XML 98 R78.htm IDEA: XBRL DOCUMENT v3.19.3
Supplemental Guarantor Condensed Consolidating Financial Statements - Income Statement (Details) - USD ($)
$ in Millions
3 Months Ended 12 Months Ended
Aug. 31, 2019
May 31, 2019
Feb. 28, 2019
Nov. 30, 2018
Aug. 31, 2018
May 31, 2018
Feb. 28, 2018
Nov. 30, 2017
Aug. 31, 2019
Aug. 31, 2018
Aug. 31, 2017
Net sales:                      
Total sales $ 938.1 $ 947.6 $ 854.4 $ 932.6 $ 1,061.2 $ 944.0 $ 832.1 $ 842.8 $ 3,672.7 $ 3,680.1 $ 3,505.1
Cost of products sold                 2,193.0 2,194.7 2,024.0
Gross profit 394.7 383.6 333.9 367.5 411.9 389.1 334.5 349.9 1,479.7 1,485.4 1,481.1
Selling, distribution, and administrative expenses                 1,015.0 1,019.0 942.3
Intercompany charges                 0.0 0.0 0.0
Special charges                 1.8 5.6 11.3
Operating profit                 462.9 460.8 527.5
Interest expense, net                 33.3 33.5 32.5
Equity earnings in subsidiaries                 0.0 0.0 0.0
Miscellaneous expense, net                 4.7 1.4 2.4
Income before income taxes                 424.9 425.9 492.6
Income tax (benefit) expense                 94.5 76.3 170.9
Net income $ 96.1 $ 88.4 $ 66.3 $ 79.6 $ 108.2 $ 73.0 $ 96.9 $ 71.5 330.4 349.6 321.7
Other comprehensive income (loss) items:                      
Foreign currency translation adjustments                 (11.5) (25.2) 19.0
Defined benefit plans, net of tax                 (25.1) 21.2 20.7
Other comprehensive (loss) income items, net of tax                 (36.6) (4.0) 39.7
Comprehensive income                 293.8 345.6 361.4
Consolidating Adjustments                      
Net sales:                      
Total sales                 (257.4) (264.8) (228.6)
Cost of products sold                 (201.2) (198.6) (173.4)
Gross profit                 (56.2) (66.2) (55.2)
Selling, distribution, and administrative expenses                 (56.3) (66.1) (55.1)
Intercompany charges                 0.0 0.0 0.0
Special charges                 0.0 0.0 0.0
Operating profit                 0.1 (0.1) (0.1)
Interest expense, net                 0.0 0.0 0.0
Equity earnings in subsidiaries                 353.0 362.6 328.4
Miscellaneous expense, net                 0.0 0.0 0.0
Income before income taxes                 (352.9) (362.7) (328.5)
Income tax (benefit) expense                 0.0 0.0 0.0
Net income                 (352.9) (362.7) (328.5)
Other comprehensive income (loss) items:                      
Foreign currency translation adjustments                 11.5 25.2 (19.0)
Defined benefit plans, net of tax                 17.3 (21.2) (19.3)
Other comprehensive (loss) income items, net of tax                 28.8 4.0 (38.3)
Comprehensive income                 (324.1) (358.7) (366.8)
Parent                      
Net sales:                      
Total sales                 0.0 0.0 0.0
Cost of products sold                 0.0 0.0 0.0
Gross profit                 0.0 0.0 0.0
Selling, distribution, and administrative expenses                 15.6 41.0 39.2
Intercompany charges                 (33.2) (59.2) (56.9)
Special charges                 0.0 0.0 0.0
Operating profit                 17.6 18.2 17.7
Interest expense, net                 10.9 11.1 11.0
Equity earnings in subsidiaries                 (330.0) (344.3) (320.9)
Miscellaneous expense, net                 6.7 6.4 5.8
Income before income taxes                 330.0 345.0 321.8
Income tax (benefit) expense                 (0.4) (4.6) 0.1
Net income                 330.4 349.6 321.7
Other comprehensive income (loss) items:                      
Foreign currency translation adjustments                 (11.5) (25.2) 19.0
Defined benefit plans, net of tax                 (25.1) 21.2 20.7
Other comprehensive (loss) income items, net of tax                 (36.6) (4.0) 39.7
Comprehensive income                 293.8 345.6 361.4
Subsidiary Issuer                      
Net sales:                      
Total sales                 3,253.6 3,275.7 3,105.2
Cost of products sold                 1,940.1 1,951.2 1,764.6
Gross profit                 1,313.5 1,324.5 1,340.6
Selling, distribution, and administrative expenses                 897.6 884.6 824.6
Intercompany charges                 25.6 49.5 47.7
Special charges                 1.8 5.6 11.3
Operating profit                 388.5 384.8 457.0
Interest expense, net                 17.4 16.9 16.1
Equity earnings in subsidiaries                 (23.2) (18.5) (7.7)
Miscellaneous expense, net                 (2.1) (1.8) (7.9)
Income before income taxes                 396.4 388.2 456.5
Income tax (benefit) expense                 84.5 72.0 158.0
Net income                 311.9 316.2 298.5
Other comprehensive income (loss) items:                      
Foreign currency translation adjustments                 (11.5) (25.2) 19.0
Defined benefit plans, net of tax                 (17.1) 16.9 11.8
Other comprehensive (loss) income items, net of tax                 (28.6) (8.3) 30.8
Comprehensive income                 283.3 307.9 329.3
Subsidiary Guarantor                      
Net sales:                      
Total sales                 52.7 53.6 49.4
Cost of products sold                 0.0 0.0 0.0
Gross profit                 52.7 53.6 49.4
Selling, distribution, and administrative expenses                 2.8 3.2 3.6
Intercompany charges                 0.0 0.0 0.0
Special charges                 0.0 0.0 0.0
Operating profit                 49.9 50.4 45.8
Interest expense, net                 0.0 0.0 0.0
Equity earnings in subsidiaries                 0.0 0.0 0.0
Miscellaneous expense, net                 0.0 0.0 0.0
Income before income taxes                 49.9 50.4 45.8
Income tax (benefit) expense                 10.5 8.5 15.7
Net income                 39.4 41.9 30.1
Other comprehensive income (loss) items:                      
Foreign currency translation adjustments                 0.0 0.0 0.0
Defined benefit plans, net of tax                 0.0 0.0 0.0
Other comprehensive (loss) income items, net of tax                 0.0 0.0 0.0
Comprehensive income                 39.4 41.9 30.1
Non- Guarantors                      
Net sales:                      
Total sales                 623.8 615.6 579.1
Cost of products sold                 454.1 442.1 432.8
Gross profit                 169.7 173.5 146.3
Selling, distribution, and administrative expenses                 155.3 156.3 130.0
Intercompany charges                 7.6 9.7 9.2
Special charges                 0.0 0.0 0.0
Operating profit                 6.8 7.5 7.1
Interest expense, net                 5.0 5.5 5.4
Equity earnings in subsidiaries                 0.2 0.2 0.2
Miscellaneous expense, net                 0.1 (3.2) 4.5
Income before income taxes                 1.5 5.0 (3.0)
Income tax (benefit) expense                 (0.1) 0.4 (2.9)
Net income                 1.6 4.6 (0.1)
Other comprehensive income (loss) items:                      
Foreign currency translation adjustments                 0.0 0.0 0.0
Defined benefit plans, net of tax                 (0.2) 4.3 7.5
Other comprehensive (loss) income items, net of tax                 (0.2) 4.3 7.5
Comprehensive income                 1.4 8.9 7.4
External sales                      
Net sales:                      
Total sales                 3,672.7 3,680.1 3,505.1
External sales | Consolidating Adjustments                      
Net sales:                      
Total sales                 0.0 0.0 0.0
External sales | Parent                      
Net sales:                      
Total sales                 0.0 0.0 0.0
External sales | Subsidiary Issuer                      
Net sales:                      
Total sales                 3,253.6 3,275.7 3,105.2
External sales | Subsidiary Guarantor                      
Net sales:                      
Total sales                 0.0 0.0 0.0
External sales | Non- Guarantors                      
Net sales:                      
Total sales                 419.1 404.4 399.9
Intercompany sales                      
Net sales:                      
Total sales                 0.0 0.0 0.0
Intercompany sales | Consolidating Adjustments                      
Net sales:                      
Total sales                 (257.4) (264.8) (228.6)
Intercompany sales | Parent                      
Net sales:                      
Total sales                 0.0 0.0 0.0
Intercompany sales | Subsidiary Issuer                      
Net sales:                      
Total sales                 0.0 0.0 0.0
Intercompany sales | Subsidiary Guarantor                      
Net sales:                      
Total sales                 52.7 53.6 49.4
Intercompany sales | Non- Guarantors                      
Net sales:                      
Total sales                 $ 204.7 $ 211.2 $ 179.2