XML 56 R32.htm IDEA: XBRL DOCUMENT v3.10.0.1
Investments in Unconsolidated Affiliates (Tables)
12 Months Ended
May 31, 2018
Equity Method Investments And Joint Ventures [Abstract]  
Financial Information

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)

2018

 

 

2017

 

Cash

$

52,812

 

 

$

55,541

 

Other current assets

 

590,578

 

 

 

541,746

 

Current assets for discontinued operations

 

37,640

 

 

 

17,275

 

Noncurrent assets

 

358,927

 

 

 

342,938

 

Noncurrent assets for discontinued operations

 

-

 

 

 

18,168

 

Total assets

$

1,039,957

 

 

$

975,668

 

Current liabilities

$

166,493

 

 

$

148,056

 

Current liabilities for discontinued operations

 

7,142

 

 

 

8,891

 

Short-term borrowings

 

26,599

 

 

 

8,172

 

Current maturities of long-term debt

 

23,243

 

 

 

5,827

 

Long-term debt

 

259,588

 

 

 

268,711

 

Other noncurrent liabilities

 

17,536

 

 

 

20,890

 

Noncurrent liabilities for discontinued operations

 

-

 

 

 

490

 

Equity

 

539,356

 

 

 

514,631

 

Total liabilities and equity

$

1,039,957

 

 

$

975,668

 

 

The following table presents summarized financial information for our four largest unconsolidated affiliates as of, and for the fiscal years ended May 31.  All other unconsolidated affiliates are combined and presented in the Other category, including WSP through March 1, 2016.  On March 1, 2016, the Company obtained effective control over the operations of WSP and, as a result, began consolidating its financial results within those of Steel Processing.

 

(in thousands)

 

2018

 

 

2017

 

 

2016

 

Net sales

 

 

 

 

 

 

 

 

 

 

 

 

WAVE

 

$

360,395

 

 

$

334,031

 

 

$

329,050

 

ClarkDietrich

 

 

790,887

 

 

 

711,735

 

 

 

615,609

 

Serviacero Worthington

 

 

315,098

 

 

 

275,315

 

 

 

260,337

 

ArtiFlex

 

 

197,061

 

 

 

208,922

 

 

 

219,510

 

Other

 

 

28,578

 

 

 

17,784

 

 

 

74,214

 

Total net sales

 

$

1,692,019

 

 

$

1,547,787

 

 

$

1,498,720

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross margin (loss)

 

 

 

 

 

 

 

 

 

 

 

 

WAVE

 

$

201,581

 

 

$

190,350

 

 

$

191,535

 

ClarkDietrich

 

 

97,437

 

 

 

128,098

 

 

 

95,427

 

Serviacero Worthington

 

 

32,396

 

 

 

37,080

 

 

 

15,328

 

ArtiFlex

 

 

18,266

 

 

 

22,829

 

 

 

30,181

 

Other

 

 

(6,399

)

 

 

(4,313

)

 

 

13,142

 

Total gross margin

 

$

343,281

 

 

$

374,044

 

 

$

345,613

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income (loss)

 

 

 

 

 

 

 

 

 

 

 

 

WAVE

 

$

158,697

 

 

$

158,030

 

 

$

162,026

 

ClarkDietrich

 

 

39,153

 

 

 

68,696

 

 

 

33,897

 

Serviacero Worthington

 

 

24,232

 

 

 

29,975

 

 

 

11,110

 

ArtiFlex

 

 

11,395

 

 

 

15,519

 

 

 

22,612

 

Other

 

 

(10,584

)

 

 

(8,407

)

 

 

6,910

 

Total operating income

 

$

222,893

 

 

$

263,813

 

 

$

236,555

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

 

 

 

 

 

 

 

 

 

 

WAVE

 

$

1,659

 

 

$

2,978

 

 

$

2,245

 

ClarkDietrich

 

 

11,864

 

 

 

12,718

 

 

 

14,289

 

Serviacero Worthington

 

 

3,919

 

 

 

3,862

 

 

 

3,508

 

ArtiFlex

 

 

5,515

 

 

 

5,850

 

 

 

6,105

 

Other

 

 

749

 

 

 

698

 

 

 

3,081

 

Total depreciation and amortization

 

$

23,706

 

 

$

26,106

 

 

$

29,228

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense (income)

 

 

 

 

 

 

 

 

 

 

 

 

WAVE

 

$

8,365

 

 

$

7,182

 

 

$

6,635

 

ClarkDietrich

 

 

114

 

 

 

20

 

 

 

80

 

Serviacero Worthington

 

 

397

 

 

 

89

 

 

 

114

 

ArtiFlex

 

 

1,333

 

 

 

1,429

 

 

 

1,650

 

Other

 

 

(1

)

 

 

-

 

 

 

(10

)

Total interest expense

 

$

10,208

 

 

$

8,720

 

 

$

8,469

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax expense (benefit)

 

 

 

 

 

 

 

 

 

 

 

 

WAVE

 

$

119

 

 

$

2,398

 

 

$

(14

)

ClarkDietrich

 

 

-

 

 

 

-

 

 

 

-

 

Serviacero Worthington

 

 

5,141

 

 

 

11,740

 

 

 

6,249

 

ArtiFlex

 

 

208

 

 

 

(2

)

 

 

289

 

Other

 

 

-

 

 

 

(2

)

 

 

53

 

Total income tax expense

 

$

5,468

 

 

$

14,134

 

 

$

6,577

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings (loss)

 

 

 

 

 

 

 

 

 

 

 

 

WAVE (1)

 

$

152,329

 

 

$

154,866

 

 

$

164,132

 

ClarkDietrich

 

 

39,138

 

 

 

69,122

 

 

 

58,539

 

Serviacero Worthington

 

 

17,577

 

 

 

18,140

 

 

 

6,246

 

ArtiFlex

 

 

9,854

 

 

 

14,092

 

 

 

20,673

 

Other

 

 

(11,922

)

 

 

(5,472

)

 

 

8,516

 

Total net earnings

 

$

206,976

 

 

$

250,748

 

 

$

258,106

 

 

 

(1)

On November 20, 2017, WAVE agreed to sell its business and operations in Europe and Asia to the Knauf Group, a family-owned manufacturer of building materials headquartered in Germany.  WAVE has classified its businesses to be sold as discontinued operations.  These net earnings include net income attributable to discontinued operations of $2,226,000, $6,775,000, and $8,930,000 in fiscal 2018, fiscal 2017, and fiscal 2016, respectively.  All other amounts presented in the table above exclude the activity of the discontinued operations of WAVE