XML 36 R104.htm IDEA: XBRL DOCUMENT v3.2.0.727
Schedule of Consideration Transferred and Fair Value Assigned to Assets Acquired And Liabilities Assumed (Detail) - Entity [Domain] - USD ($)
$ in Thousands
12 Months Ended
May. 31, 2015
May. 31, 2014
May. 31, 2013
Estimated Fair Value of Assets Acquired and Liabilities Assumed:      
Goodwill $ 238,999 $ 251,093 $ 213,858
Rome Strip Steel      
Consideration Transferred:      
Cash consideration 55,312    
Purchase price 54,495    
Plus: estimated working capital deficit 817    
Estimated Fair Value of Assets Acquired and Liabilities Assumed:      
Cash 10    
Accounts receivable 6,333    
Inventories 17,063    
Prepaid expenses 41    
Intangible assets 5,500    
Property, plant and equipment 22,775    
Total identifiable assets 51,722    
Accounts payable (3,091)    
Other accrued items (410)    
Other liabilities (313)    
Net assets 47,908    
Goodwill 6,587    
DHybrid Systems Llc      
Consideration Transferred:      
Cash consideration 11,939    
Fair value of contingent consideration 3,979    
Purchase price 15,918    
Estimated Fair Value of Assets Acquired and Liabilities Assumed:      
Cash 1,132    
Accounts receivable 1,482    
Inventories 2,732    
Prepaid expenses 38    
Intangible assets 3,788    
Property, plant and equipment 406    
Total identifiable assets 9,578    
Accounts payable (1,867)    
Accrued liabilities (533)    
Long-term debt (5,000)    
Net assets 2,178    
Goodwill 17,822    
Cash consideration 20,000    
Noncontrolling interest (4,082)    
Total consideration 15,918    
MEF      
Consideration Transferred:      
Cash consideration 38,441    
Estimated Fair Value of Assets Acquired and Liabilities Assumed:      
Accounts receivable 3,329    
Inventories 3,550    
Intangible assets 13,600    
Property, plant and equipment 166    
Total identifiable assets 20,645    
Accounts payable (555)    
Other accrued items (92)    
Deferred revenue (4,808)    
Net assets 15,190    
Goodwill 23,251    
Cash consideration 38,441    
JRE      
Consideration Transferred:      
Cash consideration 1,571    
Estimated Fair Value of Assets Acquired and Liabilities Assumed:      
Cash 253    
Accounts receivable 509    
Inventories 2,793    
Prepaid expenses 40    
Property, plant and equipment 250    
Total identifiable assets 3,845    
Accounts payable (514)    
Other accrued items (2,160)    
Net assets 1,171    
Goodwill 400    
Cash consideration 1,571    
Steffes      
Consideration Transferred:      
Cash consideration 27,962    
Estimated Fair Value of Assets Acquired and Liabilities Assumed:      
Inventories 2,316    
Intangible assets 10,290 10,290  
Property, plant and equipment 2,638    
Total identifiable assets 15,244    
Goodwill 12,718    
Cash consideration 27,962    
Worthington Aritas      
Consideration Transferred:      
Fair value of contingent consideration 404    
Purchase price 35,325    
Estimated Fair Value of Assets Acquired and Liabilities Assumed:      
Cash   1,037  
Accounts receivable   3,242  
Inventories   10,678  
Prepaid expenses   1,317  
Intangible assets 16,800 16,800  
Other noncurrent assets   1,099  
Property, plant and equipment   5,467  
Total identifiable assets   39,640  
Accounts payable   (5,587)  
Short-term borrowings   (251)  
Accrued liabilities   (6,902)  
Deferred taxes   (2,787)  
Net assets   24,113  
Goodwill   22,987  
Cash consideration   47,100  
Noncontrolling interest   (11,775)  
Total consideration   35,325  
Worthington Aritas | Preliminary Valuation      
Estimated Fair Value of Assets Acquired and Liabilities Assumed:      
Cash   1,037  
Accounts receivable   3,326  
Inventories   10,678  
Prepaid expenses   1,317  
Intangible assets   16,800  
Other noncurrent assets   1,099  
Property, plant and equipment   5,467  
Total identifiable assets   39,724  
Accounts payable   (5,587)  
Short-term borrowings   (251)  
Accrued liabilities   (2,756)  
Other liabilities   (4,954)  
Deferred taxes   (2,787)  
Net assets   23,389  
Goodwill   23,586  
Cash consideration   46,975  
Noncontrolling interest   (11,744)  
Total consideration   35,231  
Worthington Aritas | Measurement Period Adjustments      
Estimated Fair Value of Assets Acquired and Liabilities Assumed:      
Accounts receivable   (84)  
Total identifiable assets   (84)  
Accrued liabilities   (4,146)  
Other liabilities   4,954  
Net assets   724  
Goodwill   (599)  
Cash consideration   125  
Noncontrolling interest   (31)  
Total consideration   $ 94  
TWB      
Consideration Transferred:      
Cash consideration 17,869    
Fair value of previously held equity interest in TWB 72,369    
Total consideration 90,238    
Estimated Fair Value of Assets Acquired and Liabilities Assumed:      
Cash 70,826    
Accounts receivable 52,012    
Inventories 20,403    
Prepaid expenses 4,027    
Intangible assets 22,028    
Other noncurrent assets 103    
Property, plant and equipment 52,390    
Total identifiable assets 221,789    
Accounts payable (50,642)    
Accrued liabilities (6,431)    
Deferred taxes (2,109)    
Cash consideration 162,607    
Noncontrolling interest (72,369)    
Total consideration $ 90,238