Worthington Industries Inc
NYSE:WOR

Watchlist Manager
Worthington Industries Inc Logo
Worthington Industries Inc
NYSE:WOR
Watchlist
Price: 59.54 USD -2.87%
Market Cap: 3B USD
Financials Section:
Income Statement Balance Sheet Cash Flow Statement
|
Revenue Breakdown

Income Statement

0
Revenue
+0%
3Y
-75%
5Y
-66%
10Y
-66%
0
Operating Income
+0%
3Y
-91%
5Y
-74%
10Y
-82%
0
Net Income
+0%
3Y
-67%
5Y
+36%
10Y
+68%

Earnings Waterfall
Worthington Industries Inc

Revenue
1.2B USD
Cost of Revenue
-849.9m USD
Gross Profit
304.8m USD
Operating Expenses
-270.2m USD
Operating Income
34.6m USD
Other Expenses
101.4m USD
Net Income
136m USD

Income Statement
Worthington Industries Inc

Rotate your device to view
Income Statement
Currency: USD
Millions
Ones
Thousands
Millions
Billions
TTM
Quarterly
Annual
TTM
Feb-2015 May-2015 Aug-2015 Nov-2015 Feb-2016 May-2016 Aug-2016 Nov-2016 Feb-2017 May-2017 Aug-2017 Nov-2017 Feb-2018 May-2018 Aug-2018 Nov-2018 Feb-2019 May-2019 Aug-2019 Nov-2019 Feb-2020 May-2020 Aug-2020 Nov-2020 Feb-2021 May-2021 Aug-2021 Nov-2021 Feb-2022 May-2022 Aug-2022 Nov-2022 Feb-2023 May-2023 Aug-2023 Nov-2023 Feb-2024 May-2024 Aug-2024 Nov-2024 Feb-2025
Revenue
Interest Expense
36
36
34
32
32
32
32
32
31
30
31
33
35
39
40
39
39
38
38
36
34
32
30
30
30
30
30
30
31
31
32
28
24
18
11
8
4
2
1
2
2
Revenue
3 429
N/A
3 384
-1%
3 280
-3%
3 109
-5%
2 951
-5%
2 820
-4%
2 799
-1%
2 827
+1%
2 883
+2%
3 014
+5%
3 125
+4%
3 268
+5%
3 407
+4%
3 582
+5%
3 722
+4%
3 809
+2%
3 841
+1%
3 760
-2%
3 627
-4%
3 497
-4%
3 386
-3%
3 059
-10%
2 906
-5%
2 810
-3%
2 805
0%
3 171
+13%
3 579
+13%
4 081
+14%
4 700
+15%
5 242
+12%
5 540
+6%
5 483
-1%
5 208
-5%
1 418
-73%
4 701
+231%
4 136
-12%
3 349
-19%
1 246
-63%
1 503
+21%
1 167
-22%
1 155
-1%
Gross Profit
Cost of Revenue
(2 945)
(2 921)
(2 833)
(2 678)
(2 523)
(2 367)
(2 312)
(2 327)
(2 368)
(2 478)
(2 603)
(2 730)
(2 852)
(3 019)
(3 148)
(3 255)
(3 324)
(3 280)
(3 173)
(3 043)
(2 907)
(2 616)
(2 467)
(2 355)
(2 302)
(2 532)
(2 834)
(3 287)
(3 927)
(4 527)
(4 875)
(4 897)
(4 621)
(1 095)
(4 010)
(3 417)
(2 701)
(961)
(1 155)
(878)
(850)
Gross Profit
484
N/A
464
-4%
447
-4%
431
-4%
428
-1%
453
+6%
487
+8%
501
+3%
516
+3%
536
+4%
521
-3%
539
+3%
555
+3%
563
+1%
573
+2%
554
-3%
517
-7%
480
-7%
454
-5%
454
0%
479
+6%
443
-8%
439
-1%
454
+3%
503
+11%
639
+27%
745
+17%
794
+7%
773
-3%
715
-8%
665
-7%
586
-12%
587
+0%
324
-45%
691
+114%
719
+4%
648
-10%
285
-56%
348
+22%
289
-17%
305
+6%
Operating Income
Operating Expenses
(294)
(296)
(297)
(292)
(296)
(297)
(303)
(306)
(311)
(316)
(324)
(337)
(346)
(367)
(370)
(365)
(356)
(338)
(339)
(343)
(348)
(328)
(320)
(313)
(319)
(351)
(365)
(379)
(395)
(400)
(407)
(419)
(422)
(287)
(438)
(475)
(434)
(283)
(350)
(272)
(270)
Selling, General & Administrative
(294)
(296)
(297)
(292)
(295)
(297)
(303)
(306)
(312)
(316)
(324)
(337)
(346)
(368)
(370)
(365)
(356)
(338)
(339)
(342)
(348)
(328)
(319)
(313)
(319)
(351)
(365)
(379)
(395)
(400)
(407)
(419)
(422)
(287)
(438)
(475)
(434)
(283)
(350)
(272)
(270)
Operating Income
190
N/A
168
-12%
150
-10%
139
-8%
133
-4%
155
+17%
184
+19%
194
+5%
204
+5%
220
+8%
198
-10%
202
+2%
209
+4%
195
-7%
203
+4%
189
-7%
161
-15%
142
-12%
116
-18%
111
-4%
131
+18%
115
-12%
120
+4%
141
+18%
184
+30%
288
+57%
380
+32%
415
+9%
378
-9%
315
-17%
258
-18%
167
-35%
165
-1%
36
-78%
254
+596%
243
-4%
214
-12%
2
-99%
(2)
N/A
16
N/A
35
+112%
Pre-Tax Income
Interest Income Expense
55
51
52
61
67
83
91
89
87
80
72
59
54
64
65
69
70
55
52
82
89
83
831
660
670
697
(20)
163
175
182
160
137
128
135
162
216
228
166
201
152
140
Non-Reccuring Items
(124)
(107)
(111)
(121)
(38)
(26)
(28)
(7)
(8)
(6)
(7)
(3)
(1)
(54)
(53)
(55)
(44)
3
(40)
(40)
(87)
(97)
(63)
(75)
(67)
(70)
(46)
(32)
(7)
14
3
(4)
(10)
(7)
(32)
(38)
(34)
(77)
(78)
(69)
(71)
Total Other Income
5
1
(0)
(0)
3
4
13
13
10
4
4
4
5
3
5
6
5
6
5
3
9
9
9
9
2
2
2
3
3
3
(3)
(3)
(2)
(4)
5
4
(4)
(17)
(17)
(18)
(10)
Pre-Tax Income
126
N/A
113
-10%
91
-19%
79
-14%
166
+111%
217
+31%
260
+20%
289
+11%
294
+2%
297
+1%
266
-11%
262
-1%
266
+2%
209
-22%
220
+5%
209
-5%
192
-8%
207
+7%
132
-36%
156
+18%
142
-9%
111
-22%
896
+709%
735
-18%
789
+7%
918
+16%
317
-65%
549
+73%
549
+0%
514
-6%
417
-19%
297
-29%
282
-5%
160
-43%
389
+143%
426
+9%
404
-5%
74
-82%
105
+42%
82
-22%
94
+15%
Net Income
Tax Provision
(38)
(26)
(18)
(11)
(40)
(59)
(68)
(73)
(72)
(79)
(68)
(73)
(72)
(43)
(44)
(37)
(35)
(43)
(29)
(33)
(30)
(26)
(190)
(155)
(155)
(176)
(53)
(103)
(118)
(115)
(94)
(67)
(61)
(35)
(85)
(97)
(103)
(39)
(46)
(39)
(34)
Income from Continuing Operations
88
87
74
68
125
158
192
216
221
218
198
189
194
167
176
172
157
163
104
123
112
84
706
580
634
741
264
446
432
399
323
229
221
126
304
329
301
35
59
42
60
Income to Minority Interest
(7)
(11)
(9)
(9)
(11)
(14)
(14)
(15)
(14)
(13)
(13)
(12)
(8)
(6)
(6)
(7)
(11)
(10)
(10)
(11)
(12)
(6)
(5)
(6)
(8)
(18)
(25)
(22)
(19)
(20)
(12)
(12)
(14)
(13)
(15)
(19)
(15)
(7)
(7)
1
1
Net Income (Common)
81
N/A
77
-5%
65
-16%
59
-9%
114
+95%
144
+26%
178
+24%
202
+13%
208
+3%
205
-1%
185
-10%
177
-4%
221
+24%
195
-12%
204
+5%
199
-3%
147
-26%
154
+5%
94
-39%
112
+19%
100
-10%
79
-21%
700
+789%
574
-18%
627
+9%
724
+16%
240
-67%
424
+77%
413
-3%
379
-8%
311
-18%
217
-30%
207
-5%
257
+24%
289
+12%
317
+10%
293
-8%
111
-62%
135
+22%
118
-12%
136
+15%
EPS (Diluted)
1.22
N/A
1.12
-8%
0.96
-14%
0.89
-7%
1.78
+100%
2.22
+25%
2.76
+24%
3.12
+13%
3.2
+3%
3.15
-2%
2.84
-10%
2.79
-2%
3.53
+27%
3.09
-12%
3.36
+9%
3.35
0%
2.52
-25%
2.61
+4%
1.69
-35%
1.99
+18%
1.79
-10%
1.41
-21%
12.75
+804%
10.83
-15%
11.77
+9%
13.42
+14%
4.62
-66%
8.27
+79%
8.14
-2%
7.44
-9%
6.31
-15%
4.39
-30%
4.17
-5%
5.19
+24%
5.78
+11%
6.29
+9%
5.8
-8%
2.19
-62%
2.67
+22%
2.36
-12%
2.72
+15%

See Also

Summary
WOR intrinsic value, competitors valuation, and company profile.
DCF Valuation
WOR stock valuation using Discount Cash Flow valuation method.
Relative Valuation
WOR stock valuation using valuation multiples.
Wall Street Estimates
WOR price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
WOR stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 254,900+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.