XML 39 R12.htm IDEA: XBRL DOCUMENT v3.23.2
Investments in Unconsolidated Affiliates
12 Months Ended
May 31, 2023
Equity Method Investments and Joint Ventures [Abstract]  
Investments in Unconsolidated Affiliates

Note D – Investments in Unconsolidated Affiliates

 

Investments in affiliated companies that we do not control, either through majority ownership or otherwise, are accounted for using the equity method. At May 31, 2023, we held investments in the following affiliated companies: ClarkDietrich (25%), Serviacero Worthington (50%), WAVE (50%), and Workhorse (20%).

 

On August 3, 2022, we sold our 50% noncontrolling equity interest in ArtiFlex to the unaffiliated joint venture member for net proceeds of approximately $35,795, after adjustments for closing debt and final net working capital, resulting in a pre-tax loss of $16,059 within equity income during fiscal 2023. In a separate but concurrent transaction with the joint venture member, we sold real property with a net book value of $6,300. This real property was owned by us and leased to ArtiFlex prior to closing of the transaction.

 

We received distributions from unconsolidated affiliates totaling $240,857, $100,058, and $91,007 in fiscal 2023, fiscal 2022 and fiscal 2021, respectively. We have received cumulative distributions from WAVE in excess of our investment balance, which resulted in a negative asset balance of $117,297 and $81,149 at May 31, 2023 and 2022, respectively. In accordance with the applicable accounting guidance, we reclassified the negative balances to other liabilities within our consolidated balance sheets. We will continue to record our equity in the net income of WAVE as a debit to the investment account, and if it becomes positive, it will again be shown as an asset on our consolidated balance sheets. If it becomes probable that any excess distribution may not be returned (upon joint venture liquidation or otherwise), we will recognize any balance classified as a liability as income immediately.

 

The following table presents combined information regarding the financial position of our unconsolidated affiliates accounted for using the equity method as of May 31:

 

(In thousands)

2023

 

 

2022

 

Cash and cash equivalents

$

49,185

 

 

$

68,563

 

Other current assets

 

899,913

 

 

 

1,148,029

 

Noncurrent assets

 

394,468

 

 

 

369,608

 

Total assets (1)

$

1,343,566

 

 

$

1,586,200

 

Current liabilities

$

247,796

 

 

$

345,097

 

Short-term borrowings

 

-

 

 

 

5,943

 

Current maturities of long-term debt

 

36,936

 

 

 

33,054

 

Long-term debt

 

349,215

 

 

 

306,814

 

Other noncurrent liabilities

 

144,649

 

 

 

76,437

 

Equity

 

564,970

 

 

 

818,855

 

Total liabilities and equity (1)

$

1,343,566

 

 

$

1,586,200

 

 

 

(1)
Effective January 1, 2022, Workhorse adopted Topic 842 using the alternative transition method. As a result of the adoption, Workhorse recognized operating lease ROU assets of $47,082 and lease liabilities of $47,082. The adoption resulted in a cumulative-effect adjustment of $18,000 related to a prior sale lease-back transaction recognized under Accounting Standards Codification Topic 840. Our portion of this cumulative effect adjustment was $3,600 and is recognized in retained earnings on our consolidated balance sheet as of May 31, 2023. The impact of adopting ASC 842 did not have a significant impact on the financial statements of our other unconsolidated affiliates.

 

The following tables presents summarized financial information for our unconsolidated affiliates as of, and for the fiscal years ended May 31.

 

(In thousands)

2023

 

 

2022

 

 

2021

 

Net sales

 

 

 

 

 

 

 

 

WAVE

$

447,369

 

 

$

452,368

 

 

$

371,814

 

ClarkDietrich

 

1,451,665

 

 

 

1,695,808

 

 

 

893,371

 

Serviacero Worthington

 

564,569

 

 

 

620,312

 

 

 

311,543

 

ArtiFlex (1)

 

52,641

 

 

 

187,089

 

 

 

144,834

 

Workhorse

 

364,396

 

 

 

313,265

 

 

 

196,915

 

Total net sales

$

2,880,640

 

 

$

3,268,842

 

 

$

1,918,477

 

 

(In thousands)

2023

 

 

2022

 

 

2021

 

Gross margin

 

 

 

 

 

WAVE

$

242,257

 

 

$

238,523

 

 

$

215,692

 

ClarkDietrich

 

403,569

 

 

 

431,070

 

 

 

158,074

 

Serviacero Worthington

 

21,503

 

 

 

96,918

 

 

 

51,253

 

ArtiFlex (1)

 

8,589

 

 

 

30,633

 

 

 

20,596

 

Workhorse

 

17,628

 

 

 

11,455

 

 

 

(7,057

)

Total gross margin

$

693,546

 

 

$

808,599

 

 

$

438,558

 

 

 

(In thousands)

2023

 

 

2022

 

 

2021

 

Operating income (loss)

 

 

 

 

 

WAVE

$

184,882

 

 

$

183,545

 

 

$

165,381

 

ClarkDietrich

 

318,914

 

 

 

351,583

 

 

 

94,888

 

Serviacero Worthington

 

10,387

 

 

 

87,342

 

 

 

43,075

 

ArtiFlex (1)

 

4,911

 

 

 

15,778

 

 

 

9,628

 

Workhorse

 

7,507

 

 

 

(2,024

)

 

 

(2,372

)

Total operating income

$

526,601

 

 

$

636,224

 

 

$

310,600

 

 

(In thousands)

2023

 

 

2022

 

 

2021

 

Depreciation and amortization

 

 

 

 

 

 

 

 

WAVE

$

4,679

 

 

$

4,554

 

 

$

4,073

 

ClarkDietrich

 

13,717

 

 

 

10,946

 

 

 

11,917

 

Serviacero Worthington

 

4,030

 

 

 

4,300

 

 

 

4,305

 

ArtiFlex (1)

 

1,444

 

 

 

5,708

 

 

 

5,728

 

Workhorse

 

10,386

 

 

 

6,586

 

 

 

8,965

 

Total depreciation and amortization

$

34,256

 

 

$

32,094

 

 

$

34,988

 

 

(In thousands)

2023

 

 

2022

 

 

2021

 

Interest expense

 

 

 

 

 

 

 

 

WAVE

$

13,024

 

 

$

8,386

 

 

$

8,909

 

ClarkDietrich

 

524

 

 

 

308

 

 

 

101

 

Serviacero Worthington

 

329

 

 

 

180

 

 

 

42

 

ArtiFlex (1)

 

134

 

 

 

340

 

 

 

528

 

Workhorse

 

2,507

 

 

 

1,228

 

 

 

2,704

 

Total interest expense

$

16,518

 

 

$

10,442

 

 

$

12,284

 

 

(In thousands)

2023

 

 

2022

 

 

2021

 

Income tax expense (benefit)

 

 

 

 

 

 

 

 

WAVE

$

222

 

 

$

158

 

 

$

200

 

ClarkDietrich

 

1,924

 

 

 

-

 

 

 

-

 

Serviacero Worthington

 

(2,996

)

 

 

25,079

 

 

 

11,341

 

ArtiFlex (1)

 

59

 

 

 

258

 

 

 

149

 

Workhorse

 

1,802

 

 

 

1,244

 

 

 

270

 

Total income tax expense

$

1,011

 

 

$

26,739

 

 

$

11,960

 

 

(In thousands)

2023

 

 

2022

 

 

2021

 

Net earnings (loss)

 

 

 

 

 

 

 

 

WAVE

$

171,687

 

 

$

175,154

 

 

$

156,869

 

ClarkDietrich

 

321,977

 

 

 

356,288

 

 

 

98,313

 

Serviacero Worthington

 

15,451

 

 

 

59,565

 

 

 

31,865

 

ArtiFlex (1)

 

4,717

 

 

 

15,180

 

 

 

8,950

 

Workhorse

 

2,673

 

 

 

(1,170

)

 

 

(2,811

)

Total net earnings

$

516,505

 

 

$

605,017

 

 

$

293,186

 

 

 

(1)
On August 3, 2022, we sold our 50% noncontrolling equity interest in ArtiFlex.

 

At May 31, 2023 and 2022, $109,703 and $132,283, respectively, of our consolidated retained earnings represented undistributed earnings of our unconsolidated affiliates, net of tax.