XML 61 R4.htm IDEA: XBRL DOCUMENT v2.4.1.9
CONSOLIDATED STATEMENTS OF EARNINGS (USD $)
In Thousands, except Per Share data, unless otherwise specified
3 Months Ended 6 Months Ended
Nov. 30, 2014
Nov. 30, 2013
Nov. 30, 2014
Nov. 30, 2013
Net sales $ 871,012us-gaap_SalesRevenueNet $ 769,900us-gaap_SalesRevenueNet $ 1,733,426us-gaap_SalesRevenueNet $ 1,462,191us-gaap_SalesRevenueNet
Cost of goods sold 745,789us-gaap_CostOfGoodsSold 641,668us-gaap_CostOfGoodsSold 1,478,696us-gaap_CostOfGoodsSold 1,222,995us-gaap_CostOfGoodsSold
Gross margin 125,223us-gaap_GrossProfit 128,232us-gaap_GrossProfit 254,730us-gaap_GrossProfit 239,196us-gaap_GrossProfit
Selling, general and administrative expense 77,308us-gaap_SellingGeneralAndAdministrativeExpense 78,395us-gaap_SellingGeneralAndAdministrativeExpense 152,563us-gaap_SellingGeneralAndAdministrativeExpense 149,935us-gaap_SellingGeneralAndAdministrativeExpense
Impairment of long-lived assets 14,235us-gaap_AssetImpairmentCharges 30,734us-gaap_AssetImpairmentCharges 16,185us-gaap_AssetImpairmentCharges 35,375us-gaap_AssetImpairmentCharges
Restructuring and other expense (income) 405wor_RestructuringAndOtherExpenseIncome (1,182)wor_RestructuringAndOtherExpenseIncome 398wor_RestructuringAndOtherExpenseIncome (5,179)wor_RestructuringAndOtherExpenseIncome
Joint venture transactions 83wor_JointVentureTransactions 786wor_JointVentureTransactions 190wor_JointVentureTransactions 928wor_JointVentureTransactions
Operating income 33,192us-gaap_OperatingIncomeLoss 19,499us-gaap_OperatingIncomeLoss 85,394us-gaap_OperatingIncomeLoss 58,137us-gaap_OperatingIncomeLoss
Other income (expense):        
Miscellaneous income 1,220us-gaap_OtherNonoperatingIncome 2,472us-gaap_OtherNonoperatingIncome 1,543us-gaap_OtherNonoperatingIncome 13,409us-gaap_OtherNonoperatingIncome
Interest expense (9,676)us-gaap_InterestExpense (6,258)us-gaap_InterestExpense (19,192)us-gaap_InterestExpense (12,498)us-gaap_InterestExpense
Equity in net income of unconsolidated affiliates 22,319us-gaap_IncomeLossFromEquityMethodInvestments 21,086us-gaap_IncomeLossFromEquityMethodInvestments 50,243us-gaap_IncomeLossFromEquityMethodInvestments 48,037us-gaap_IncomeLossFromEquityMethodInvestments
Earnings before income taxes 47,055us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest 36,799us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest 117,988us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest 107,085us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
Income tax expense 15,600us-gaap_IncomeTaxExpenseBenefit 8,459us-gaap_IncomeTaxExpenseBenefit 37,713us-gaap_IncomeTaxExpenseBenefit 22,392us-gaap_IncomeTaxExpenseBenefit
Net earnings 31,455us-gaap_ProfitLoss 28,340us-gaap_ProfitLoss 80,275us-gaap_ProfitLoss 84,693us-gaap_ProfitLoss
Net earnings attributable to noncontrolling interest 1,993us-gaap_NetIncomeLossAttributableToNoncontrollingInterest 5,363us-gaap_NetIncomeLossAttributableToNoncontrollingInterest 6,645us-gaap_NetIncomeLossAttributableToNoncontrollingInterest 7,159us-gaap_NetIncomeLossAttributableToNoncontrollingInterest
Net earnings attributable to controlling interest $ 29,462us-gaap_NetIncomeLoss $ 22,977us-gaap_NetIncomeLoss $ 73,630us-gaap_NetIncomeLoss $ 77,534us-gaap_NetIncomeLoss
Basic        
Average common shares outstanding 67,105us-gaap_WeightedAverageNumberOfSharesOutstandingBasic 69,304us-gaap_WeightedAverageNumberOfSharesOutstandingBasic 67,337us-gaap_WeightedAverageNumberOfSharesOutstandingBasic 69,454us-gaap_WeightedAverageNumberOfSharesOutstandingBasic
Earnings per share attributable to controlling interest $ 0.44us-gaap_EarningsPerShareBasic $ 0.33us-gaap_EarningsPerShareBasic $ 1.09us-gaap_EarningsPerShareBasic $ 1.12us-gaap_EarningsPerShareBasic
Diluted        
Average common shares outstanding 69,181us-gaap_WeightedAverageNumberOfDilutedSharesOutstanding 71,826us-gaap_WeightedAverageNumberOfDilutedSharesOutstanding 69,780us-gaap_WeightedAverageNumberOfDilutedSharesOutstanding 72,089us-gaap_WeightedAverageNumberOfDilutedSharesOutstanding
Earnings per share attributable to controlling interest $ 0.43us-gaap_EarningsPerShareDiluted $ 0.32us-gaap_EarningsPerShareDiluted $ 1.06us-gaap_EarningsPerShareDiluted $ 1.08us-gaap_EarningsPerShareDiluted
Common shares outstanding at end of period 66,912us-gaap_WeightedAverageNumberOfShareOutstandingBasicAndDiluted 69,138us-gaap_WeightedAverageNumberOfShareOutstandingBasicAndDiluted 66,912us-gaap_WeightedAverageNumberOfShareOutstandingBasicAndDiluted 69,138us-gaap_WeightedAverageNumberOfShareOutstandingBasicAndDiluted
Cash dividends declared per share $ 0.18us-gaap_CommonStockDividendsPerShareDeclared $ 0.15us-gaap_CommonStockDividendsPerShareDeclared $ 0.36us-gaap_CommonStockDividendsPerShareDeclared $ 0.30us-gaap_CommonStockDividendsPerShareDeclared