XML 84 R60.htm IDEA: XBRL DOCUMENT v3.19.2
Investments in Unconsolidated Affiliates - Financial Results of Four Largest Unconsolidated Affiliates (Detail) - USD ($)
$ in Thousands
12 Months Ended
May 31, 2019
May 31, 2018
May 31, 2017
Investments in and Advances to Affiliates [Line Items]      
Net sales $ 1,857,811 $ 1,692,019 $ 1,547,787
Gross margin (loss) 341,278 343,281 374,044
Operating income (loss) 221,549 222,893 263,813
Depreciation and amortization 26,483 25,365 26,106
Interest expense 13,395 10,209 8,720
Income tax expense (benefit) 7,877 5,468 14,134
Net earnings (loss) 209,232 206,976 250,748
WAVE      
Investments in and Advances to Affiliates [Line Items]      
Net sales 379,103 360,395 334,031
Gross margin (loss) 205,909 201,581 190,350
Operating income (loss) 166,969 158,697 158,030
Depreciation and amortization 3,634 3,318 2,978
Interest expense 10,547 8,365 7,182
Income tax expense (benefit) 219 119 2,398
Net earnings (loss) [1] 162,849 152,329 154,866
ClarkDietrich      
Investments in and Advances to Affiliates [Line Items]      
Net sales 892,758 790,887 711,735
Gross margin (loss) 93,947 97,437 128,098
Operating income (loss) 33,384 39,153 68,696
Depreciation and amortization 11,600 11,864 12,718
Interest expense 912 114 20
Net earnings (loss) 34,560 39,138 69,122
Serviacero Worthington      
Investments in and Advances to Affiliates [Line Items]      
Net sales 351,671 315,098 275,315
Gross margin (loss) 34,494 32,396 37,080
Operating income (loss) 25,636 24,232 29,975
Depreciation and amortization 4,319 3,919 3,862
Interest expense 493 397 89
Income tax expense (benefit) 7,629 5,141 11,740
Net earnings (loss) 16,155 17,577 18,140
ArtiFlex      
Investments in and Advances to Affiliates [Line Items]      
Net sales 201,526 197,061 208,922
Gross margin (loss) 12,928 18,266 22,829
Operating income (loss) 5,524 11,395 15,519
Depreciation and amortization 6,055 5,515 5,850
Interest expense 1,443 1,333 1,429
Income tax expense (benefit) 29 208 (2)
Net earnings (loss) 4,051 9,854 14,092
Other [Member]      
Investments in and Advances to Affiliates [Line Items]      
Net sales 32,753 28,578 17,784
Gross margin (loss) (6,000) (6,399) (4,313)
Operating income (loss) (9,964) (10,584) (8,407)
Depreciation and amortization 875 749 698
Income tax expense (benefit)     (2)
Net earnings (loss) $ (8,383) $ (11,922) $ (5,472)
[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.