XML 85 R38.htm IDEA: XBRL DOCUMENT v2.4.1.9
Schedule of Combined Financial Information for Unconsolidated Affiliates (Detail) (USD $)
In Thousands, unless otherwise specified
3 Months Ended 6 Months Ended
Nov. 30, 2014
Nov. 30, 2013
Nov. 30, 2014
Nov. 30, 2013
May 31, 2014
Investments in and Advances to Affiliates [Line Items]          
Cash $ 53,333wor_EquityMethodInvestmentSummarizedFinancialInformationCash   $ 53,333wor_EquityMethodInvestmentSummarizedFinancialInformationCash   $ 52,997wor_EquityMethodInvestmentSummarizedFinancialInformationCash
Receivable from member 8,635wor_EquityMethodInvestmentSummarizedFinancialInformationReceivableFromPartner [1]   8,635wor_EquityMethodInvestmentSummarizedFinancialInformationReceivableFromPartner [1]   12,717wor_EquityMethodInvestmentSummarizedFinancialInformationReceivableFromPartner [1]
Other current assets 470,266wor_EquityMethodInvestmentSummarizedFinancialInformationOtherCurrentAssets   470,266wor_EquityMethodInvestmentSummarizedFinancialInformationOtherCurrentAssets   454,417wor_EquityMethodInvestmentSummarizedFinancialInformationOtherCurrentAssets
Noncurrent assets 290,261us-gaap_EquityMethodInvestmentSummarizedFinancialInformationNoncurrentAssets   290,261us-gaap_EquityMethodInvestmentSummarizedFinancialInformationNoncurrentAssets   294,001us-gaap_EquityMethodInvestmentSummarizedFinancialInformationNoncurrentAssets
Total assets 822,495us-gaap_EquityMethodInvestmentSummarizedFinancialInformationAssets   822,495us-gaap_EquityMethodInvestmentSummarizedFinancialInformationAssets   814,132us-gaap_EquityMethodInvestmentSummarizedFinancialInformationAssets
Current liabilities 156,959us-gaap_EquityMethodInvestmentSummarizedFinancialInformationCurrentLiabilities   156,959us-gaap_EquityMethodInvestmentSummarizedFinancialInformationCurrentLiabilities   128,595us-gaap_EquityMethodInvestmentSummarizedFinancialInformationCurrentLiabilities
Short-term borrowings 16,178wor_EquityMethodInvestmentSummarizedFinancialInformationShortTermBorrowings   16,178wor_EquityMethodInvestmentSummarizedFinancialInformationShortTermBorrowings   40,992wor_EquityMethodInvestmentSummarizedFinancialInformationShortTermBorrowings
Current maturities of long-term debt 4,460wor_EquityMethodInvestmentSummarizedFinancialInformationLongTermDebtCurrentMaturities   4,460wor_EquityMethodInvestmentSummarizedFinancialInformationLongTermDebtCurrentMaturities   4,510wor_EquityMethodInvestmentSummarizedFinancialInformationLongTermDebtCurrentMaturities
Long-term debt 266,107wor_EquityMethodInvestmentSummarizedFinancialInformationLongTermDebt   266,107wor_EquityMethodInvestmentSummarizedFinancialInformationLongTermDebt   268,350wor_EquityMethodInvestmentSummarizedFinancialInformationLongTermDebt
Other noncurrent liabilities 18,664wor_EquityMethodInvestmentSummarizedFinancialInformationOtherNoncurrentLiabilities   18,664wor_EquityMethodInvestmentSummarizedFinancialInformationOtherNoncurrentLiabilities   20,217wor_EquityMethodInvestmentSummarizedFinancialInformationOtherNoncurrentLiabilities
Equity 360,127us-gaap_EquityMethodInvestmentSummarizedFinancialInformationEquityOrCapital   360,127us-gaap_EquityMethodInvestmentSummarizedFinancialInformationEquityOrCapital   351,468us-gaap_EquityMethodInvestmentSummarizedFinancialInformationEquityOrCapital
Total liabilities and equity 822,495us-gaap_EquityMethodInvestmentSummarizedFinancialInformationLiabilitiesAndEquity   822,495us-gaap_EquityMethodInvestmentSummarizedFinancialInformationLiabilitiesAndEquity   814,132us-gaap_EquityMethodInvestmentSummarizedFinancialInformationLiabilitiesAndEquity
Net sales 388,712us-gaap_EquityMethodInvestmentSummarizedFinancialInformationRevenue 357,236us-gaap_EquityMethodInvestmentSummarizedFinancialInformationRevenue 781,262us-gaap_EquityMethodInvestmentSummarizedFinancialInformationRevenue 780,717us-gaap_EquityMethodInvestmentSummarizedFinancialInformationRevenue  
Gross margin 76,193us-gaap_EquityMethodInvestmentSummarizedFinancialInformationGrossProfitLoss 76,068us-gaap_EquityMethodInvestmentSummarizedFinancialInformationGrossProfitLoss 164,945us-gaap_EquityMethodInvestmentSummarizedFinancialInformationGrossProfitLoss 165,882us-gaap_EquityMethodInvestmentSummarizedFinancialInformationGrossProfitLoss  
Operating income 49,864wor_EquityMethodInvestmentSummarizedFinancialInformationOperatingIncomeLoss 51,532wor_EquityMethodInvestmentSummarizedFinancialInformationOperatingIncomeLoss 113,343wor_EquityMethodInvestmentSummarizedFinancialInformationOperatingIncomeLoss 116,072wor_EquityMethodInvestmentSummarizedFinancialInformationOperatingIncomeLoss  
Depreciation and amortization 8,983wor_EquityMethodInvestmentSummarizedFinancialInformationDepreciationAndAmortization 9,104wor_EquityMethodInvestmentSummarizedFinancialInformationDepreciationAndAmortization 18,105wor_EquityMethodInvestmentSummarizedFinancialInformationDepreciationAndAmortization 19,441wor_EquityMethodInvestmentSummarizedFinancialInformationDepreciationAndAmortization  
Interest expense 2,173wor_EquityMethodInvestmentSummarizedFinancialInformationInterestExpense 2,233wor_EquityMethodInvestmentSummarizedFinancialInformationInterestExpense 4,335wor_EquityMethodInvestmentSummarizedFinancialInformationInterestExpense 4,456wor_EquityMethodInvestmentSummarizedFinancialInformationInterestExpense  
Income tax expense 2,799wor_EquityMethodInvestmentSummarizedFinancialInformationIncomeTaxExpenseBenefit 2,862wor_EquityMethodInvestmentSummarizedFinancialInformationIncomeTaxExpenseBenefit 5,552wor_EquityMethodInvestmentSummarizedFinancialInformationIncomeTaxExpenseBenefit 5,892wor_EquityMethodInvestmentSummarizedFinancialInformationIncomeTaxExpenseBenefit  
Net earnings $ 44,490us-gaap_EquityMethodInvestmentSummarizedFinancialInformationNetIncomeLoss $ 46,149us-gaap_EquityMethodInvestmentSummarizedFinancialInformationNetIncomeLoss $ 103,930us-gaap_EquityMethodInvestmentSummarizedFinancialInformationNetIncomeLoss $ 105,783us-gaap_EquityMethodInvestmentSummarizedFinancialInformationNetIncomeLoss  
[1] Represents cash owed from a joint venture member as a result of centralized cash management.