Comprehensive (loss) income                           31.4 (390.7)
Parent [Member]                              
Condensed Income Statements, Captions [Line Items]                              
Net sales                         0.0 0.0 0.0
Cost of sales (exclusive of items shown separately below)                         0.0    
Cost of sales (exclusive of items shown separately below)                           0.0 0.0
Selling, general and administrative                         23.8 12.8 31.1
Depreciation and amortization                         0.1 0.1 0.1
Interest expense                         48.0 50.1 46.2
Other, net                         12.4 59.1 32.8
(Loss) income from continuing operations before income taxes                         (84.3) (122.1) (110.2)
Income tax (benefit) provision                         (31.1) (8.3) (81.8)
(Loss) income from continuing operations                         (53.2) (113.8) (28.4)
(Loss) income from discontinued operations, net of income taxes                         0.9 (0.7) 0.2
(Loss) income before equity income of subsidiaries                         (52.3) (114.5) (28.2)
Equity income of subsidiaries                         36.1 64.5 191.1
Net (loss) income                         (16.2) (50.0) 162.9
Comprehensive (loss) income                         (24.2) (155.4) 420.9
Parent [Member] | As Reported [Member]                              
Condensed Income Statements, Captions [Line Items]                              
Net sales                           0.0 0.0
Cost of sales (exclusive of items shown separately below)                           0.0 0.0
Selling, general and administrative                           12.6 31.1
Depreciation and amortization                           0.1 0.1
Interest expense                           50.1 46.2
Other, net                           59.1 32.8
(Loss) income from continuing operations before income taxes                           (121.9) (110.2)
Income tax (benefit) provision                           (8.4) (81.8)
(Loss) income from continuing operations                           (113.5) (28.4)
(Loss) income from discontinued operations, net of income taxes                           (0.7) 0.2
(Loss) income before equity income of subsidiaries                           (114.2) (28.2)
Equity income of subsidiaries                           61.2 196.1
Net (loss) income                           (53.0) 167.9
Comprehensive (loss) income                           (164.8) 431.8
Guarantor Subsidiaries [Member]                              
Condensed Income Statements, Captions [Line Items]                              
Net sales                         1,667.7 1,575.7 1,349.7
Cost of sales (exclusive of items shown separately below)                         1,462.6    
Cost of sales (exclusive of items shown separately below)                           1,382.8 1,211.0
Selling, general and administrative                         23.4 23.8 21.2
Depreciation and amortization                         64.0 62.5 42.3
Interest expense                         2.4 2.6 2.5
Other, net                         58.0 18.5 2.9
(Loss) income from continuing operations before income taxes                         57.3 85.5 69.8
Income tax (benefit) provision                         27.5 22.9 (106.3)
(Loss) income from continuing operations                         29.8 62.6 176.1
(Loss) income from discontinued operations, net of income taxes                         0.0 0.0 0.0
(Loss) income before equity income of subsidiaries                         29.8 62.6 176.1
Equity income of subsidiaries                         0.0 0.0 0.0
Net (loss) income                         29.8 62.6 176.1
Comprehensive (loss) income                         21.9 (25.0) 366.1
Guarantor Subsidiaries [Member] | As Reported [Member]                              
Condensed Income Statements, Captions [Line Items]                              
Net sales                           1,570.9 1,354.7
Cost of sales (exclusive of items shown separately below)                           1,384.7 1,206.3
Selling, general and administrative                           23.7 21.2
Depreciation and amortization                           62.5 42.6
Interest expense                           2.6 2.5
Other, net                           18.5 2.8
(Loss) income from continuing operations before income taxes                           78.9 79.3
Income tax (benefit) provision                           19.6 (101.8)
(Loss) income from continuing operations                           59.3 181.1
(Loss) income from discontinued operations, net of income taxes                           0.0 0.0
(Loss) income before equity income of subsidiaries                           59.3 181.1
Equity income of subsidiaries                           0.0 0.0
Net (loss) income                           59.3 181.1
Comprehensive (loss) income                           (33.3) 375.7
Non-guarantor Subsidiaries [Member]                              
Condensed Income Statements, Captions [Line Items]                              
Net sales                         40.6 26.5 28.4
Cost of sales (exclusive of items shown separately below)                         29.6    
Cost of sales (exclusive of items shown separately below)                           23.9 23.9
Selling, general and administrative                         1.8 1.6 1.3
Depreciation and amortization                         1.0 1.1 1.1
Interest expense                         0.0 0.0 0.0
Other, net                         (2.0) (3.7) (2.6)
(Loss) income from continuing operations before income taxes                         10.2 3.6 4.7
Income tax (benefit) provision                         3.9 1.7 (10.3)
(Loss) income from continuing operations                         6.3 1.9 15.0
(Loss) income from discontinued operations, net of income taxes                         0.0 0.0 0.0
(Loss) income before equity income of subsidiaries                         6.3 1.9 15.0
Equity income of subsidiaries                         0.0 0.0 0.0
Net (loss) income                         6.3 1.9 15.0
Comprehensive (loss) income                         $ 6.3 1.9 15.0
Non-guarantor Subsidiaries [Member] | As Reported [Member]                              
Condensed Income Statements, Captions [Line Items]                              
Net sales                           26.5 28.4
Cost of sales (exclusive of items shown separately below)                           23.9 23.9
Selling, general and administrative                           1.6 1.3
Depreciation and amortization                           1.1 1.1
Interest expense                           0.0 0.0
Other, net                           (3.7) (2.6)
(Loss) income from continuing operations before income taxes                           3.6 4.7
Income tax (benefit) provision                           1.7 (10.3)
(Loss) income from continuing operations                           1.9 15.0
(Loss) income from discontinued operations, net of income taxes                           0.0 0.0
(Loss) income before equity income of subsidiaries                           1.9 15.0
Equity income of subsidiaries                           0.0 0.0
Net (loss) income                           1.9 15.0
Comprehensive (loss) income                           $ 1.9 $ 15.0