XML 81 R69.htm IDEA: XBRL DOCUMENT v3.20.1
Acquisitions - Schedule of Consideration Transferred and the Fair Value Assigned to the Assets Acquired And Liabilities Assumed (Detail) - USD ($)
$ in Thousands
Dec. 31, 2019
Feb. 29, 2020
May 31, 2019
Estimated Fair Value of Assets Acquired and Liabilities Assumed:      
Goodwill   $ 321,128 $ 334,607
Worthington Samuel Coil Processing LLC      
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    
Total acquired identifiable 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