XML 51 R6.htm IDEA: XBRL DOCUMENT v2.4.1.9
CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $)
In Thousands, unless otherwise specified
3 Months Ended 9 Months Ended
Feb. 28, 2015
Feb. 28, 2014
Feb. 28, 2015
Feb. 28, 2014
Operating activities        
Net earnings (loss) $ (23,245)us-gaap_ProfitLoss $ 44,211us-gaap_ProfitLoss $ 57,030us-gaap_ProfitLoss $ 128,904us-gaap_ProfitLoss
Adjustments to reconcile net earnings (loss) to net cash provided by operating activities:        
Depreciation and amortization 21,762us-gaap_DepreciationAndAmortization 20,208us-gaap_DepreciationAndAmortization 63,329us-gaap_DepreciationAndAmortization 59,763us-gaap_DepreciationAndAmortization
Impairment of long-lived assets 81,600us-gaap_AssetImpairmentCharges   97,785us-gaap_AssetImpairmentCharges 35,375us-gaap_AssetImpairmentCharges
Provision for deferred income taxes (35,334)us-gaap_DeferredIncomeTaxExpenseBenefit 1,278us-gaap_DeferredIncomeTaxExpenseBenefit (41,361)us-gaap_DeferredIncomeTaxExpenseBenefit (20,256)us-gaap_DeferredIncomeTaxExpenseBenefit
Bad debt income (46)us-gaap_ProvisionForDoubtfulAccounts (134)us-gaap_ProvisionForDoubtfulAccounts (106)us-gaap_ProvisionForDoubtfulAccounts (430)us-gaap_ProvisionForDoubtfulAccounts
Equity in net income of unconsolidated affiliates, net of distributions (571)us-gaap_IncomeLossFromEquityMethodInvestmentsNetOfDividendsOrDistributions 1,048us-gaap_IncomeLossFromEquityMethodInvestmentsNetOfDividendsOrDistributions (8,374)us-gaap_IncomeLossFromEquityMethodInvestmentsNetOfDividendsOrDistributions (8,373)us-gaap_IncomeLossFromEquityMethodInvestmentsNetOfDividendsOrDistributions
Net loss (gain) on sale of assets and insurance 3,047us-gaap_GainLossOnDispositionOfAssets1 990us-gaap_GainLossOnDispositionOfAssets1 3,481us-gaap_GainLossOnDispositionOfAssets1 (10,860)us-gaap_GainLossOnDispositionOfAssets1
Stock-based compensation 4,058us-gaap_AllocatedShareBasedCompensationExpense 4,705us-gaap_AllocatedShareBasedCompensationExpense 12,911us-gaap_AllocatedShareBasedCompensationExpense 13,207us-gaap_AllocatedShareBasedCompensationExpense
Excess tax benefits - stock-based compensation (663)us-gaap_ExcessTaxBenefitFromShareBasedCompensationOperatingActivities (1,462)us-gaap_ExcessTaxBenefitFromShareBasedCompensationOperatingActivities (6,416)us-gaap_ExcessTaxBenefitFromShareBasedCompensationOperatingActivities (7,294)us-gaap_ExcessTaxBenefitFromShareBasedCompensationOperatingActivities
Gain on previously held interest in TWB       (11,000)us-gaap_GainLossOnSaleOfStockInSubsidiaryOrEquityMethodInvestee
Changes in assets and liabilities, net of impact of acquisitions:        
Receivables 5,078us-gaap_IncreaseDecreaseInReceivables (30,228)us-gaap_IncreaseDecreaseInReceivables 10,914us-gaap_IncreaseDecreaseInReceivables (14,999)us-gaap_IncreaseDecreaseInReceivables
Inventories (8,795)us-gaap_IncreaseDecreaseInInventories (38,260)us-gaap_IncreaseDecreaseInInventories (43,925)us-gaap_IncreaseDecreaseInInventories (59,583)us-gaap_IncreaseDecreaseInInventories
Prepaid expenses and other current assets (3,078)us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets 2,429us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets (11,182)us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets 4,136us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
Other assets 2,415us-gaap_IncreaseDecreaseInOtherOperatingAssets (762)us-gaap_IncreaseDecreaseInOtherOperatingAssets 5,631us-gaap_IncreaseDecreaseInOtherOperatingAssets (187)us-gaap_IncreaseDecreaseInOtherOperatingAssets
Accounts payable and accrued expenses 40,260us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities 91,485us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities 10,055us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities 108,185us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
Other liabilities (3,612)us-gaap_IncreaseDecreaseInOtherOperatingLiabilities 1,316us-gaap_IncreaseDecreaseInOtherOperatingLiabilities (10,108)us-gaap_IncreaseDecreaseInOtherOperatingLiabilities 4,019us-gaap_IncreaseDecreaseInOtherOperatingLiabilities
Net cash provided by operating activities 82,876us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations 96,824us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations 139,664us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations 220,607us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
Investing activities        
Investment in property, plant and equipment (26,119)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (21,743)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (73,265)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (52,157)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment
Investment in notes receivable     (7,300)us-gaap_PaymentsToAcquireNotesReceivable  
Acquisitions, net of cash acquired (54,389)us-gaap_PaymentsToAcquireBusinessesNetOfCashAcquired (35,599)us-gaap_PaymentsToAcquireBusinessesNetOfCashAcquired (105,482)us-gaap_PaymentsToAcquireBusinessesNetOfCashAcquired 17,634us-gaap_PaymentsToAcquireBusinessesNetOfCashAcquired
Distributions from (investments in) unconsolidated affiliates (4,559)us-gaap_ProceedsFromEquityMethodInvestmentDividendsOrDistributionsReturnOfCapital   (8,230)us-gaap_ProceedsFromEquityMethodInvestmentDividendsOrDistributionsReturnOfCapital 9,223us-gaap_ProceedsFromEquityMethodInvestmentDividendsOrDistributionsReturnOfCapital
Proceeds from sale of assets and insurance 3,521us-gaap_ProceedsFromSaleOfProductiveAssets 580us-gaap_ProceedsFromSaleOfProductiveAssets 3,813us-gaap_ProceedsFromSaleOfProductiveAssets 24,313us-gaap_ProceedsFromSaleOfProductiveAssets
Net cash used by investing activities (81,546)us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations (56,762)us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations (190,464)us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations (987)us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
Financing activities        
Net proceeds from (repayments of) short-term borrowings 112,285us-gaap_ProceedsFromRepaymentsOfShortTermDebt (8,347)us-gaap_ProceedsFromRepaymentsOfShortTermDebt 112,644us-gaap_ProceedsFromRepaymentsOfShortTermDebt (78,624)us-gaap_ProceedsFromRepaymentsOfShortTermDebt
Proceeds from long-term debt 5,916us-gaap_ProceedsFromIssuanceOfLongTermDebt   26,396us-gaap_ProceedsFromIssuanceOfLongTermDebt  
Principal payments on long-term debt (101,832)us-gaap_RepaymentsOfLongTermDebt (286)us-gaap_RepaymentsOfLongTermDebt (102,645)us-gaap_RepaymentsOfLongTermDebt (855)us-gaap_RepaymentsOfLongTermDebt
Proceeds from (payments for) issuance of common shares 2,081us-gaap_ProceedsFromIssuanceOfCommonStock (1,241)us-gaap_ProceedsFromIssuanceOfCommonStock 1,627us-gaap_ProceedsFromIssuanceOfCommonStock 5,246us-gaap_ProceedsFromIssuanceOfCommonStock
Excess tax benefits - stock-based compensation 663us-gaap_ExcessTaxBenefitFromShareBasedCompensationFinancingActivities 1,462us-gaap_ExcessTaxBenefitFromShareBasedCompensationFinancingActivities 6,416us-gaap_ExcessTaxBenefitFromShareBasedCompensationFinancingActivities 7,294us-gaap_ExcessTaxBenefitFromShareBasedCompensationFinancingActivities
Payments to noncontrolling interest (9,200)us-gaap_PaymentsOfDividendsMinorityInterest (36,512)us-gaap_PaymentsOfDividendsMinorityInterest (12,067)us-gaap_PaymentsOfDividendsMinorityInterest (39,150)us-gaap_PaymentsOfDividendsMinorityInterest
Repurchase of common shares (52,795)us-gaap_PaymentsForRepurchaseOfCommonStock (40,762)us-gaap_PaymentsForRepurchaseOfCommonStock (94,415)us-gaap_PaymentsForRepurchaseOfCommonStock (91,078)us-gaap_PaymentsForRepurchaseOfCommonStock
Dividends paid (12,517)us-gaap_PaymentsOfDividends (10,545)us-gaap_PaymentsOfDividends (34,767)us-gaap_PaymentsOfDividends (20,952)us-gaap_PaymentsOfDividends
Net cash used by financing activities (55,399)us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations (96,231)us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations (96,811)us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations (218,119)us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
Increase (decrease) in cash and cash equivalents (54,069)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease (56,169)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease (147,611)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease 1,501us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease
Cash and cash equivalents at beginning of period 96,537us-gaap_CashAndCashEquivalentsAtCarryingValue 109,055us-gaap_CashAndCashEquivalentsAtCarryingValue 190,079us-gaap_CashAndCashEquivalentsAtCarryingValue 51,385us-gaap_CashAndCashEquivalentsAtCarryingValue
Cash and cash equivalents at end of period $ 42,468us-gaap_CashAndCashEquivalentsAtCarryingValue $ 52,886us-gaap_CashAndCashEquivalentsAtCarryingValue $ 42,468us-gaap_CashAndCashEquivalentsAtCarryingValue $ 52,886us-gaap_CashAndCashEquivalentsAtCarryingValue