XML 85 R58.htm IDEA: XBRL DOCUMENT v3.23.2
Investments in Unconsolidated Affiliates - Financial Results of Four Largest Unconsolidated Affiliates (Detail) - USD ($)
$ in Thousands
12 Months Ended
May 31, 2023
May 31, 2022
May 31, 2021
Investments In And Advances To Affiliates [Line Items]      
Net sales $ 4,916,392 $ 5,242,219 $ 3,171,429
Gross margin 663,312 714,816 639,078
Net earnings (loss) 269,170 399,264 741,450
Equity Method Investment, Nonconsolidated Investee, Other      
Investments In And Advances To Affiliates [Line Items]      
Net sales 2,880,640 3,268,842 1,918,477
Gross margin 693,546 808,599 438,558
Operating income (loss) 526,601 636,224 310,600
Depreciation and amortization 34,256 32,094 34,988
Interest expense 16,518 10,442 12,284
Income tax expense (benefit) 1,011 26,739 11,960
Net earnings (loss) 516,505 605,017 293,186
WAVE | Equity Method Investment, Nonconsolidated Investee, Other      
Investments In And Advances To Affiliates [Line Items]      
Net sales 447,369 452,368 371,814
Gross margin 242,257 238,523 215,692
Operating income (loss) 184,882 183,545 165,381
Depreciation and amortization 4,679 4,554 4,073
Interest expense 13,024 8,386 8,909
Income tax expense (benefit) 222 158 200
Net earnings (loss) 171,687 175,154 156,869
ClarkDietrich | Equity Method Investment, Nonconsolidated Investee, Other      
Investments In And Advances To Affiliates [Line Items]      
Net sales 1,451,665 1,695,808 893,371
Gross margin 403,569 431,070 158,074
Operating income (loss) 318,914 351,583 94,888
Depreciation and amortization 13,717 10,946 11,917
Interest expense 524 308 101
Income tax expense (benefit) 1,924    
Net earnings (loss) 321,977 356,288 98,313
Serviacero Worthington | Equity Method Investment, Nonconsolidated Investee, Other      
Investments In And Advances To Affiliates [Line Items]      
Net sales 564,569 620,312 311,543
Gross margin 21,503 96,918 51,253
Operating income (loss) 10,387 87,342 43,075
Depreciation and amortization 4,030 4,300 4,305
Interest expense 329 180 42
Income tax expense (benefit) (2,996) 25,079 11,341
Net earnings (loss) 15,451 59,565 31,865
ArtiFlex | Equity Method Investment, Nonconsolidated Investee, Other      
Investments In And Advances To Affiliates [Line Items]      
Net sales [1] 52,641 187,089 144,834
Gross margin [1] 8,589 30,633 20,596
Operating income (loss) [1] 4,911 15,778 9,628
Depreciation and amortization [1] 1,444 5,708 5,728
Interest expense [1] 134 340 528
Income tax expense (benefit) [1] 59 258 149
Net earnings (loss) [1] 4,717 15,180 8,950
Workhorse | Equity Method Investment, Nonconsolidated Investee, Other      
Investments In And Advances To Affiliates [Line Items]      
Net sales 364,396 313,265 196,915
Gross margin 17,628 11,455 (7,057)
Operating income (loss) 7,507 (2,024) (2,372)
Depreciation and amortization 10,386 6,586 8,965
Interest expense 2,507 1,228 2,704
Income tax expense (benefit) 1,802 1,244 270
Net earnings (loss) $ 2,673 $ (1,170) $ (2,811)
[1] On August 3, 2022, we sold our 50% noncontrolling equity interest in ArtiFlex.