XML 13 R6.htm IDEA: XBRL DOCUMENT v3.24.1.u1
Consolidated Statements of Cash Flows - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Feb. 29, 2024
Feb. 28, 2023
Feb. 29, 2024
Feb. 28, 2023
Operating activities:        
Net earnings $ 22,000 $ 50,258 $ 149,869 $ 135,007
Adjustments to reconcile net earnings to net cash provided by operating activities:        
Depreciation and amortization 11,949 28,153 68,281 84,508
Impairment of long-lived assets   484 1,401 796
Provision for (benefit from) deferred income taxes 4,329 (5,525) 843 (20,198)
Loss on extinguishment of debt     1,534  
Bad debt expense (income) 24 2,346 (430) 3,786
Equity in net income of unconsolidated affiliates, net of distributions (2,926) 23,218 3,169 84,415
Net loss (gain) on sale of assets (14) 46 (348) (4,988)
Stock-based compensation 2,602 4,975 13,294 13,758
Changes in assets and liabilities, net of impact of acquisitions:        
Receivables (18,124) 3,382 49,737 160,475
Inventories 16,176 53,499 54,999 166,959
Accounts payable 15,561 6,627 (59,534) (195,489)
Accrued compensation and employee benefits 7,190 (2,900) (2,030) (33,432)
Income taxes payable (725)   (7,691) (300)
Other operating items, net (7,921) 17,588 (28,288) 833
Net cash provided by operating activities 50,121 182,151 244,806 396,130
Investing activities:        
Investment in property, plant and equipment (10,017) (22,748) (72,191) (68,715)
Acquisitions, net of cash acquired (8,707)   (29,721) (56,088)
Proceeds from sale of assets, net of selling costs 35 51 837 35,545
Investment in note receivable 100   (14,900)  
Investment in non-marketable equity securities (75) (20) (1,614) (270)
Net proceeds from sale of investment in ArtiFlex   (300)   35,795
Excess distributions from unconsolidated affiliate     1,085  
Net cash used by investing activities (18,664) (23,017) (116,504) (53,733)
Financing activities:        
Dividend from Worthington Steel at Separation 150,000   150,000  
Distribution to Worthington Steel at Separation (218,048)   (218,048)  
Net proceeds from (repayments of) short-term borrowings [1]   (1,330) 172,187 (44,392)
Principal payments on long-term obligations (150,133) (5,759) (393,890) (5,909)
Proceeds from issuance of common shares, net of tax withholdings (1,023) 704 (15,360) (3,411)
Payments to noncontrolling interests     (1,920) (11,760)
Dividends paid (15,849) (15,101) (48,907) (44,166)
Net cash used by financing activities (235,053) (21,486) (355,938) (109,638)
Increase (decrease) in cash and cash equivalents (203,596) 137,648 (227,636) 232,759
Cash and cash equivalents at beginning of period 430,906 129,596 454,946 34,485
Cash and cash equivalents at end of period $ 227,310 $ 267,244 $ 227,310 $ 267,244
[1] Net proceeds in the nine months ended February 29, 2024 consisted of borrowings under short-term credit facilities assumed by Worthington Steel in conjunction with the Separation.