Acquisitions (Tables)

9 Months Ended

Feb. 29, 2020

Schedule of Acquisition of Intangible Assets

In connection with the acquisition of Samuel, we identified and valued the following identifiable intangible assets:

(in thousands)
Category	Amount		Useful Life (Years)
Customer relationships	$	9,000	15
Trade name		1,100	Indefinite
Total acquired identifiable intangible assets	$	10,100

Worthington Samuel Coil Processing LLC

Schedule of Consideration Transferred and the Fair Value Assigned to the Assets Acquired And Liabilities Assumed

The following table summarizes the consideration transferred for our 63% controlling interest in Samuel and the fair value assigned to the assets acquired and liabilities assumed at the acquisition date:

(in thousands)
Consideration Transferred:
Assets contributed (37% of Heidtman net assets)	$	11,122
Capital contribution		315
Fair value of previously held equity interest in Samuel		10,948
Total consideration	$	22,385
Estimated Fair Value of Assets Acquired and Liabilities Assumed:
Cash	$	694
Accounts receivable		1,778
Inventories		108
Prepaid expenses		1,535
Intangible assets		10,100
Property, plant and equipment		19,459
Total identifiable assets		33,674
Accounts payable		(766	)
Accrued liabilities		(1,148	)
Net identifiable assets		31,760
Goodwill		3,772
Net assets		35,532
Noncontrolling interest		(13,147	)
Total consideration	$	22,385

Heidtman Steel Products, Inc.

Schedule of Consideration Transferred and the Fair Value Assigned to the Assets Acquired And Liabilities Assumed

The following table summarizes the consideration paid and the final fair value assigned to the assets acquired and liabilities assumed at the acquisition date:  

	Preliminary		Measurement			Final
	Valuation		Period			Valuation
(in thousands)	November 30, 2019		Adjustments			February 29, 2020
Customer list	$	2,900	$	(100	)	$	2,800
Property, plant and equipment		7,515		(1,411	)		6,104
Finance lease assets		8,000		3,940			11,940
Other assets		725		-			725
Net identifiable assets		19,140		2,429			21,569
Goodwill		10,453		(2,429	)		8,024
Purchase price	$	29,593	$	-		$	29,593