XML 77 R64.htm IDEA: XBRL DOCUMENT v3.19.2
Supplemental Guarantor Condensed Consolidating Financial Statements (Income Statement) (Details) - USD ($)
$ in Millions
3 Months Ended 9 Months Ended
May 31, 2019
Feb. 28, 2019
Nov. 30, 2018
May 31, 2018
Feb. 28, 2018
Nov. 30, 2017
May 31, 2019
May 31, 2018
Condensed Financial Statements, Captions [Line Items]                
Total sales $ 947.6     $ 944.0     $ 2,734.6 $ 2,618.9
Cost of products sold 564.0     554.9     1,649.6 1,545.4
Gross profit 383.6     389.1     1,085.0 1,073.5
Selling, distribution, and administrative expenses 263.4     271.8     751.1 745.7
Intercompany charges 0.0     0.0     0.0 0.0
Special charge (0.1)     9.9     1.3 10.7
Operating profit 120.3     107.4     332.6 317.1
Interest expense, net 8.3     8.4     25.6 24.5
Equity earnings in subsidiaries 0.0     0.0     0.0 0.0
Miscellaneous expense (income), net 0.2     (0.2)     2.6 3.8
Income before income taxes 111.8     99.2     304.4 288.8
Income tax (benefit) expense 23.4     26.2     70.1 47.4
Net income 88.4 $ 66.3 $ 79.6 73.0 $ 96.9 $ 71.5 234.3 241.4
Other comprehensive income (loss) items:                
Foreign currency translation adjustments (8.7)     (7.6)     (12.6) (15.6)
Defined benefit plans, net of tax 1.3     1.9     5.3 5.3
Other comprehensive loss, net of tax (7.4)     (5.7)     (7.3) (10.3)
Comprehensive income 81.0     67.3     227.0 231.1
Parent                
Condensed Financial Statements, Captions [Line Items]                
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 10.7     9.7     30.4 30.4
Intercompany charges (0.8)     (0.8)     (3.0) (2.6)
Special charge 0.0     0.0     0.0 0.0
Operating profit (9.9)     (8.9)     (27.4) (27.8)
Interest expense, net 2.7     2.9     8.8 8.2
Equity earnings in subsidiaries (99.3)     (82.8)     (265.8) (269.9)
Miscellaneous expense (income), net 1.4     1.5     4.8 4.5
Income before income taxes 85.3     69.5     224.8 229.4
Income tax (benefit) expense (3.1)     (3.5)     (9.5) (12.0)
Net income 88.4     73.0     234.3 241.4
Other comprehensive income (loss) items:                
Foreign currency translation adjustments (8.7)     (7.6)     (12.6) (15.6)
Defined benefit plans, net of tax 1.3     1.9     5.3 5.3
Other comprehensive loss, net of tax (7.4)     (5.7)     (7.3) (10.3)
Comprehensive income 81.0     67.3     227.0 231.1
Subsidiary Issuer                
Condensed Financial Statements, Captions [Line Items]                
Total sales 843.5     843.7     2,429.0 2,328.3
Cost of products sold 500.3     477.0     1,467.4 1,348.1
Gross profit 343.2     366.7     961.6 980.2
Selling, distribution, and administrative expenses 230.4     240.7     650.2 647.2
Intercompany charges (0.1)     0.7     (0.1) (0.2)
Special charge (0.1)     9.9     1.3 10.7
Operating profit 113.0     115.4     310.2 322.5
Interest expense, net 4.3     4.2     13.1 12.2
Equity earnings in subsidiaries (7.9)     4.6     (19.9) 2.5
Miscellaneous expense (income), net (0.7)     (1.0)     (1.4) 0.3
Income before income taxes 117.3     107.6     318.4 307.5
Income tax (benefit) expense 22.9     31.3     68.8 58.5
Net income 94.4     76.3     249.6 249.0
Other comprehensive income (loss) items:                
Foreign currency translation adjustments (8.7)     (7.6)     (12.6) (15.6)
Defined benefit plans, net of tax 1.1     1.4     3.4 3.9
Other comprehensive loss, net of tax (7.6)     (6.2)     (9.2) (11.7)
Comprehensive income 86.8     70.1     240.4 237.3
Subsidiary Guarantor                
Condensed Financial Statements, Captions [Line Items]                
Total sales 13.9     13.7     40.2 38.2
Cost of products sold 0.0     0.0     0.0 0.0
Gross profit 13.9     13.7     40.2 38.2
Selling, distribution, and administrative expenses 0.7     0.8     2.1 2.4
Intercompany charges 0.0     0.0     0.0 0.0
Special charge 0.0     0.0     0.0 0.0
Operating profit 13.2     12.9     38.1 35.8
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 income taxes 13.2     12.9     38.1 35.8
Income tax (benefit) expense 2.8     1.6     8.0 4.7
Net income 10.4     11.3     30.1 31.1
Other comprehensive income (loss) items:                
Foreign currency translation adjustments 0.0     0.0     0.0 0.0
Defined benefit plans, net of tax 0.0     0.0     0.0 0.0
Other comprehensive loss, net of tax 0.0     0.0     0.0 0.0
Comprehensive income 10.4     11.3     30.1 31.1
Non- Guarantors                
Condensed Financial Statements, Captions [Line Items]                
Total sales 152.3     144.9     456.8 419.9
Cost of products sold 110.5     118.6     330.1 318.8
Gross profit 41.8     26.3     126.7 101.1
Selling, distribution, and administrative expenses 36.9     38.2     111.9 111.7
Intercompany charges 0.9     0.1     3.1 2.8
Special charge 0.0     0.0     0.0 0.0
Operating profit 4.0     (12.0)     11.7 (13.4)
Interest expense, net 1.3     1.3     3.7 4.1
Equity earnings in subsidiaries 0.0     0.1     0.1 0.2
Miscellaneous expense (income), net (0.5)     (0.7)     (0.8) (1.0)
Income before income taxes 3.2     (12.7)     8.7 (16.7)
Income tax (benefit) expense 0.8     (3.2)     2.8 (3.8)
Net income 2.4     (9.5)     5.9 (12.9)
Other comprehensive income (loss) items:                
Foreign currency translation adjustments 0.0     0.0     0.0 0.0
Defined benefit plans, net of tax 0.2     0.5     0.8 1.4
Other comprehensive loss, net of tax 0.2     0.5     0.8 1.4
Comprehensive income 2.6     (9.0)     6.7 (11.5)
Consolidating Adjustments                
Condensed Financial Statements, Captions [Line Items]                
Total sales (62.1)     (58.3)     (191.4) (167.5)
Cost of products sold (46.8)     (40.7)     (147.9) (121.5)
Gross profit (15.3)     (17.6)     (43.5) (46.0)
Selling, distribution, and administrative expenses (15.3)     (17.6)     (43.5) (46.0)
Intercompany charges 0.0     0.0     0.0 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 107.2     78.1     285.6 267.2
Miscellaneous expense (income), net 0.0     0.0     0.0 0.0
Income before income taxes (107.2)     (78.1)     (285.6) (267.2)
Income tax (benefit) expense 0.0     0.0     0.0 0.0
Net income (107.2)     (78.1)     (285.6) (267.2)
Other comprehensive income (loss) items:                
Foreign currency translation adjustments 8.7     7.6     12.6 15.6
Defined benefit plans, net of tax (1.3)     (1.9)     (4.2) (5.3)
Other comprehensive loss, net of tax 7.4     5.7     8.4 10.3
Comprehensive income (99.8)     (72.4)     (277.2) (256.9)
Net sales:                
Condensed Financial Statements, Captions [Line Items]                
Total sales 947.6     944.0     2,734.6 2,618.9
Net sales: | Parent                
Condensed Financial Statements, Captions [Line Items]                
Total sales 0.0     0.0     0.0 0.0
Net sales: | Subsidiary Issuer                
Condensed Financial Statements, Captions [Line Items]                
Total sales 843.5     843.7     2,429.0 2,328.3
Net sales: | Subsidiary Guarantor                
Condensed Financial Statements, Captions [Line Items]                
Total sales 0.0     0.0     0.0 0.0
Net sales: | Non- Guarantors                
Condensed Financial Statements, Captions [Line Items]                
Total sales 104.1     100.3     305.6 290.6
Net sales: | Consolidating Adjustments                
Condensed Financial Statements, Captions [Line Items]                
Total sales 0.0     0.0     0.0 0.0
Intercompany sales                
Condensed Financial Statements, Captions [Line Items]                
Total sales 0.0     0.0     0.0 0.0
Intercompany sales | Consolidating Adjustments                
Condensed Financial Statements, Captions [Line Items]                
Total sales (62.1)     (58.3)     (191.4) (167.5)
Intercompany sales | Consolidating Adjustments | Parent                
Condensed Financial Statements, Captions [Line Items]                
Total sales 0.0     0.0     0.0 0.0
Intercompany sales | Consolidating Adjustments | Subsidiary Issuer                
Condensed Financial Statements, Captions [Line Items]                
Total sales 0.0     0.0     0.0 0.0
Intercompany sales | Consolidating Adjustments | Subsidiary Guarantor                
Condensed Financial Statements, Captions [Line Items]                
Total sales 13.9     13.7     40.2 38.2
Intercompany sales | Consolidating Adjustments | Non- Guarantors                
Condensed Financial Statements, Captions [Line Items]                
Total sales $ 48.2     $ 44.6     $ 151.2 $ 129.3