XML 22 R57.htm IDEA: XBRL DOCUMENT v2.4.1.9
Schedule of Consideration Transferred and Fair Value Assigned to Assets Acquired And Liabilities Assumed (Detail) (USD $)
In Thousands, unless otherwise specified
6 Months Ended
Nov. 30, 2014
May 31, 2014
Estimated Fair Value of Assets Acquired and Liabilities Assumed:    
Goodwill $ 283,418us-gaap_Goodwill $ 251,093us-gaap_Goodwill
MEF    
Consideration Transferred:    
Cash consideration 35,232us-gaap_PaymentsToAcquireBusinessesGross
/ us-gaap_BusinessAcquisitionAxis
= wor_MidstreamEquipmentFabricationLlcMember
 
Total consideration 38,392us-gaap_BusinessCombinationConsiderationTransferred1
/ us-gaap_BusinessAcquisitionAxis
= wor_MidstreamEquipmentFabricationLlcMember
 
Estimated Fair Value of Assets Acquired and Liabilities Assumed:    
Accounts receivable 3,329us-gaap_BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCurrentAssetsReceivables
/ us-gaap_BusinessAcquisitionAxis
= wor_MidstreamEquipmentFabricationLlcMember
 
Inventories 3,550us-gaap_BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedInventory
/ us-gaap_BusinessAcquisitionAxis
= wor_MidstreamEquipmentFabricationLlcMember
 
Intangible assets 13,600us-gaap_BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedIntangibleAssetsOtherThanGoodwill
/ us-gaap_BusinessAcquisitionAxis
= wor_MidstreamEquipmentFabricationLlcMember
 
Property, plant and equipment 166us-gaap_BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedPropertyPlantAndEquipment
/ us-gaap_BusinessAcquisitionAxis
= wor_MidstreamEquipmentFabricationLlcMember
 
Total identifiable assets 20,645us-gaap_BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedAssets
/ us-gaap_BusinessAcquisitionAxis
= wor_MidstreamEquipmentFabricationLlcMember
 
Accounts payable (555)us-gaap_BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCurrentLiabilitiesAccountsPayable
/ us-gaap_BusinessAcquisitionAxis
= wor_MidstreamEquipmentFabricationLlcMember
 
Accrued liabilities (92)us-gaap_BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCurrentLiabilitiesOther
/ us-gaap_BusinessAcquisitionAxis
= wor_MidstreamEquipmentFabricationLlcMember
 
Deferred revenue (4,808)us-gaap_BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCurrentLiabilitiesDeferredRevenue
/ us-gaap_BusinessAcquisitionAxis
= wor_MidstreamEquipmentFabricationLlcMember
 
Net assets 15,190us-gaap_BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedNet
/ us-gaap_BusinessAcquisitionAxis
= wor_MidstreamEquipmentFabricationLlcMember
 
Goodwill 23,202us-gaap_Goodwill
/ us-gaap_BusinessAcquisitionAxis
= wor_MidstreamEquipmentFabricationLlcMember
 
Purchase price 38,392us-gaap_BusinessCombinationConsiderationTransferred1
/ us-gaap_BusinessAcquisitionAxis
= wor_MidstreamEquipmentFabricationLlcMember
 
Less: estimated excess working capital 3,160us-gaap_BusinessCombinationConsiderationTransferredOther1
/ us-gaap_BusinessAcquisitionAxis
= wor_MidstreamEquipmentFabricationLlcMember
 
Cash paid at closing 35,232us-gaap_PaymentsToAcquireBusinessesGross
/ us-gaap_BusinessAcquisitionAxis
= wor_MidstreamEquipmentFabricationLlcMember
 
JRE    
Consideration Transferred:    
Cash consideration 1,571us-gaap_PaymentsToAcquireBusinessesGross
/ us-gaap_BusinessAcquisitionAxis
= wor_JamesRussellEngineeringWorksIncMember
 
Estimated Fair Value of Assets Acquired and Liabilities Assumed:    
Cash and cash equivalents 253us-gaap_BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCashAndEquivalents
/ us-gaap_BusinessAcquisitionAxis
= wor_JamesRussellEngineeringWorksIncMember
 
Accounts receivable 509us-gaap_BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCurrentAssetsReceivables
/ us-gaap_BusinessAcquisitionAxis
= wor_JamesRussellEngineeringWorksIncMember
 
Inventories 2,793us-gaap_BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedInventory
/ us-gaap_BusinessAcquisitionAxis
= wor_JamesRussellEngineeringWorksIncMember
 
Prepaid expenses and other current assets 40us-gaap_BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCurrentAssetsPrepaidExpenseAndOtherAssets
/ us-gaap_BusinessAcquisitionAxis
= wor_JamesRussellEngineeringWorksIncMember
 
Property, plant and equipment 250us-gaap_BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedPropertyPlantAndEquipment
/ us-gaap_BusinessAcquisitionAxis
= wor_JamesRussellEngineeringWorksIncMember
 
Total identifiable assets 3,845us-gaap_BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedAssets
/ us-gaap_BusinessAcquisitionAxis
= wor_JamesRussellEngineeringWorksIncMember
 
Accounts payable (514)us-gaap_BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCurrentLiabilitiesAccountsPayable
/ us-gaap_BusinessAcquisitionAxis
= wor_JamesRussellEngineeringWorksIncMember
 
Accrued liabilities (2,160)us-gaap_BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCurrentLiabilitiesOther
/ us-gaap_BusinessAcquisitionAxis
= wor_JamesRussellEngineeringWorksIncMember
 
Net assets 1,171us-gaap_BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedNet
/ us-gaap_BusinessAcquisitionAxis
= wor_JamesRussellEngineeringWorksIncMember
 
Goodwill 400us-gaap_Goodwill
/ us-gaap_BusinessAcquisitionAxis
= wor_JamesRussellEngineeringWorksIncMember
 
Net assets 1,571us-gaap_BusinessCombinationRecognizedIdentifiableAssetsAcquiredGoodwillAndLiabilitiesAssumedNet
/ us-gaap_BusinessAcquisitionAxis
= wor_JamesRussellEngineeringWorksIncMember
 
Cash paid at closing 1,571us-gaap_PaymentsToAcquireBusinessesGross
/ us-gaap_BusinessAcquisitionAxis
= wor_JamesRussellEngineeringWorksIncMember
 
DHybrid Systems Llc    
Consideration Transferred:    
Cash consideration 11,939us-gaap_PaymentsToAcquireBusinessesGross
/ us-gaap_BusinessAcquisitionAxis
= wor_DhybridSystemsLlcMember
 
Fair value of contingent consideration 3,979us-gaap_ContingentConsiderationClassifiedAsEquityFairValueDisclosure
/ us-gaap_BusinessAcquisitionAxis
= wor_DhybridSystemsLlcMember
 
Total consideration 15,918us-gaap_BusinessCombinationConsiderationTransferred1
/ us-gaap_BusinessAcquisitionAxis
= wor_DhybridSystemsLlcMember
 
Estimated Fair Value of Assets Acquired and Liabilities Assumed:    
Cash and cash equivalents 795us-gaap_BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCashAndEquivalents
/ us-gaap_BusinessAcquisitionAxis
= wor_DhybridSystemsLlcMember
 
Accounts receivable 1,459us-gaap_BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCurrentAssetsReceivables
/ us-gaap_BusinessAcquisitionAxis
= wor_DhybridSystemsLlcMember
 
Inventories 3,300us-gaap_BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedInventory
/ us-gaap_BusinessAcquisitionAxis
= wor_DhybridSystemsLlcMember
 
Prepaid expenses and other current assets 38us-gaap_BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCurrentAssetsPrepaidExpenseAndOtherAssets
/ us-gaap_BusinessAcquisitionAxis
= wor_DhybridSystemsLlcMember
 
Intangible assets 3,788us-gaap_BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedIntangibleAssetsOtherThanGoodwill
/ us-gaap_BusinessAcquisitionAxis
= wor_DhybridSystemsLlcMember
 
Property, plant and equipment 396us-gaap_BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedPropertyPlantAndEquipment
/ us-gaap_BusinessAcquisitionAxis
= wor_DhybridSystemsLlcMember
 
Total identifiable assets 9,776us-gaap_BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedAssets
/ us-gaap_BusinessAcquisitionAxis
= wor_DhybridSystemsLlcMember
 
Accounts payable (1,163)us-gaap_BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCurrentLiabilitiesAccountsPayable
/ us-gaap_BusinessAcquisitionAxis
= wor_DhybridSystemsLlcMember
 
Accrued liabilities (160)us-gaap_BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCurrentLiabilitiesOther
/ us-gaap_BusinessAcquisitionAxis
= wor_DhybridSystemsLlcMember
 
Long-term debt (5,000)us-gaap_BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedNoncurrentLiabilitiesLongTermDebt
/ us-gaap_BusinessAcquisitionAxis
= wor_DhybridSystemsLlcMember
 
Net assets 3,453us-gaap_BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedNet
/ us-gaap_BusinessAcquisitionAxis
= wor_DhybridSystemsLlcMember
 
Goodwill 16,547us-gaap_Goodwill
/ us-gaap_BusinessAcquisitionAxis
= wor_DhybridSystemsLlcMember
 
Net assets 20,000us-gaap_BusinessCombinationRecognizedIdentifiableAssetsAcquiredGoodwillAndLiabilitiesAssumedNet
/ us-gaap_BusinessAcquisitionAxis
= wor_DhybridSystemsLlcMember
 
Purchase price 15,918us-gaap_BusinessCombinationConsiderationTransferred1
/ us-gaap_BusinessAcquisitionAxis
= wor_DhybridSystemsLlcMember
 
Noncontrolling interest (4,082)us-gaap_BusinessCombinationAcquisitionOfLessThan100PercentNoncontrollingInterestFairValue
/ us-gaap_BusinessAcquisitionAxis
= wor_DhybridSystemsLlcMember
 
Total consideration 15,918us-gaap_BusinessCombinationRecognizedIdentifiableAssetsAcquiredGoodwillAndLiabilitiesAssumedLessNoncontrollingInterest
/ us-gaap_BusinessAcquisitionAxis
= wor_DhybridSystemsLlcMember
 
Cash paid at closing $ 11,939us-gaap_PaymentsToAcquireBusinessesGross
/ us-gaap_BusinessAcquisitionAxis
= wor_DhybridSystemsLlcMember