XML 134 R61.htm IDEA: XBRL DOCUMENT v3.21.2
Investments in Unconsolidated Affiliates - Financial Results of Four Largest Unconsolidated Affiliates (Detail) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
May 31, 2021
Feb. 28, 2021
Nov. 30, 2020
Aug. 31, 2020
May 31, 2020
Feb. 29, 2020
Nov. 30, 2019
Aug. 31, 2019
May 31, 2021
May 31, 2020
May 31, 2019
Investments In And Advances To Affiliates [Line Items]                      
Net sales $ 978,319 $ 759,109 $ 731,092 $ 702,909 $ 611,627 $ 763,996 $ 827,637 $ 855,859 $ 3,171,429 $ 3,059,119 $ 3,759,556
Gross margin (loss) 226,148 164,098 135,474 113,358 89,890 115,545 120,611 117,291 639,078 443,337 479,955
Operating income (loss)                 310,600 223,521 221,549
Depreciation and amortization                 34,988 30,519 26,483
Interest expense                 12,284 13,992 13,395
Income tax expense (benefit)                 11,960 3,453 7,877
Net earnings $ 118,542 $ 72,683 $ (68,512) $ 618,738 $ 11,089 $ 18,888 $ 56,922 $ (2,455) 741,450 84,444 163,273
Equity Method Investment, Nonconsolidated Investee, Other                      
Investments In And Advances To Affiliates [Line Items]                      
Net sales                 1,918,477 1,819,996 1,857,811
Gross margin (loss)                 438,558 376,930 341,278
Net earnings                 293,186 259,450 209,232
WAVE                      
Investments In And Advances To Affiliates [Line Items]                      
Operating income (loss)                 165,381 166,404 166,969
Depreciation and amortization                 4,073 4,032 3,634
Interest expense                 8,909 11,061 10,547
Income tax expense (benefit)                 200 216 219
WAVE | Equity Method Investment, Nonconsolidated Investee, Other                      
Investments In And Advances To Affiliates [Line Items]                      
Net sales                 371,814 368,820 379,103
Gross margin (loss)                 215,692 208,040 205,909
Net earnings [1]                 156,869 202,451 162,849
ClarkDietrich                      
Investments In And Advances To Affiliates [Line Items]                      
Operating income (loss)                 94,888 66,952 33,384
Depreciation and amortization                 11,917 11,869 11,600
Interest expense                 101 378 912
ClarkDietrich | Equity Method Investment, Nonconsolidated Investee, Other                      
Investments In And Advances To Affiliates [Line Items]                      
Net sales                 893,371 855,994 892,758
Gross margin (loss)                 158,074 131,619 93,947
Net earnings                 98,313 68,899 34,560
Serviacero Worthington                      
Investments In And Advances To Affiliates [Line Items]                      
Operating income (loss)                 43,075 7,513 25,636
Depreciation and amortization                 4,305 4,324 4,319
Interest expense                 42 87 493
Income tax expense (benefit)                 11,341 3,267 7,629
Serviacero Worthington | Equity Method Investment, Nonconsolidated Investee, Other                      
Investments In And Advances To Affiliates [Line Items]                      
Net sales                 311,543 273,276 351,671
Gross margin (loss)                 51,253 15,739 34,494
Net earnings                 31,865 2,573 16,155
ArtiFlex                      
Investments In And Advances To Affiliates [Line Items]                      
Operating income (loss)                 9,628 6,248 5,524
Depreciation and amortization                 5,728 5,605 6,055
Interest expense                 528 801 1,443
Income tax expense (benefit)                 149 (15) 29
ArtiFlex | Equity Method Investment, Nonconsolidated Investee, Other                      
Investments In And Advances To Affiliates [Line Items]                      
Net sales                 144,834 175,428 201,526
Gross margin (loss)                 20,596 14,212 12,928
Net earnings                 8,950 5,461 4,051
Other [Member]                      
Investments In And Advances To Affiliates [Line Items]                      
Operating income (loss)                 (2,372) (23,596) (9,964)
Depreciation and amortization                 8,965 4,689 875
Interest expense                 2,704 1,665  
Income tax expense (benefit)                 270 (15)  
Other [Member] | Equity Method Investment, Nonconsolidated Investee, Other                      
Investments In And Advances To Affiliates [Line Items]                      
Net sales                 196,915 146,478 32,753
Gross margin (loss)                 (7,057) 7,320 (6,000)
Net earnings                 $ (2,811) $ (19,934) $ (8,383)
[1] On September 30, 2019, WAVE completed the sale of its international operations to Knauf Ceilings and Holding GmbH (“Knauf”), as part of the broader transaction between Knauf and Armstrong World Industries, Inc., our partner in the WAVE joint venture.  The net earnings in this table include net income attributable to discontinued operations of  $49,770,000 and $6,830,000 in fiscal 2020 and fiscal 2019, respectively.  All other amounts presented in the table above exclude the activity of the discontinued operations of WAVE.