XML 35 R11.htm IDEA: XBRL DOCUMENT v3.20.2
Investments in Unconsolidated Affiliates
12 Months Ended
May 31, 2020
Equity Method Investments And Joint Ventures [Abstract]  
Investments in Unconsolidated Affiliates

Note C – Investments in Unconsolidated Affiliates

Investments in affiliated companies that we do not control, either through majority ownership or otherwise, are accounted for using the equity method.  At May 31, 2020, the Company held investments in the following affiliated companies:  ArtiFlex Manufacturing, LLC (“ArtiFlex”) (50%), Cabs joint venture (20%), Clarkwestern Dietrich Building Systems LLC (“ClarkDietrich”) (25%), Serviacero Planos, S. de R. L. de C.V. (“Serviacero Worthington”) (50%), and Worthington Armstrong Venture (“WAVE”) (50%)

 

On December 31, 2019, the Company contributed the recently acquired operating net assets of Heidtman Steel Products, Inc.’s Cleveland facility (“Heidtman”) to the Samuel joint venture in exchange for an incremental 31.75% ownership interest in the Samuel joint venture, bringing our total ownership interest to 63%. The Samuel joint venture’s results have been consolidated within Steel Processing since that date. Refer to “NOTE P – Acquisitions” for additional information.

 

On November 1, 2019, we closed on an agreement with an affiliate of Angeles Equity Partners, LLC by which we contributed substantially all of the net assets of our Engineered Cabs business to a newly-formed joint venture, in which we retained a 20% noncontrolling interest. Immediately following the contribution, the Cabs joint venture acquired the net assets of Crenlo. Our contributions to the Cabs joint venture consisted of the net assets of our primary Engineered Cabs manufacturing facilities located in Greeneville, Tennessee and Watertown, South Dakota.  Our investment in the Cabs joint venture is accounted for under the equity method, due to lack of control.

 

During the second quarter of fiscal 2020, the Company’s exploration of strategic alternatives relating to its investment in ArtiFlex resulted in the need to evaluate this investment for potential impairment. Based on the analysis performed, the Company concluded its investment was not impaired, as then current and projected cash flows were deemed sufficient to recover the remaining book value of $54,566,000. However, it is possible the

Company’s estimate of future cash flows could decline to a level that no longer supports the current book value of the investment. Factors which could have an adverse impact on the current cash flow projections, include, but are not limited to deteriorating market conditions as well as potential outcomes that may result from management’s review of strategic alternatives.

 

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, in the fourth quarter of fiscal 2019 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.  During the first quarter of fiscal 2020, the Company began the process of exploring the potential exit of its interest in the Nisshin joint venture in China. As a result, the Company evaluated its investment for potential impairment. The Company concluded the remaining book value of the investment was fully impaired, resulting in an impairment charge of $4,236,000 within equity income during the three months ended August 31, 2019.  On December 19, 2019, the Company finalized an agreement to transfer the risks and rewards related to its 10% interest to the other joint venture partners. As a result, the Company has no further rights or obligations related to the Nisshin joint venture.

We received distributions from unconsolidated affiliates totaling $122,953,000, $161,079,000, and $89,787,000 in fiscal 2020, fiscal 2019 and fiscal 2018, 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 $103,837,000 and $121,948,000 at May 31, 2020 and 2019, respectively.  In accordance with the applicable accounting guidance, we reclassified the negative balance to the liabilities section of our consolidated balance sheets.  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 sheets. 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)

2020

 

 

2019

 

Cash

$

68,730

 

 

$

37,471

 

Other current assets

 

528,631

 

 

 

594,959

 

Current assets for discontinued operations

 

-

 

 

 

35,793

 

Noncurrent assets

 

399,731

 

 

 

360,925

 

Total assets

$

997,092

 

 

$

1,029,148

 

Current liabilities

$

174,709

 

 

$

236,781

 

Current liabilities for discontinued operations

 

-

 

 

 

9,610

 

Short-term borrowings

 

500

 

 

 

15,162

 

Current maturities of long-term debt

 

37,542

 

 

 

33,003

 

Long-term debt

 

346,690

 

 

 

321,791

 

Other noncurrent liabilities

 

73,656

 

 

 

18,192

 

Equity

 

363,995

 

 

 

394,609

 

Total liabilities and equity

$

997,092

 

 

$

1,029,148

 

 

The amounts presented within the discontinued operations captions in the table above reflect the international operations of our WAVE joint venture prior to their sale on September 30, 2019. When the sale of these operations closed, it generated a pre-tax gain of $46,238,000, subject to certain post-closing adjustments, that was recorded within net earnings from discontinued operations on WAVE’s books. This sale was part of a broader transaction between the joint venture partner, Armstrong World Industries, Inc. (“AWI”), and Knauf Ceilings and Holding GmbH (“Knauf”), a family-owned manufacturer of building materials headquartered in Germany.  Our portion of the net gain was $23,119,000 and has been recognized within equity in net income of unconsolidated affiliates.  In May 2020, we received a cash distribution of $10,000,000 from WAVE related to the September 30, 2019 sale of the international operations.  As of May 31, 2020, WAVE has a $5,900,000 receivable from AWI ($2,950,000 of which is Worthington’s portion), related to the remaining proceeds of the sale which are subject to post-closing adjustments as provided by the purchase agreement.  

 

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)

 

2020

 

 

2019

 

 

2018

 

Net sales

 

 

 

 

 

 

 

 

 

 

 

 

WAVE

 

$

368,820

 

 

$

379,103

 

 

$

360,395

 

ClarkDietrich

 

 

855,994

 

 

 

892,758

 

 

 

790,887

 

Serviacero Worthington

 

 

273,276

 

 

 

351,671

 

 

 

315,098

 

ArtiFlex

 

 

175,428

 

 

 

201,526

 

 

 

197,061

 

Other

 

 

146,478

 

 

 

32,753

 

 

 

28,578

 

Total net sales

 

$

1,819,996

 

 

$

1,857,811

 

 

$

1,692,019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross margin (loss)

 

 

 

 

 

 

 

 

 

 

 

 

WAVE

 

$

208,040

 

 

$

205,909

 

 

$

201,581

 

ClarkDietrich

 

 

131,619

 

 

 

93,947

 

 

 

97,437

 

Serviacero Worthington

 

 

15,739

 

 

 

34,494

 

 

 

32,396

 

ArtiFlex

 

 

14,212

 

 

 

12,928

 

 

 

18,266

 

Other

 

 

7,320

 

 

 

(6,000

)

 

 

(6,399

)

Total gross margin

 

$

376,930

 

 

$

341,278

 

 

$

343,281

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income (loss)

 

 

 

 

 

 

 

 

 

 

 

 

WAVE

 

$

166,404

 

 

$

166,969

 

 

$

158,697

 

ClarkDietrich

 

 

66,952

 

 

 

33,384

 

 

 

39,153

 

Serviacero Worthington

 

 

7,513

 

 

 

25,636

 

 

 

24,232

 

ArtiFlex

 

 

6,248

 

 

 

5,524

 

 

 

11,395

 

Other

 

 

(23,596

)

 

 

(9,964

)

 

 

(10,584

)

Total operating income

 

$

223,521

 

 

$

221,549

 

 

$

222,893

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

 

 

 

 

 

 

 

 

 

 

WAVE

 

$

4,032

 

 

$

3,634

 

 

$

3,318

 

ClarkDietrich

 

 

11,869

 

 

 

11,600

 

 

 

11,864

 

Serviacero Worthington

 

 

4,324

 

 

 

4,319

 

 

 

3,919

 

ArtiFlex

 

 

5,605

 

 

 

6,055

 

 

 

5,515

 

Other

 

 

4,689

 

 

 

875

 

 

 

749

 

Total depreciation and amortization

 

$

30,519

 

 

$

26,483

 

 

$

25,365

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

 

 

 

 

 

 

 

 

 

 

WAVE

 

$

11,061

 

 

$

10,547

 

 

$

8,365

 

ClarkDietrich

 

 

378

 

 

 

912

 

 

 

114

 

Serviacero Worthington

 

 

87

 

 

 

493

 

 

 

397

 

ArtiFlex

 

 

801

 

 

 

1,443

 

 

 

1,333

 

Other

 

 

1,665

 

 

 

-

 

 

 

-

 

Total interest expense

 

$

13,992

 

 

$

13,395

 

 

$

10,209

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax expense (benefit)

 

 

 

 

 

 

 

 

 

 

 

 

WAVE

 

$

216

 

 

$

219

 

 

$

119

 

ClarkDietrich

 

 

-

 

 

 

-

 

 

 

-

 

Serviacero Worthington

 

 

3,267

 

 

 

7,629

 

 

 

5,141

 

ArtiFlex

 

 

(15

)

 

 

29

 

 

 

208

 

Other

 

 

(15

)

 

 

-

 

 

 

-

 

Total income tax expense

 

$

3,453

 

 

$

7,877

 

 

$

5,468

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings (loss)

 

 

 

 

 

 

 

 

 

 

 

 

WAVE (1)

 

$

202,451

 

 

$

162,849

 

 

$

152,329

 

ClarkDietrich

 

 

68,899

 

 

 

34,560

 

 

 

39,138

 

Serviacero Worthington

 

 

2,573

 

 

 

16,155

 

 

 

17,577

 

ArtiFlex

 

 

5,461

 

 

 

4,051

 

 

 

9,854

 

Other

 

 

(19,934

)

 

 

(8,383

)

 

 

(11,922

)

Total net earnings

 

$

259,450

 

 

$

209,232

 

 

$

206,976

 

 

 

(1)

These net earnings include net income attributable to discontinued operations of $49,770,000, $6,830,000, and $2,226,000 in fiscal 2020, fiscal 2019, and fiscal 2018, 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, 2020 and 2019, $39,995,000 and $46,838,000, respectively, of our consolidated retained earnings represented undistributed earnings of our unconsolidated affiliates, net of tax.