XML 48 R6.htm IDEA: XBRL DOCUMENT v2.4.1.9
CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $)
In Thousands, unless otherwise specified
3 Months Ended 6 Months Ended
Nov. 30, 2014
Nov. 30, 2013
Nov. 30, 2014
Nov. 30, 2013
Operating activities        
Net earnings $ 31,455us-gaap_ProfitLoss $ 28,340us-gaap_ProfitLoss $ 80,275us-gaap_ProfitLoss $ 84,693us-gaap_ProfitLoss
Adjustments to reconcile net earnings to net cash provided by operating activities:        
Depreciation and amortization 21,200us-gaap_DepreciationAndAmortization 20,095us-gaap_DepreciationAndAmortization 41,567us-gaap_DepreciationAndAmortization 39,555us-gaap_DepreciationAndAmortization
Impairment of long-lived assets 14,235us-gaap_AssetImpairmentCharges 30,734us-gaap_AssetImpairmentCharges 16,185us-gaap_AssetImpairmentCharges 35,375us-gaap_AssetImpairmentCharges
Provision for deferred income taxes (5,492)us-gaap_DeferredIncomeTaxExpenseBenefit (13,110)us-gaap_DeferredIncomeTaxExpenseBenefit (6,027)us-gaap_DeferredIncomeTaxExpenseBenefit (21,534)us-gaap_DeferredIncomeTaxExpenseBenefit
Bad debt expense (income) 143us-gaap_ProvisionForDoubtfulAccounts 185us-gaap_ProvisionForDoubtfulAccounts (60)us-gaap_ProvisionForDoubtfulAccounts (296)us-gaap_ProvisionForDoubtfulAccounts
Equity in net income of unconsolidated affiliates, net of distributions (813)us-gaap_IncomeLossFromEquityMethodInvestmentsNetOfDividendsOrDistributions (3,506)us-gaap_IncomeLossFromEquityMethodInvestmentsNetOfDividendsOrDistributions (7,803)us-gaap_IncomeLossFromEquityMethodInvestmentsNetOfDividendsOrDistributions (9,421)us-gaap_IncomeLossFromEquityMethodInvestmentsNetOfDividendsOrDistributions
Net loss (gain) on sale of assets and insurance 2,370us-gaap_GainLossOnDispositionOfAssets1 (7,188)us-gaap_GainLossOnDispositionOfAssets1 (460)us-gaap_GainLossOnDispositionOfAssets1 (11,850)us-gaap_GainLossOnDispositionOfAssets1
Stock-based compensation 4,498us-gaap_AllocatedShareBasedCompensationExpense 4,722us-gaap_AllocatedShareBasedCompensationExpense 8,853us-gaap_AllocatedShareBasedCompensationExpense 8,502us-gaap_AllocatedShareBasedCompensationExpense
Excess tax benefits - stock-based compensation (621)us-gaap_ExcessTaxBenefitFromShareBasedCompensationOperatingActivities (1,534)us-gaap_ExcessTaxBenefitFromShareBasedCompensationOperatingActivities (5,753)us-gaap_ExcessTaxBenefitFromShareBasedCompensationOperatingActivities (5,832)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 (6,916)us-gaap_IncreaseDecreaseInReceivables 7,574us-gaap_IncreaseDecreaseInReceivables 5,836us-gaap_IncreaseDecreaseInReceivables 15,229us-gaap_IncreaseDecreaseInReceivables
Inventories 16,087us-gaap_IncreaseDecreaseInInventories (21,838)us-gaap_IncreaseDecreaseInInventories (35,130)us-gaap_IncreaseDecreaseInInventories (21,323)us-gaap_IncreaseDecreaseInInventories
Prepaid expenses and other current assets (5,232)us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets 4,072us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets (8,104)us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets 1,707us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
Other assets 3,095us-gaap_IncreaseDecreaseInOtherOperatingAssets 139us-gaap_IncreaseDecreaseInOtherOperatingAssets 3,216us-gaap_IncreaseDecreaseInOtherOperatingAssets 575us-gaap_IncreaseDecreaseInOtherOperatingAssets
Accounts payable and accrued expenses (72,095)us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities (23,922)us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities (30,205)us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities 16,700us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
Other liabilities (505)us-gaap_IncreaseDecreaseInOtherOperatingLiabilities 4,556us-gaap_IncreaseDecreaseInOtherOperatingLiabilities (6,496)us-gaap_IncreaseDecreaseInOtherOperatingLiabilities 2,703us-gaap_IncreaseDecreaseInOtherOperatingLiabilities
Net cash provided by operating activities 1,409us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations 29,319us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations 55,894us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations 123,783us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
Investing activities        
Investment in property, plant and equipment (23,273)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (17,060)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (47,146)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (30,414)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment
Investment in notes receivable (2,300)us-gaap_PaymentsToAcquireNotesReceivable   (7,300)us-gaap_PaymentsToAcquireNotesReceivable  
Acquisitions, net of cash acquired (14,543)us-gaap_PaymentsToAcquireBusinessesNetOfCashAcquired 276us-gaap_PaymentsToAcquireBusinessesNetOfCashAcquired (51,093)us-gaap_PaymentsToAcquireBusinessesNetOfCashAcquired 53,233us-gaap_PaymentsToAcquireBusinessesNetOfCashAcquired
Distributions from (investments in) unconsolidated affiliates 129us-gaap_ProceedsFromEquityMethodInvestmentDividendsOrDistributionsReturnOfCapital 3,668us-gaap_ProceedsFromEquityMethodInvestmentDividendsOrDistributionsReturnOfCapital (3,671)us-gaap_ProceedsFromEquityMethodInvestmentDividendsOrDistributionsReturnOfCapital 9,223us-gaap_ProceedsFromEquityMethodInvestmentDividendsOrDistributionsReturnOfCapital
Proceeds from sale of assets and insurance 921us-gaap_ProceedsFromSaleOfProductiveAssets 16,086us-gaap_ProceedsFromSaleOfProductiveAssets 1,186us-gaap_ProceedsFromSaleOfProductiveAssets 23,733us-gaap_ProceedsFromSaleOfProductiveAssets
Net cash provided (used) by investing activities (39,066)us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations 2,970us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations (108,024)us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations 55,775us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
Financing activities        
Net proceeds from (repayments of) short-term borrowings (196)us-gaap_ProceedsFromRepaymentsOfShortTermDebt (18,736)us-gaap_ProceedsFromRepaymentsOfShortTermDebt 359us-gaap_ProceedsFromRepaymentsOfShortTermDebt (70,277)us-gaap_ProceedsFromRepaymentsOfShortTermDebt
Proceeds from long-term debt 20,480us-gaap_ProceedsFromIssuanceOfLongTermDebt   20,480us-gaap_ProceedsFromIssuanceOfLongTermDebt  
Principal payments on long-term debt (511)us-gaap_RepaymentsOfLongTermDebt (285)us-gaap_RepaymentsOfLongTermDebt (813)us-gaap_RepaymentsOfLongTermDebt (569)us-gaap_RepaymentsOfLongTermDebt
Proceeds from (payments for) issuance of common shares 566us-gaap_ProceedsFromIssuanceOfCommonStock 4,286us-gaap_ProceedsFromIssuanceOfCommonStock (454)us-gaap_ProceedsFromIssuanceOfCommonStock 6,487us-gaap_ProceedsFromIssuanceOfCommonStock
Excess tax benefits - stock-based compensation 621us-gaap_ExcessTaxBenefitFromShareBasedCompensationFinancingActivities 1,534us-gaap_ExcessTaxBenefitFromShareBasedCompensationFinancingActivities 5,753us-gaap_ExcessTaxBenefitFromShareBasedCompensationFinancingActivities 5,832us-gaap_ExcessTaxBenefitFromShareBasedCompensationFinancingActivities
Payments to noncontrolling interest   (875)us-gaap_PaymentsOfDividendsMinorityInterest (2,867)us-gaap_PaymentsOfDividendsMinorityInterest (2,638)us-gaap_PaymentsOfDividendsMinorityInterest
Repurchase of common shares (21,549)us-gaap_PaymentsForRepurchaseOfCommonStock (19,800)us-gaap_PaymentsForRepurchaseOfCommonStock (41,620)us-gaap_PaymentsForRepurchaseOfCommonStock (50,316)us-gaap_PaymentsForRepurchaseOfCommonStock
Dividends paid (12,138)us-gaap_PaymentsOfDividends (10,407)us-gaap_PaymentsOfDividends (22,250)us-gaap_PaymentsOfDividends (10,407)us-gaap_PaymentsOfDividends
Net cash used by financing activities (12,727)us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations (44,283)us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations (41,412)us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations (121,888)us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
Increase (decrease) in cash and cash equivalents (50,384)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease (11,994)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease (93,542)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease 57,670us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease
Cash and cash equivalents at beginning of period 146,921us-gaap_CashAndCashEquivalentsAtCarryingValue 121,049us-gaap_CashAndCashEquivalentsAtCarryingValue 190,079us-gaap_CashAndCashEquivalentsAtCarryingValue 51,385us-gaap_CashAndCashEquivalentsAtCarryingValue
Cash and cash equivalents at end of period $ 96,537us-gaap_CashAndCashEquivalentsAtCarryingValue $ 109,055us-gaap_CashAndCashEquivalentsAtCarryingValue $ 96,537us-gaap_CashAndCashEquivalentsAtCarryingValue $ 109,055us-gaap_CashAndCashEquivalentsAtCarryingValue