XML 35 R11.htm IDEA: XBRL DOCUMENT v3.19.2
Investments in Unconsolidated Affiliates
12 Months Ended
May 31, 2019
Equity Method Investments And Joint Ventures [Abstract]  
Investments in Unconsolidated Affiliates

Note C – Investments in Unconsolidated Affiliates

Our investments in affiliated companies that we do not control, either through majority ownership or otherwise, are accounted for using the equity method.  These include ArtiFlex Manufacturing, LLC (“ArtiFlex”) (50%), Clarkwestern Dietrich Building Systems LLC (“ClarkDietrich”) (25%), Samuel Steel Pickling Company (31.25%), Serviacero Planos, S. de R. L. de C.V. (“Serviacero Worthington”) (50%), Worthington Armstrong Venture (“WAVE”) (50%), and Zhejiang Nisshin Worthington Precision Specialty Steel Co., Ltd. (“Nisshin”) (10%).

During the fourth quarter of fiscal 2019, we determined our 10% ownership interest in our joint venture in China, Nisshin, was other than temporarily impaired due to current and projected operating losses.  As a result, an impairment charge of $4,017,000 was recognized within equity income in our consolidated statement of earnings to write down the investment to its estimated fair value of $3,700,000.

We received distributions from unconsolidated affiliates totaling $161,079,000, $89,787,000, and $102,015,000 in fiscal 2019, fiscal 2018 and fiscal 2017, respectively.  We have received cumulative distributions from WAVE in excess of our investment balance, which resulted in an amount recorded within other liabilities on our consolidated balance sheets of $121,948,000 and $55,198,000 at May 31, 2019 and 2018, respectively.  In accordance with the applicable accounting guidance, we reclassified the negative balance to the liabilities section of our consolidated balance sheet.  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 sheet. 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)

2019

 

 

2018

 

Cash

$

37,471

 

 

$

52,812

 

Other current assets

 

594,959

 

 

 

590,578

 

Current assets for discontinued operations

 

35,793

 

 

 

37,640

 

Noncurrent assets

 

360,925

 

 

 

358,927

 

Total assets

$

1,029,148

 

 

$

1,039,957

 

Current liabilities

$

236,781

 

 

$

166,493

 

Current liabilities for discontinued operations

 

9,610

 

 

 

7,142

 

Short-term borrowings

 

15,162

 

 

 

26,599

 

Current maturities of long-term debt

 

33,003

 

 

 

23,243

 

Long-term debt

 

321,791

 

 

 

259,588

 

Other noncurrent liabilities

 

18,192

 

 

 

17,536

 

Equity

 

394,609

 

 

 

539,356

 

Total liabilities and equity

$

1,029,148

 

 

$

1,039,957

 

 

The amounts presented within the discontinued operations captions in the table above reflect the international operations of our WAVE joint venture, which are being sold as part of a broader transaction between the joint venture partner, Armstrong World Industries, Inc. (“AWI”), and Knauf Group, a family-owned manufacturer of building materials headquartered in Germany.  WAVE’s portion of the total sales proceeds is expected to be approximately $90,000,000 ($45,000,000 attributed to Worthington).  The transaction is subject to regulatory approvals and other customary closing conditions.  During the first quarter of fiscal 2019, the parties agreed to extend the date by which certain competition clearance conditions were to be satisfied per the original purchase agreement.  In exchange, Knauf Group irrevocably agreed to fund the purchase price which was received by AWI in two distributions, the first on August 1, 2018, and the balance on September 15, 2018.  In September 2018, we received a cash distribution of $35,000,000 from WAVE related to the pending sale of the international operations.  We will receive the remaining proceeds at closing, subject to certain adjustments as provided in the purchase agreement, including those related to the economic impact of any required regulatory remedies and a working capital adjustment.  Despite receiving a portion of the sales proceeds, there has been no change in control of the international operations of WAVE; therefore, the gain to be realized from this transaction has not been reflected in WAVE’s statement of earnings.  The closing is expected to occur by the end of calendar 2019.   We also received a one-time special cash distribution of $25,000,000 from WAVE in connection with a financing transaction completed in October 2018.  

 

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.

 

(in thousands)

 

2019

 

 

2018

 

 

2017

 

Net sales

 

 

 

 

 

 

 

 

 

 

 

 

WAVE

 

$

379,103

 

 

$

360,395

 

 

$

334,031

 

ClarkDietrich

 

 

892,758

 

 

 

790,887

 

 

 

711,735

 

Serviacero Worthington

 

 

351,671

 

 

 

315,098

 

 

 

275,315

 

ArtiFlex

 

 

201,526

 

 

 

197,061

 

 

 

208,922

 

Other

 

 

32,753

 

 

 

28,578

 

 

 

17,784

 

Total net sales

 

$

1,857,811

 

 

$

1,692,019

 

 

$

1,547,787

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross margin (loss)

 

 

 

 

 

 

 

 

 

 

 

 

WAVE

 

$

205,909

 

 

$

201,581

 

 

$

190,350

 

ClarkDietrich

 

 

93,947

 

 

 

97,437

 

 

 

128,098

 

Serviacero Worthington

 

 

34,494

 

 

 

32,396

 

 

 

37,080

 

ArtiFlex

 

 

12,928

 

 

 

18,266

 

 

 

22,829

 

Other

 

 

(6,000

)

 

 

(6,399

)

 

 

(4,313

)

Total gross margin

 

$

341,278

 

 

$

343,281

 

 

$

374,044

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income (loss)

 

 

 

 

 

 

 

 

 

 

 

 

WAVE

 

$

166,969

 

 

$

158,697

 

 

$

158,030

 

ClarkDietrich

 

 

33,384

 

 

 

39,153

 

 

 

68,696

 

Serviacero Worthington

 

 

25,636

 

 

 

24,232

 

 

 

29,975

 

ArtiFlex

 

 

5,524

 

 

 

11,395

 

 

 

15,519

 

Other

 

 

(9,964

)

 

 

(10,584

)

 

 

(8,407

)

Total operating income

 

$

221,549

 

 

$

222,893

 

 

$

263,813

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

 

 

 

 

 

 

 

 

 

 

WAVE

 

$

3,634

 

 

$

3,318

 

 

$

2,978

 

ClarkDietrich

 

 

11,600

 

 

 

11,864

 

 

 

12,718

 

Serviacero Worthington

 

 

4,319

 

 

 

3,919

 

 

 

3,862

 

ArtiFlex

 

 

6,055

 

 

 

5,515

 

 

 

5,850

 

Other

 

 

875

 

 

 

749

 

 

 

698

 

Total depreciation and amortization

 

$

26,483

 

 

$

25,365

 

 

$

26,106

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

 

 

 

 

 

 

 

 

 

 

WAVE

 

$

10,547

 

 

$

8,365

 

 

$

7,182

 

ClarkDietrich

 

 

912

 

 

 

114

 

 

 

20

 

Serviacero Worthington

 

 

493

 

 

 

397

 

 

 

89

 

ArtiFlex

 

 

1,443

 

 

 

1,333

 

 

 

1,429

 

Other

 

 

-

 

 

 

-

 

 

 

-

 

Total interest expense

 

$

13,395

 

 

$

10,209

 

 

$

8,720

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax expense (benefit)

 

 

 

 

 

 

 

 

 

 

 

 

WAVE

 

$

219

 

 

$

119

 

 

$

2,398

 

ClarkDietrich

 

 

-

 

 

 

-

 

 

 

-

 

Serviacero Worthington

 

 

7,629

 

 

 

5,141

 

 

 

11,740

 

ArtiFlex

 

 

29

 

 

 

208

 

 

 

(2

)

Other

 

 

-

 

 

 

-

 

 

 

(2

)

Total income tax expense

 

$

7,877

 

 

$

5,468

 

 

$

14,134

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings (loss)

 

 

 

 

 

 

 

 

 

 

 

 

WAVE (1)

 

$

162,849

 

 

$

152,329

 

 

$

154,866

 

ClarkDietrich

 

 

34,560

 

 

 

39,138

 

 

 

69,122

 

Serviacero Worthington

 

 

16,155

 

 

 

17,577

 

 

 

18,140

 

ArtiFlex

 

 

4,051

 

 

 

9,854

 

 

 

14,092

 

Other

 

 

(8,383

)

 

 

(11,922

)

 

 

(5,472

)

Total net earnings

 

$

209,232

 

 

$

206,976

 

 

$

250,748

 

 

 

(1)

These net earnings include net income attributable to discontinued operations of $6,830,000, $2,226,000, and $6,775,000 in fiscal 2019, fiscal 2018, and fiscal 2017, respectively, related to the international operations of WAVE being sold.  All other amounts presented in the table above exclude the activity of the discontinued operations of WAVE.  

 

At May 31, 2019 and 2018, $46,838,000 and $42,636,000, respectively, of our consolidated retained earnings represented undistributed earnings of our unconsolidated affiliates, net of tax.