Quarterly report pursuant to Section 13 or 15(d)

Condensed Consolidating Financial Information

v2.4.0.8
Condensed Consolidating Financial Information
3 Months Ended
May 31, 2014
Condensed Financial Information of Parent Company Only Disclosure [Abstract]  
CONDENSED CONSOLIDATING FINANCIAL INFORMATION
CONDENSED CONSOLIDATING FINANCIAL INFORMATION:

The following information sets forth the condensed consolidating balance sheets as of May 31, 2014, and February 28, 2014, the condensed consolidating statements of comprehensive income for the three months ended May 31, 2014, and May 31, 2013, and the condensed consolidating statements of cash flows for the three months ended May 31, 2014, and May 31, 2013, for the parent company, the combined subsidiaries of the Company which guarantee the Company’s senior notes (“Subsidiary Guarantors”), the combined subsidiaries of the Company which are not Subsidiary Guarantors (primarily foreign subsidiaries) (“Subsidiary Nonguarantors”) and the Company. The Subsidiary Guarantors are 100% owned, directly or indirectly, by the parent company and the guarantees are joint and several obligations of each of the Subsidiary Guarantors. The guarantees are full and unconditional, as those terms are used in Rule 3-10 of Regulation S-X, except that a Subsidiary Guarantor can be automatically released and relieved of its obligations under certain customary circumstances contained in the indentures governing the Company’s senior notes. These customary circumstances include, so long as other applicable provisions of the indentures are adhered to, the termination or release of a Subsidiary Guarantor’s guarantee of other indebtedness or upon the legal defeasance or covenant defeasance or satisfaction and discharge of the Company’s senior notes. Separate financial statements for the Subsidiary Guarantors of the Company are not presented because the Company has determined that such financial statements would not be material to investors. The accounting policies of the parent company, the Subsidiary Guarantors and the Subsidiary Nonguarantors are the same as those described for the Company in the Summary of Significant Accounting Policies in Note 1 to the Company’s consolidated financial statements included in the Company’s 2014 Annual Report, and include the recently adopted accounting guidance described in Note 2 herein. There are no restrictions on the ability of the Subsidiary Guarantors to transfer funds to the Company in the form of cash dividends, loans or advances.
In connection with the preparation of the condensed consolidating financial information, the Company made certain immaterial adjustments to the condensed consolidating statement of cash flows for the three months ended May 31, 2013. The Company will also make similar adjustments to its condensed consolidating statements of cash flows for comparative prior periods presented in future filings. These adjustments (i)  did not change the net increase in cash and cash investments for the parent company, the Subsidiary Guarantors or the Subsidiary Nonguarantors and (ii)  had no impact on the consolidated amounts. The substantial majority of these adjustments had the effect of (i)  decreasing the parent company’s cash flows from operating activities and increasing the parent company’s cash flows from financing activities and (ii)  increasing the Subsidiary Guarantors’ cash flows from operating activities and decreasing the Subsidiary Guarantors’ cash flows from financing activities.

 
Parent
Company
 
Subsidiary
Guarantors
 
Subsidiary
Nonguarantors
 
Eliminations
 
Consolidated
(in millions)
 
 
 
 
 
 
 
 
 
Condensed Consolidating Balance Sheet at May 31, 2014
Current assets:
 
 
 
 
 
 
 
 
 
Cash and cash investments
$
9.8

 
$
2.6

 
$
365.6

 
$

 
$
378.0

Accounts receivable, net
0.1

 
29.5

 
621.7

 

 
651.3

Inventories
158.2

 
1,302.4

 
404.0

 
(83.1
)
 
1,781.5

Intercompany receivable
9,158.3

 
13,523.5

 
4,767.2

 
(27,449.0
)
 

Prepaid expenses and other
48.7

 
69.1

 
687.0

 
(478.4
)
 
326.4

Total current assets
9,375.1

 
14,927.1

 
6,845.5

 
(28,010.5
)
 
3,137.2

Property, plant and equipment, net
47.7

 
850.8

 
1,258.6

 

 
2,157.1

Investments in subsidiaries
11,320.0

 
10.6

 

 
(11,330.6
)
 

Goodwill

 
5,411.3

 
741.8

 

 
6,153.1

Intangible assets, net

 
710.9

 
2,514.8

 
3.7

 
3,229.4

Intercompany notes receivable
3,660.5

 
7.9

 

 
(3,668.4
)
 

Other assets, net
60.7

 
70.8

 
34.1

 

 
165.6

Total assets
$
24,464.0

 
$
21,989.4

 
$
11,394.8

 
$
(43,005.8
)
 
$
14,842.4

 
 
 
 
 
 
 
 
 
 
Current liabilities:
 
 
 
 
 
 
 
 
 
Notes payable to banks
$

 
$

 
$
235.2

 
$

 
$
235.2

Current maturities of long-term debt
563.0

 
16.1

 
35.3

 

 
614.4

Accounts payable
28.2

 
103.4

 
214.1

 

 
345.7

Accrued excise taxes
9.9

 
12.5

 
5.1

 

 
27.5

Intercompany payable
12,953.2

 
9,849.2

 
4,646.6

 
(27,449.0
)
 

Other accrued expenses and liabilities
690.4

 
115.3

 
730.4

 
(504.2
)
 
1,031.9

Total current liabilities
14,244.7

 
10,096.5

 
5,866.7

 
(27,953.2
)
 
2,254.7

Long-term debt, less current maturities
4,877.0

 
29.1

 
1,439.5

 

 
6,345.6

Deferred income taxes
20.6

 
588.9

 
186.4

 

 
795.9

Intercompany notes payable

 
3,652.0

 
16.4

 
(3,668.4
)
 

Other liabilities
34.7

 
24.2

 
100.3

 

 
159.2

Stockholders’ equity
5,287.0

 
7,598.7

 
3,785.5

 
(11,384.2
)
 
5,287.0

Total liabilities and stockholders’ equity
$
24,464.0

 
$
21,989.4

 
$
11,394.8

 
$
(43,005.8
)
 
$
14,842.4

 
 
 
 
 
 
 
 
 
 
 
Parent
Company
 
Subsidiary
Guarantors
 
Subsidiary
Nonguarantors
 
Eliminations
 
Consolidated
(in millions)
 
 
 
 
 
 
 
 
 
Condensed Consolidating Balance Sheet at February 28, 2014
Current assets:
 
 
 
 
 
 
 
 
 
Cash and cash investments
$
0.5

 
$
0.8

 
$
62.6

 
$

 
$
63.9

Accounts receivable, net
0.2

 
9.0

 
617.0

 

 
626.2

Inventories
153.5

 
1,270.0

 
384.8

 
(64.5
)
 
1,743.8

Intercompany receivable
8,529.4

 
13,339.0

 
4,104.0

 
(25,972.4
)
 

Prepaid expenses and other
49.1

 
61.6

 
701.6

 
(499.0
)
 
313.3

Total current assets
8,732.7

 
14,680.4

 
5,870.0

 
(26,535.9
)
 
2,747.2

Property, plant and equipment, net
39.4

 
846.3

 
1,128.6

 

 
2,014.3

Investments in subsidiaries
10,795.6

 
9.4

 

 
(10,805.0
)
 

Goodwill

 
5,411.3

 
735.5

 

 
6,146.8

Intangible assets, net

 
707.6

 
2,523.0

 
0.5

 
3,231.1

Intercompany notes receivable
3,606.0

 
8.5

 

 
(3,614.5
)
 

Other assets, net
62.4

 
64.6

 
35.7

 

 
162.7

Total assets
$
23,236.1

 
$
21,728.1

 
$
10,292.8

 
$
(40,954.9
)
 
$
14,302.1

 
 
 
 
 
 
 
 
 
 
Current liabilities:
 
 
 
 
 
 
 
 
 
Notes payable to banks
$

 
$

 
$
57.2

 
$

 
$
57.2

Current maturities of long-term debt
547.1

 
16.4

 
26.5

 

 
590.0

Accounts payable
24.4

 
109.0

 
161.8

 

 
295.2

Accrued excise taxes
13.7

 
8.5

 
5.5

 

 
27.7

Intercompany payable
11,996.5

 
9,700.4

 
4,275.5

 
(25,972.4
)
 

Other accrued expenses and liabilities
712.9

 
182.3

 
680.7

 
(520.3
)
 
1,055.6

Total current liabilities
13,294.6

 
10,016.6

 
5,207.2

 
(26,492.7
)
 
2,025.7

Long-term debt, less current maturities
4,892.3

 
32.8

 
1,448.2

 

 
6,373.3

Deferred income taxes
17.2

 
569.4

 
176.0

 

 
762.6

Intercompany notes payable

 
3,597.7

 
16.8

 
(3,614.5
)
 

Other liabilities
50.7

 
21.5

 
87.0

 

 
159.2

Stockholders’ equity
4,981.3

 
7,490.1

 
3,357.6

 
(10,847.7
)
 
4,981.3

Total liabilities and stockholders’ equity
$
23,236.1

 
$
21,728.1

 
$
10,292.8

 
$
(40,954.9
)
 
$
14,302.1



 
Parent
Company
 
Subsidiary
Guarantors
 
Subsidiary
Nonguarantors
 
Eliminations
 
Consolidated
(in millions)
 
 
 
 
 
 
 
 
 
Condensed Consolidating Statement of Comprehensive Income for the Three Months Ended May 31, 2014
Sales
$
544.5

 
$
1,302.3

 
$
814.0

 
$
(973.7
)
 
$
1,687.1

Less – excise taxes
(76.3
)
 
(67.6
)
 
(17.2
)
 

 
(161.1
)
Net sales
468.2

 
1,234.7

 
796.8

 
(973.7
)
 
1,526.0

Cost of product sold
(378.3
)
 
(923.3
)
 
(508.7
)
 
954.4

 
(855.9
)
Gross profit
89.9

 
311.4

 
288.1

 
(19.3
)
 
670.1

Selling, general and administrative expenses
(92.9
)
 
(148.5
)
 
(40.4
)
 
3.9

 
(277.9
)
Operating (loss) income
(3.0
)
 
162.9

 
247.7

 
(15.4
)
 
392.2

Equity in earnings of equity method investees and subsidiaries
505.8

 
1.5

 
0.2

 
(507.0
)
 
0.5

Interest income

 

 
0.5

 

 
0.5

Intercompany interest income
44.1

 
49.3

 
0.1

 
(93.5
)
 

Interest expense
(71.9
)
 
(0.3
)
 
(14.7
)
 

 
(86.9
)
Intercompany interest expense
(49.2
)
 
(44.1
)
 
(0.2
)
 
93.5

 

Income before income taxes
425.8

 
169.3

 
233.6

 
(522.4
)
 
306.3

(Provision for) benefit from income taxes
(219.1
)
 
(62.5
)
 
177.4

 
4.6

 
(99.6
)
Net income
$
206.7

 
$
106.8

 
$
411.0

 
$
(517.8
)
 
$
206.7

Comprehensive income
$
254.1

 
$
108.5

 
$
457.8

 
$
(566.3
)
 
$
254.1

 
 
 
 
 
 
 
 
 
 
Condensed Consolidating Statement of Comprehensive Income for the Three Months Ended May 31, 2013
Sales
$
552.5

 
$
390.3

 
$
213.9

 
$
(390.5
)
 
$
766.2

Less – excise taxes
(78.1
)
 
2.0

 
(16.7
)
 

 
(92.8
)
Net sales
474.4

 
392.3

 
197.2

 
(390.5
)
 
673.4

Cost of product sold
(400.0
)
 
(275.1
)
 
(128.4
)
 
386.2

 
(417.3
)
Gross profit
74.4

 
117.2

 
68.8

 
(4.3
)
 
256.1

Selling, general and administrative expenses
(119.0
)
 
(28.9
)
 
(41.9
)
 
4.2

 
(185.6
)
Operating (loss) income
(44.6
)
 
88.3

 
26.9

 
(0.1
)
 
70.5

Equity in earnings of equity method investees and subsidiaries
133.8

 
66.4

 
0.1

 
(133.7
)
 
66.6

Interest income

 

 
1.9

 

 
1.9

Intercompany interest income
25.8

 
36.7

 
0.4

 
(62.9
)
 

Interest expense
(53.4
)
 
(2.7
)
 
(0.6
)
 

 
(56.7
)
Intercompany interest expense
(39.0
)
 
(23.8
)
 
(0.1
)
 
62.9

 

Income before income taxes
22.6

 
164.9

 
28.6

 
(133.8
)
 
82.3

Benefit from (provision for) income taxes
30.3

 
(62.0
)
 
2.3

 

 
(29.4
)
Net income
$
52.9

 
$
102.9

 
$
30.9

 
$
(133.8
)
 
$
52.9

Comprehensive income
$
29.4

 
$
106.3

 
$
4.1

 
$
(110.4
)
 
$
29.4

 
 
 
 
 
 
 
 
 
 


 
Parent
Company
 
Subsidiary
Guarantors
 
Subsidiary
Nonguarantors
 
Eliminations
 
Consolidated
(in millions)
 
 
 
 
 
 
 
 
 
Condensed Consolidating Statement of Cash Flows for the Three Months Ended May 31, 2014
Net cash (used in) provided by operating activities
$
(453.9
)
 
$
486.3

 
$
199.9

 
$

 
$
232.3

 
 
 
 
 
 
 
 
 
 
Cash flows from investing activities:
 
 
 
 
 
 
 
 
 
Purchases of property, plant and equipment
(5.0
)
 
(31.1
)
 
(95.3
)
 

 
(131.4
)
Net proceeds from intercompany notes
329.3

 

 

 
(329.3
)
 

Net returns of capital from equity affiliates
35.5

 

 

 
(35.5
)
 

Other investing activities

 
(5.9
)
 
1.0

 

 
(4.9
)
Net cash provided by (used in) investing activities
359.8

 
(37.0
)
 
(94.3
)
 
(364.8
)
 
(136.3
)
 
 
 
 
 
 
 
 
 
 
Cash flows from financing activities:
 
 
 
 
 
 
 
 
 
Payments of dividends

 

 
(24.9
)
 
24.9

 

Net returns of capital to equity affiliates

 
(5.9
)
 
(4.7
)
 
10.6

 

Net proceeds from (repayments of) intercompany notes
35.9

 
(411.6
)
 
46.4

 
329.3

 

Net proceeds from notes payable

 

 
178.1

 

 
178.1

Excess tax benefits from stock-based payment awards
57.4

 

 

 

 
57.4

Proceeds from exercises of employee stock options
10.8

 

 

 

 
10.8

Payments of minimum tax withholdings on stock-based payment awards

 
(26.0
)
 
(2.4
)
 

 
(28.4
)
Principal payments of long-term debt
(0.7
)
 
(4.0
)
 
(0.1
)
 

 
(4.8
)
Net cash provided by (used in) financing activities
103.4

 
(447.5
)
 
192.4

 
364.8

 
213.1

 
 
 
 
 
 
 
 
 
 
Effect of exchange rate changes on cash and cash investments

 

 
5.0

 

 
5.0

 
 
 
 
 
 
 
 
 
 
Net increase in cash and cash investments
9.3

 
1.8

 
303.0

 

 
314.1

Cash and cash investments, beginning of period
0.5

 
0.8

 
62.6

 

 
63.9

Cash and cash investments, end of period
$
9.8

 
$
2.6

 
$
365.6

 
$

 
$
378.0

 
 
 
 
 
 
 
 
 
 
 
Parent
Company
 
Subsidiary
Guarantors
 
Subsidiary
Nonguarantors
 
Eliminations
 
Consolidated
(in millions)
 
 
 
 
 
 
 
 
 
Condensed Consolidating Statement of Cash Flows for the Three Months Ended May 31, 2013
Net cash (used in) provided by operating activities
$
(108.3
)
 
$
338.9

 
$
(208.5
)
 
$
(18.8
)
 
$
3.3

 
 
 
 
 
 
 
 
 
 
Cash flows from investing activities:
 
 
 
 
 
 
 
 
 
Purchases of property, plant and equipment
(2.4
)
 
(15.0
)
 
(4.6
)
 

 
(22.0
)
Net proceeds from intercompany notes
303.5

 

 

 
(303.5
)
 

Other investing activities

 
2.4

 
(0.4
)
 

 
2.0

Net cash provided by (used in) investing activities
301.1

 
(12.6
)

(5.0
)

(303.5
)

(20.0
)
 
 
 
 
 
 
 
 
 
 
Cash flows from financing activities:
 
 
 
 
 
 
 
 
 
Payments of dividends

 

 
(18.8
)
 
18.8

 

Net contributions from (returns of capital to) equity affiliates

 
4.9

 
(4.9
)
 

 

Net (repayments of) proceeds from intercompany notes

 
(309.9
)
 
6.4

 
303.5

 

Net proceeds from notes payable

 

 
221.1

 

 
221.1

Excess tax benefits from stock-based payment awards
47.3

 

 

 

 
47.3

Proceeds from exercises of employee stock options
62.4

 

 

 

 
62.4

Payments of minimum tax withholdings on stock-based payment awards

 
(15.5
)
 
(1.7
)
 

 
(17.2
)
Principal payments of long-term debt
(1.0
)
 
(3.9
)
 

 

 
(4.9
)
Proceeds from issuance of long-term debt
1,550.0

 

 

 

 
1,550.0

Payment of restricted cash upon issuance of long-term debt
(1,550.0
)
 

 

 

 
(1,550.0
)
Payments of financing costs of long-term debt
(13.2
)
 

 

 

 
(13.2
)
Net cash provided by (used in) financing activities
95.5

 
(324.4
)
 
202.1

 
322.3

 
295.5

 
 
 
 
 
 
 
 
 
 
Effect of exchange rate changes on cash
and cash investments

 

 
(1.0
)
 

 
(1.0
)
 
 
 
 
 
 
 
 
 
 
Net increase (decrease) in cash and cash investments
288.3

 
1.9

 
(12.4
)
 

 
277.8

Cash and cash investments, beginning
of period
185.8

 
0.7

 
145.0

 

 
331.5

Cash and cash investments, end of
period
$
474.1

 
$
2.6

 
$
132.6

 
$

 
$
609.3