Attached files

file filename
8-K - WORTHINGTON INDUSTRIES, INC. 8-K - WORTHINGTON INDUSTRIES INCworthington8k.htm
 

Exhibit 99.1
 
 
 
 
 
Worthington Reports Fourth Quarter and Fiscal Year Results

COLUMBUS, Ohio, June 29, 2016 – Worthington Industries, Inc. (NYSE: WOR) today reported net sales of $714.7 million and net earnings of $58.5 million, or $0.92 per diluted share, for its fiscal 2016 fourth quarter ended May 31, 2016. Net earnings in the quarter include pre-tax restructuring charges totaling $1.9 million and a $6.9 million pre-tax gain related to the consolidation of the results of the Company's Worthington Specialty Processing (WSP) joint venture with U.S. Steel, as described under "Fiscal 2016 Highlights" below. The net after-tax impact of these items increased earnings per diluted share by $0.05.

In the fourth quarter of fiscal 2015, the Company reported net sales of $846.0 million and net earnings of $28.9 million, or $0.44 per diluted share.  Net earnings in the fourth quarter of fiscal 2015 included pre-tax impairment and restructuring charges totaling $6.5 million, which reduced earnings per diluted share by $0.08.

For the fiscal year ended May 31, 2016, the Company reported net sales of $2.8 billion and net earnings of $143.7 million, or $2.22 per diluted share, up from net earnings of $76.8 million, or $1.12 per diluted share, in the prior year.  Net sales were down 17% year over year, or $564.5 million, driven primarily by lower average selling prices in Steel Processing and lower volume in Pressure Cylinders and Engineered Cabs.  Fiscal year 2016 net earnings were adversely affected by pre-tax impairment and restructuring charges in the net amount of $33.1 million, which when combined with the $6.9 million pre-tax gain related to the consolidation of the WSP joint venture, reduced earnings per diluted share by $0.26.  Impairment and restructuring charges in the prior year resulted in a net pre-tax charge of $107.1 million, which reduced earnings per diluted share by $1.00.

Financial highlights for the current and comparative periods are as follows:
 
 
-more-

Worthington Industries
June 29, 2016
Page 2
 
 

 
(U.S. dollars in millions, except per share data)


   
4Q 2016
   
3Q 2016
   
4Q 2015
     
12M 2016
     
12M 2015
 
Net sales
 
$
714.7
   
$
647.1
   
$
846.0
   
$
2,819.7
   
$
3,384.2
 
Operating income
   
54.0
     
25.1
     
27.2
     
122.1
     
60.6
 
Equity income
   
34.1
     
25.0
     
18.4
     
115.0
     
87.5
 
Net earnings
   
58.5
     
29.8
     
28.9
     
143.7
     
76.8
 
Earnings per diluted share
 
$
0.92
   
$
0.47
   
$
0.44
   
$
2.22
   
$
1.12
 




"We ended fiscal year 2016 with a very good fourth quarter which drove annual earnings per share to a record $2.22," said John McConnell, Chairman and CEO.  "We had excellent results in the fourth quarter in Steel Processing, our joint ventures, especially WAVE, and the industrial and consumer products businesses in Pressure Cylinders.  I want to thank each of our employees for their dedication and hard work in challenging times and for taking advantage of opportunities to improve and help the Company grow."

Consolidated Quarterly Results

Net sales for the fourth quarter of fiscal 2016 were $714.7 million, down 16% from the comparable quarter in the prior year, when net sales were $846.0 million. The decrease was the result of lower average selling prices in Steel Processing, as a result of lower steel prices, and lower volume in certain Pressure Cylinders businesses, and Engineered Cabs.

Gross margin increased $24.2 million from the prior year quarter to $134.5 million due to a favorable pricing spread and the favorable impact of inventory holding gains in Steel Processing in the current quarter compared to inventory holding losses in the prior year quarter, partially offset by lower volume in Pressure Cylinders and Engineered Cabs.

Operating income for the current quarter was $54.0 million, an increase of $26.8 million from the prior year quarter.  The increase was due to higher gross margin, and the favorable impact of lower impairment and restructuring charges.

Interest expense was $8.1 million for the current quarter, compared to $8.2 million in the prior year quarter. The decrease was due to lower short-term borrowings.

The Company's portion of equity income from unconsolidated joint ventures increased $15.7 million from the prior year quarter to $34.1 million on higher contributions from all the joint ventures.  Joint venture sales totaled $393.3 million for the current quarter.  The Company received cash distributions of $21.2 million from unconsolidated joint ventures during the quarter.
 
-more-

Worthington Industries
June 29, 2016
Page 3
 
 

 
Income tax expense was $24.8 million in the current quarter compared to $6.2 million in the prior year quarter.  The increase was primarily due to higher earnings.  Tax expense in the current quarter reflects an effective rate of 29.8% compared to 17.8% for the prior year quarter.

Balance Sheet

At quarter-end, total debt was $583.5 million, down $27.6 million from February 29, 2016, due to lower short-term borrowings.  The Company had $84.2 million of cash at quarter-end.


Quarterly Segment Results

Steel Processing's net sales of $466.0 million were down 14%, or $73.9 million, from the comparable prior year quarter driven primarily by lower average selling prices.  Operating income of $40.4 million was $17.9 million higher than the prior year quarter due to a favorable pricing spread and the favorable impact of inventory holding gains in the current quarter compared to inventory holding losses in the prior year quarter.  The mix of direct versus toll tons processed was 52% to 48% in the current quarter, compared to 62% to 38% in the prior year quarter.  The change in mix was primarily the result of the consolidation of the WSP joint venture effective March 1, 2016.

Pressure Cylinders' net sales of $218.6 million were down 13%, or $33.0 million, from the comparable prior year quarter.  The decline was driven primarily by a 61% volume decrease in the oil & gas equipment business.  Operating income of $12.9 million was $2.6 million higher than the prior year quarter on lower impairment and restructuring charges and improvements in the industrial and consumer products businesses.  Declines in the oil & gas equipment business partially offset the overall improvement in Pressure Cylinders' operating income.

Engineered Cabs' net sales of $29.1 million were down $17.4 million, or 37%, below the prior year quarter due to declines in market demand and the September 2015 closure of the Florence, S.C. facility.  The operating loss was $2.0 million less than the prior year quarter.
 
 
-more-

Worthington Industries
June 29, 2016
Page 4
 
 
 
 
The "Other" category includes the Energy Innovations businesses, as well as non-allocated corporate expenses.  Net sales in the "Other" category were $1.0 million, a decrease of $7.0 million from the prior year quarter as the Construction Services business has ceased operations.  The Construction Services business reported a $0.3 million loss for the quarter as operations were wound down.

Fiscal 2016 Highlights
· On March 1, 2016, the Company obtained operating control of the WSP joint venture with U.S. Steel. As a result, the Company began consolidating the results of WSP within the financial results of Steel Processing as of March 1, 2016.  The ownership percentages remained unchanged with Worthington at 51% and U.S. Steel at 49%.
· On December 7, 2015, the Company completed the acquisition of the global CryoScience business of Taylor Wharton, including a manufacturing facility in Theodore, Ala. for $30.6 million. The asset purchase was made pursuant to the Chapter 11 bankruptcy proceedings of Taylor Wharton and became part of Pressure Cylinders upon closing.
· During Fiscal 2016, the Company repurchased a total of 3,500,000 common shares for $99.8 million at an average price of $28.53.

Outlook

"While we expect some headwinds to continue, our legacy businesses are performing well and we anticipate a good start to our new fiscal year," McConnell said.  "The Company's two underperforming businesses, engineered cabs and oil and gas, are in better positions with smaller footprints and the cryogenics business is repositioning with its moves to new facilities later this year and new markets.  And, all of our efforts in Transformation 2.0 and innovation will help us continue to improve and achieve our goals for growth in each of our businesses."

Conference Call

Worthington will review fiscal 2016 fourth quarter and full-year results during its quarterly conference call on June 29, 2016, at 2:30 p.m., Eastern Daylight Time.  Details regarding the conference call can be found on the Company web site at www.WorthingtonIndustries.com.
 
 
-more-
Worthington Industries
June 29, 2016
Page 5
 
 
 
About Worthington Industries

Worthington Industries is a leading global diversified metals manufacturing company with 2016 fiscal year sales of $2.8 billion.  Headquartered in Columbus, Ohio, Worthington is North America's premier value-added steel processor providing customers with wide ranging capabilities, products and services for a variety of markets including automotive, construction and agriculture; a global leader in manufacturing pressure cylinders for industrial gas and cryogenic applications, CNG and LNG storage, transportation and alternative fuel tanks, oil and gas equipment, and consumer products for camping, grilling, hand torch solutions and helium balloon kits; and a manufacturer of operator cabs for heavy mobile industrial equipment; laser welded blanks for light weighting applications; automotive racking solutions; and through joint ventures, complete ceiling grid solutions;  automotive tooling and stampings; and steel framing for commercial construction.  Worthington employs approximately 10,000 people and operates 82 facilities in 11 countries. 

Founded in 1955, the Company operates under a long-standing corporate philosophy rooted in the golden rule. Earning money for its shareholders is the first corporate goal. This philosophy serves as the basis for an unwavering commitment to the customer, supplier, and shareholder, and as the Company's foundation for one of the strongest employee-employer partnerships in American industry.
 

 
-more-

Worthington Industries
June 29, 2016
Page 6
 
 

 
Safe Harbor Statement

The Company wishes to take advantage of the Safe Harbor provisions included in the Private Securities Litigation Reform Act of 1995 (the "Act"). Statements by the Company relating to outlook, strategy or business plans;  the ability to correct performance issues at operations; future or expected growth, forward momentum,  performance, sales, volumes, cash flows, earnings, balance sheet strengths, debt, financial condition or other financial measures; pricing and pricing trends for raw materials and finished goods and the impact of pricing and pricing changes; demand trends for the Company or its markets; additions to product lines and opportunities to participate in new markets; expected benefits for Transformation efforts; anticipated capital expenditures and asset sales; anticipated improvements and efficiencies in costs, operations, sales, inventory management, sourcing and the supply chain and the results thereof; projected profitability potential, capacity, and working capital needs; the ability to make acquisitions; the projected timing, results, benefits, costs, charges and expenditures related to acquisitions, newly-created joint ventures, headcount reductions and facility dispositions, shutdowns and consolidations; the alignment of operations with demand; the ability to reduce costs and improve operations in  down markets; the ability to maintain margins and capture and maintain market share and to develop or take advantage of future opportunities, customer initiatives, new businesses, new products and new markets; expectations for Company and customer inventories, jobs and orders; expectations for the economy and markets or improvements therein; expectations for increasing volatility or improving and sustainable earnings, earnings potential, margins or shareholder value; effects of judicial rulings and other non-historical matters constitute "forward-looking statements" within the meaning of the Act. Because they are based on beliefs, estimates and assumptions, forward-looking statements are inherently subject to risks and uncertainties that could cause actual results to differ materially from those projected. Any number of factors could affect actual results, including, without limitation, the effect of national, regional and worldwide economic conditions generally and within major product markets, including a recurrent slowing economy; the effect of conditions in national and worldwide financial markets; lower oil prices as a factor in demand for products; product demand and pricing; changes in product mix, product substitution and market acceptance of the Company's products; fluctuations in the pricing, quality or availability of raw materials (particularly steel), supplies, transportation, utilities and other items required by operations; effects of facility closures and the consolidation of operations; the effect of financial difficulties, consolidation and other changes within the steel, automotive, construction, oil and gas, heavy equipment and other industries in which the Company participates; failure to maintain appropriate levels of inventories; financial difficulties, (including bankruptcy filings) of original equipment manufacturers, end-users and customers, suppliers, joint venture partners and others with whom the Company does business; the ability to realize targeted expense reductions from headcount reductions, facility closures and other cost reduction efforts; the ability to realize other cost savings and operational, sales and sourcing improvements and efficiencies, and other expected benefits from transformation initiatives, and innovation efforts, on a timely basis; the overall success of, and the ability to integrate newly-acquired businesses and joint ventures, maintain and develop their customers, and achieve synergies and other expected benefits and cost savings therefrom; capacity levels and efficiencies, within facilities, within major product markets and within the industry as a whole; the effect of disruption in the business of suppliers, customers, facilities and shipping operations due to adverse weather, casualty events, equipment breakdowns, acts of war or terrorist activities or other causes; changes in customer demand, inventories, spending patterns, product choices, and supplier choices; risks associated with doing business internationally, including economic, political and social instability, foreign currency exposure and the acceptance of our products in these markets; the ability to improve and maintain processes and business practices to keep pace with the economic, competitive and technological environment; the outcome of adverse claims experience with respect to workers' compensation, product recalls or product liability, casualty events or other matters; deviation of actual results from estimates and/or assumptions used by the Company in the application of its significant accounting policies; level of imports and import prices in the Company's markets; the impact of judicial rulings and governmental regulations, both in the United States and abroad, including those adopted by the United States Securities and Exchange Commission and other governmental agencies as contemplated by the Dodd-Frank Wall Street Reform and Consumer Protection Act of 2010; the effect of changes to healthcare laws in the United States which may increase our healthcare and other costs and negatively impact our operations and financial results; and other risks described from time to time in the Company's filings with the United States Securities and Exchange Commission, including those described in "Part I – Item 1A. – Risk Factors" of our Annual Report on Form 10-K for the fiscal year ended May 31, 2015.



 
-more-

 
WORTHINGTON INDUSTRIES, INC.
CONSOLIDATED STATEMENTS OF EARNINGS
(In thousands, except per share amounts)



   
Three Months Ended May 31,
   
Twelve Months Ended May 31,
 
   
2016
   
2015
   
2016
   
2015
 
Net sales
 
$
714,671
   
$
846,023
   
$
2,819,714
   
$
3,384,234
 
Cost of goods sold
   
580,196
     
735,711
     
2,367,121
     
2,920,701
 
Gross margin
   
134,475
     
110,312
     
452,593
     
463,533
 
Selling, general and administrative expense
   
78,580
     
76,593
     
297,402
     
295,920
 
Impairment of goodwill and long-lived assets
   
-
     
2,344
     
25,962
     
100,129
 
Restructuring and other expense
   
1,883
     
4,162
     
7,177
     
6,927
 
Operating income
   
54,012
     
27,213
     
122,052
     
60,557
 
Other income (expense):
                               
Miscellaneous income (expense), net
   
7,544
     
(961
)
   
11,267
     
795
 
Interest expense
   
(8,131
)
   
(8,227
)
   
(31,670
)
   
(35,800
)
Equity in net income of unconsolidated affiliates
   
34,144
     
18,433
     
114,966
     
87,476
 
Earnings before income taxes
   
87,569
     
36,458
     
216,615
     
113,028
 
Income tax expense
   
24,831
     
6,232
     
58,987
     
25,772
 
Net earnings
   
62,738
     
30,226
     
157,628
     
87,256
 
Net earnings attributable to noncontrolling interests
   
4,215
     
1,361
     
13,913
     
10,471
 
Net earnings attributable to controlling interest
 
$
58,523
   
$
28,865
   
$
143,715
   
$
76,785
 
                                 
Basic
                               
Average common shares outstanding
   
61,453
     
64,217
     
62,469
     
66,309
 
Earnings per share attributable to controlling interest
 
$
0.95
   
$
0.45
   
$
2.30
   
$
1.16
 
                                 
Diluted
                               
Average common shares outstanding
   
63,933
     
65,767
     
64,755
     
68,483
 
Earnings per share attributable to controlling interest
 
$
0.92
   
$
0.44
   
$
2.22
   
$
1.12
 
                                 
                                 
Common shares outstanding at end of period
   
61,534
     
64,141
     
61,534
     
64,141
 
                                 
Cash dividends declared per share
 
$
0.19
   
$
0.18
   
$
0.76
   
$
0.72
 
 
 

 
 
 
 
WORTHINGTON INDUSTRIES, INC.
CONSOLIDATED BALANCE SHEETS
(In thousands)


   
May 31,
   
May 31,
 
   
2016
   
2015
 
Assets
           
Current assets:
           
Cash and cash equivalents
 
$
84,188
   
$
31,067
 
Receivables, less allowances of $4,579 and $3,085 at May 31, 2016
               
and May 31, 2015, respectively
   
439,688
     
474,292
 
Inventories:
               
Raw materials
   
162,427
     
181,975
 
Work in process
   
86,892
     
107,069
 
Finished products
   
70,016
     
85,931
 
Total inventories
   
319,335
     
374,975
 
Income taxes receivable
   
10,535
     
12,119
 
Assets held for sale
   
10,079
     
23,412
 
Deferred income taxes
   
-
     
22,034
 
Prepaid expenses and other current assets
   
51,635
     
54,294
 
Total current assets
   
915,460
     
992,193
 
Investments in unconsolidated affiliates
   
191,826
     
196,776
 
Goodwill
   
246,067
     
238,999
 
Other intangible assets, net of accumulated amortization of $49,532 and
               
$47,547 at May 31, 2016 and May 31, 2015, respectively
   
96,164
     
119,117
 
Other assets
   
31,400
     
24,867
 
Property, plant and equipment:
               
Land
   
18,537
     
16,017
 
Buildings and improvements
   
256,973
     
218,182
 
Machinery and equipment
   
945,951
     
872,986
 
Construction in progress
   
48,156
     
40,753
 
Total property, plant and equipment
   
1,269,617
     
1,147,938
 
Less: accumulated depreciation
   
686,779
     
634,748
 
Total property, plant and equipment, net
   
582,838
     
513,190
 
Total assets
 
$
2,063,755
   
$
2,085,142
 
                 
Liabilities and equity
               
Current liabilities:
               
Accounts payable
 
$
290,432
   
$
294,129
 
Short-term borrowings
   
2,651
     
90,550
 
Accrued compensation, contributions to employee benefit plans and
               
related taxes
   
75,105
     
66,252
 
Dividends payable
   
13,471
     
12,862
 
Other accrued items
   
45,056
     
56,913
 
Income taxes payable
   
2,501
     
2,845
 
Current maturities of long-term debt
   
862
     
841
 
Total current liabilities
   
430,078
     
524,392
 
Other liabilities
   
63,487
     
58,269
 
Distributions in excess of investment in unconsolidated affiliate
   
52,983
     
61,585
 
Long-term debt
   
579,982
     
579,352
 
Deferred income taxes
   
17,379
     
21,495
 
Total liabilities
   
1,143,909
     
1,245,093
 
Shareholders' equity - controlling interest
   
793,371
     
749,112
 
Noncontrolling interest
   
126,475
     
90,937
 
Total equity
   
919,846
     
840,049
 
Total liabilities and equity
 
$
2,063,755
   
$
2,085,142
 
                 
 
 

 
 
WORTHINGTON INDUSTRIES, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)


   
Three Months Ended May 31,
   
Twelve Months Ended May 31,
 
   
2016
   
2015
   
2016
   
2015
 
Operating activities:
                       
Net earnings
 
$
62,738
   
$
30,226
   
$
157,628
   
$
87,256
 
Adjustments to reconcile net earnings to net cash provided by
                               
operating activities:
                               
Depreciation and amortization
   
21,951
     
21,760
     
84,699
     
85,089
 
Impairment of goodwill and long-lived assets
   
-
     
2,344
     
25,962
     
100,129
 
Provision (benefit) for deferred income taxes
   
13,423
     
1,401
     
7,354
     
(39,960
)
Bad debt expense
   
151
     
365
     
346
     
259
 
Equity in net income of unconsolidated affiliates, net of distributions
   
(12,949
)
   
(3,925
)
   
(29,473
)
   
(12,299
)
Net (gain) loss on sale of assets
   
(5,363
)
   
(204
)
   
(12,996
)
   
3,277
 
Stock-based compensation
   
4,552
     
5,005
     
15,836
     
17,916
 
Excess tax benefits - stock-based compensation
   
-
     
(762
)
   
-
     
(7,178
)
Gain on previously held equity interest in WSP
   
(6,877
)
   
-
     
(6,877
)
   
-
 
Changes in assets and liabilities, net of impact of acquisitions:
                               
Receivables
   
(10,674
)
   
21,097
     
66,117
     
32,011
 
Inventories
   
5,319
     
98,033
     
66,351
     
54,108
 
Prepaid expenses and other current assets
   
9,003
     
(4,113
)
   
18,327
     
(15,295
)
Other assets
   
(511
)
   
(4,014
)
   
(4,530
)
   
1,617
 
Accounts payable and accrued expenses
   
37,645
     
(93,245
)
   
20,180
     
(83,190
)
Other liabilities
   
(892
)
   
743
     
4,460
     
(9,365
)
Net cash provided by operating activities
   
117,516
     
74,711
     
413,384
     
214,375
 
                                 
Investing activities:
                               
Investment in property, plant and equipment
   
(21,571
)
   
(22,990
)
   
(97,036
)
   
(96,255
)
Investment in notes receivable
   
-
     
-
     
-
     
(7,300
)
Acquisitions, net of cash acquired
   
-
     
191
     
(34,206
)
   
(105,291
)
Investments in unconsolidated affiliates
   
-
     
-
     
(5,595
)
   
(8,230
)
Proceeds from sale of assets and insurance
   
(89
)
   
10,194
     
9,797
     
14,007
 
Net cash used by investing activities
   
(21,660
)
   
(12,605
)
   
(127,040
)
   
(203,069
)
                                 
Financing activities:
                               
Net proceeds from (repayments of) short-term borrowings
   
(28,115
)
   
(33,597
)
   
(85,843
)
   
79,047
 
Proceeds from long-term debt
   
-
     
4,176
     
921
     
30,572
 
Principal payments on long-term debt
   
(218
)
   
(207
)
   
(862
)
   
(102,852
)
Proceeds from issuance of common shares
   
2,896
     
1,283
     
8,707
     
2,910
 
Excess tax benefits - stock-based compensation
   
-
     
762
     
-
     
7,178
 
Payments to noncontrolling interest
   
-
     
(1,312
)
   
(9,106
)
   
(13,379
)
Repurchase of common shares
   
-
     
(32,945
)
   
(99,847
)
   
(127,360
)
Dividends paid
   
(11,663
)
   
(11,667
)
   
(47,193
)
   
(46,434
)
Net cash used by financing activities
   
(37,100
)
   
(73,507
)
   
(233,223
)
   
(170,318
)
                                 
Increase (decrease) in cash and cash equivalents
   
58,756
     
(11,401
)
   
53,121
     
(159,012
)
Cash and cash equivalents at beginning of period
   
25,432
     
42,468
     
31,067
     
190,079
 
Cash and cash equivalents at end of period
 
$
84,188
   
$
31,067
   
$
84,188
   
$
31,067
 
                                 
 
 

 
WORTHINGTON INDUSTRIES, INC.
SUPPLEMENTAL DATA
(In thousands, except volume)



This supplemental information is provided to assist in the analysis of the results of operations.
 
   
   
   
Three Months Ended May 31,
   
Twelve Months Ended May 31,
 
   
2016
   
2015
   
2016
   
2015
 
Volume:
                       
Steel Processing (tons)
   
1,028,278
     
875,121
     
3,523,429
     
3,509,703
 
Pressure Cylinders (units)
   
19,458,765
     
22,082,614
     
72,230,021
     
81,112,610
 
                                 
Net sales:
                               
Steel Processing
 
$
466,023
   
$
539,954
   
$
1,843,661
   
$
2,145,744
 
Pressure Cylinders
   
218,610
     
251,613
     
844,898
     
1,001,402
 
Engineered Cabs
   
29,077
     
46,469
     
121,946
     
192,953
 
Other
   
961
     
7,987
     
9,209
     
44,135
 
Total net sales
 
$
714,671
   
$
846,023
   
$
2,819,714
   
$
3,384,234
 
                                 
Material cost:
                               
Steel Processing
 
$
289,897
   
$
396,142
   
$
1,245,051
   
$
1,567,325
 
Pressure Cylinders
   
90,372
     
122,832
     
359,802
     
474,319
 
Engineered Cabs
   
13,579
     
22,774
     
57,326
     
89,309
 
                                 
Selling, general and administrative expense:
                               
Steel Processing
 
$
36,969
   
$
33,872
   
$
132,827
   
$
123,372
 
Pressure Cylinders
   
37,675
     
37,026
     
143,853
     
141,092
 
Engineered Cabs
   
4,249
     
5,903
     
18,506
     
26,128
 
Other
   
(313
)
   
(208
)
   
2,216
     
5,328
 
Total selling, general and administrative expense
 
$
78,580
   
$
76,593
   
$
297,402
   
$
295,920
 
                                 
Operating income (loss):
                               
Steel Processing
 
$
40,427
   
$
22,555
   
$
112,001
   
$
108,707
 
Pressure Cylinders
   
12,896
     
10,316
     
28,375
     
58,113
 
Engineered Cabs
   
(1,697
)
   
(3,726
)
   
(19,331
)
   
(97,260
)
Other
   
2,386
     
(1,932
)
   
1,007
     
(9,003
)
Total operating income
 
$
54,012
   
$
27,213
   
$
122,052
   
$
60,557
 
                                 
Equity income (loss) by unconsolidated affiliate:
                               
WAVE
 
$
22,887
   
$
16,307
   
$
82,725
   
$
70,649
 
ClarkDietrich
   
4,346
     
542
     
14,635
     
2,950
 
Serviacero
   
3,399
     
(25
)
   
6,253
     
3,272
 
ArtiFlex
   
3,183
     
1,158
     
10,336
     
7,199
 
WSP
   
-
     
423
     
1,665
     
2,913
 
Other
   
329
     
28
     
(648
)
   
493
 
Total equity income
 
$
34,144
   
$
18,433
   
$
114,966
   
$
87,476
 
                                 
 
 
 

 
WORTHINGTON INDUSTRIES, INC.
SUPPLEMENTAL DATA
(In thousands, except volume)


The following provides detail of Pressure Cylinders volume and net sales by principal class of products.
 
   
   
   
Three Months Ended May 31,
   
Twelve Months Ended May 31,
 
   
2016
   
2015
   
2016
   
2015
 
Volume (units):
                       
Consumer Products
   
12,318,962
     
13,550,943
     
45,298,605
     
48,964,578
 
Industrial Products*
   
7,004,562
     
7,521,044
     
26,493,737
     
26,426,519
 
Mississippi*
   
-
     
893,532
     
-
     
5,278,597
 
Alternative Fuels
   
127,430
     
115,105
     
422,630
     
431,954
 
Oil and Gas Equipment
   
664
     
1,717
     
3,668
     
10,246
 
Cryogenics
   
7,147
     
273
     
11,381
     
716
 
Total Pressure Cylinders
   
19,458,765
     
22,082,614
     
72,230,021
     
81,112,610
 
                                 
Net sales:
                               
Consumer Products
 
$
61,882
   
$
56,948
   
$
217,427
   
$
217,738
 
Industrial Products*
   
103,449
     
113,369
     
406,571
     
413,154
 
Mississippi*
   
-
     
5,154
     
-
     
26,827
 
Alternative Fuels
   
27,676
     
26,205
     
98,746
     
94,468
 
Oil and Gas Equipment
   
15,170
     
46,073
     
90,271
     
230,525
 
Cryogenics
   
10,433
     
3,864
     
31,883
     
18,690
 
Total Pressure Cylinders
 
$
218,610
   
$
251,613
   
$
844,898
   
$
1,001,402
 
                                 
* Mississippi, an industrial gas facility, was sold in May 2015. It has been broken out so as not to distort the Industrial Products comparisons as the products previously produced at the Mississippi facility have been discontinued.
 
 
 
The following provides detail of impairment of long-lived assets and restructuring and other expense included in operating income by segment.
 
   
   
   
Three Months Ended May 31,
   
Twelve Months Ended May 31,
 
   
2016
   
2015
   
2016
   
2015
 
Impairment of goodwill and long-lived assets:
                       
Steel Processing
 
$
-
   
$
-
   
$
-
   
$
3,050
 
Pressure Cylinders
   
-
     
2,344
     
22,962
     
11,911
 
Engineered Cabs
   
-
     
-
     
3,000
     
83,989
 
Other
   
-
     
-
     
-
     
1,179
 
Total impairment of goodwill and long-lived assets
 
$
-
   
$
2,344
   
$
25,962
   
$
100,129
 
                                 
Restructuring and other expense (income):
                               
Steel Processing
 
$
322
   
$
130
   
$
4,110
   
$
72
 
Pressure Cylinders
   
708
     
3,482
     
392
     
6,408
 
Engineered Cabs
   
511
     
(19
)
   
3,570
     
(332
)
Other
   
342
     
569
     
(895
)
   
779
 
Total restructuring and other expense
 
$
1,883
   
$
4,162
   
$
7,177
   
$
6,927