XML 76 R64.htm IDEA: XBRL DOCUMENT v3.5.0.2
Condensed Consolidating Statement of Cash Flows (Detail) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
May 31, 2016
May 31, 2015
May 31, 2016
May 31, 2015
Cash flows from operating activities:        
Net earnings (loss) $ 59,532 $ 70,325 $ 224,461 $ 167,353
Adjustments to reconcile net earnings (loss) to net cash provided by (used in) operating activities:        
Deferred income taxes     (10,143) (5,245)
Depreciation and amortization     41,681 33,258
Net (gain) loss on disposition of equipment (311) (720) (11,326) (924)
Stock based compensation expense 8,300 6,000 19,055 13,176
Noncontrolling interest adjustments     837 20,371
Other     564 1,008
Decrease (increase) in assets:        
Accounts receivable, net     (14,333) (8,769)
Inventories     (15,346) (124,906)
Leased railcars for syndication     28,823 (90,914)
Other     (5,191) (1,666)
Increase (decrease) in liabilities:        
Accounts payable and accrued liabilities     (88,707) 23,135
Deferred revenue     24,303 3,680
Net cash provided by (used in) operating activities     194,678 29,557
Cash flows from investing activities:        
Proceeds from sales of assets     88,707 4,628
Capital expenditures     (51,707) (75,892)
Decrease (increase) in restricted cash     200 228
Investment in and net advances to unconsolidated affiliates     (9,088) (29,923)
Cash distribution from unconsolidated affiliates     5,338 715
Net cash provided by (used in) investing activities     33,450 (100,244)
Cash flows from financing activities:        
Net changes in revolving notes with maturities of 90 days or less     (49,000) 73,000
Proceeds from revolving notes with maturities longer than 90 days       42,563
Repayments of revolving notes with maturities longer than 90 days     (1,888) (36,137)
Repayments of notes payable     (19,461) (5,504)
Debt issuance costs     (4,160)  
Repurchase of stock     (33,498) (48,451)
Dividends     (17,362) (12,069)
Decrease in restricted cash       11,000
Cash contribution to joint venture partner     (62,710) (12,489)
Investment by joint venture partner     5,400  
Excess tax benefit from restricted stock awards     2,786 2,964
Other     (7)  
Other     (7) (248)
Net cash provided by (used in) financing activities     (179,900) 14,629
Effect of exchange rate changes     (6,718) (6,075)
Increase (decrease) in cash and cash equivalents     41,510 (62,133)
Beginning of period     172,930 184,916
End of period 214,440 122,783 214,440 122,783
Parent        
Cash flows from operating activities:        
Net earnings (loss) 35,352 42,811 149,653 125,948
Adjustments to reconcile net earnings (loss) to net cash provided by (used in) operating activities:        
Deferred income taxes     15,000 (138)
Depreciation and amortization     2,059 1,484
Stock based compensation expense     19,055 13,176
Other       43
Decrease (increase) in assets:        
Accounts receivable, net     45,735 50
Other     (1,715) 20,641
Increase (decrease) in liabilities:        
Accounts payable and accrued liabilities     (48,102) (3,824)
Deferred revenue     32,732 (122)
Net cash provided by (used in) operating activities     214,417 157,258
Cash flows from investing activities:        
Capital expenditures     (2,796) (2,424)
Investment in and net advances to unconsolidated affiliates     (176,356) (245,594)
Cash distribution from unconsolidated affiliates     5,338 715
Net cash provided by (used in) investing activities     (173,814) (247,303)
Cash flows from financing activities:        
Net changes in revolving notes with maturities of 90 days or less     (49,000) 73,000
Repayments of notes payable     (13,981) (5)
Debt issuance costs     (4,160)  
Intercompany advances     75,289 (18,997)
Repurchase of stock     (33,498) (48,451)
Dividends     (17,362) (12,069)
Excess tax benefit from restricted stock awards     2,786 2,964
Other       (248)
Net cash provided by (used in) financing activities     (39,926) (3,806)
Effect of exchange rate changes     1,505  
Increase (decrease) in cash and cash equivalents     2,182 (93,851)
Beginning of period     53,535 149,747
End of period 55,717 55,896 55,717 55,896
Combined Guarantor Subsidiaries        
Cash flows from operating activities:        
Net earnings (loss) 34,690 39,625 136,184 138,166
Adjustments to reconcile net earnings (loss) to net cash provided by (used in) operating activities:        
Deferred income taxes     (18,235) (8,000)
Depreciation and amortization     23,314 19,909
Net (gain) loss on disposition of equipment (308) (724) (10,950) (927)
Other     (32) 105
Decrease (increase) in assets:        
Accounts receivable, net     27,389 (10,046)
Inventories     (82,518) (39,279)
Leased railcars for syndication     36,802 (109,324)
Other     (1,666) 763
Increase (decrease) in liabilities:        
Accounts payable and accrued liabilities     (59,664) 25,612
Deferred revenue     (8,710) 4,078
Net cash provided by (used in) operating activities     41,914 21,057
Cash flows from investing activities:        
Proceeds from sales of assets     88,697 4,623
Capital expenditures     (18,480) (18,807)
Decrease (increase) in restricted cash     201 229
Investment in and net advances to unconsolidated affiliates     (26,977) (19,966)
Net cash provided by (used in) investing activities     43,441 (33,921)
Cash flows from financing activities:        
Repayments of notes payable     (5,261) (5,280)
Intercompany advances     (77,270) 9,788
Decrease in restricted cash       11,000
Net cash provided by (used in) financing activities     (82,531) 15,508
Effect of exchange rate changes     (1,680) (2,269)
Increase (decrease) in cash and cash equivalents     1,144 375
Beginning of period     119 112
End of period 1,263 487 1,263 487
Combined Non-Guarantor Subsidiaries        
Cash flows from operating activities:        
Net earnings (loss) 60,382 56,873 180,521 146,501
Adjustments to reconcile net earnings (loss) to net cash provided by (used in) operating activities:        
Deferred income taxes     2,219 2,893
Depreciation and amortization     16,385 11,936
Net (gain) loss on disposition of equipment 254 7 256 7
Other     596 860
Decrease (increase) in assets:        
Accounts receivable, net     (27,697) 37,034
Inventories     58,013 (87,156)
Other     (64,522) (33,634)
Increase (decrease) in liabilities:        
Accounts payable and accrued liabilities     (34,987) 9,112
Deferred revenue     281 (276)
Net cash provided by (used in) operating activities     131,065 87,277
Cash flows from investing activities:        
Proceeds from sales of assets     10 5
Capital expenditures     (30,431) (55,059)
Decrease (increase) in restricted cash     (1) (1)
Net cash provided by (used in) investing activities     (30,422) (55,055)
Cash flows from financing activities:        
Proceeds from revolving notes with maturities longer than 90 days       42,563
Repayments of revolving notes with maturities longer than 90 days     (1,888) (36,137)
Repayments of notes payable     (219) (219)
Intercompany advances     1,981 9,209
Cash contribution to joint venture partner     (62,710) (12,489)
Investment by joint venture partner     5,400  
Other     (7)  
Net cash provided by (used in) financing activities     (57,443) 2,927
Effect of exchange rate changes     (5,016) (3,806)
Increase (decrease) in cash and cash equivalents     38,184 31,343
Beginning of period     119,276 35,057
End of period 157,460 66,400 157,460 66,400
Eliminations        
Cash flows from operating activities:        
Net earnings (loss) (70,892) (68,984) (241,897) (243,262)
Adjustments to reconcile net earnings (loss) to net cash provided by (used in) operating activities:        
Deferred income taxes     (9,127)  
Depreciation and amortization     (77) (71)
Net (gain) loss on disposition of equipment $ (257) $ (3) (632) (4)
Noncontrolling interest adjustments     837 20,371
Decrease (increase) in assets:        
Accounts receivable, net     (59,760) (35,807)
Inventories     9,159 1,529
Leased railcars for syndication     (7,979) 18,410
Other     62,712 10,564
Increase (decrease) in liabilities:        
Accounts payable and accrued liabilities     54,046 (7,765)
Net cash provided by (used in) operating activities     (192,718) (236,035)
Cash flows from investing activities:        
Capital expenditures       398
Investment in and net advances to unconsolidated affiliates     194,245 235,637
Net cash provided by (used in) investing activities     194,245 $ 236,035
Cash flows from financing activities:        
Effect of exchange rate changes     $ (1,527)