Worthington Industries, Inc.
IndustrialsNYSE:WOR · New York Stock Exchange
+$0.96 today
Vol 0.09M · Avg 0.21M
Balance Sheet
Inspect the capital base behind the business
Review assets, liabilities, equity, cash, and debt to judge whether the company has the financial position to support future returns.
Balance Sheet
Assets, liabilities & equity
| Cash & Equivalents | $6.0M |
| Receivables | $257.3M |
| Inventory | $197.6M |
| Other Current | $43.0M |
| Total Current Assets | $503.9M |
| PP&E (Net) | $656.5M |
| Goodwill | $499.5M |
| Intangible Assets | $327.4M |
| Long-term Investments | $118.7M |
| Other Non-current | -$282.4M |
| Total Non-current Assets | $1.3B |
| Total Assets | $1.8B |
Analysis
Selected assets total $1.8B for Latest. The largest visible component is PP&E (Net) at $656.5M, about 36.0% of the tab total. Use the mix to judge balance sheet concentration, liquidity, leverage, and how much of book value is supported by tangible operating assets.
Balance Sheet
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $250.1M +2.4% | $244.2M -46.3% | $454.9M +1219.3% | $34.5M -94.6% | $640.3M | $1.0B | $841.8M | $673.8M |
| Short-term Investments | $0 | $0 | $0 | $0 | $0 | -$1.6B | $445.6M | $378.4M |
| Net Receivables | $228.5M +5.3% | $217.1M -3.3% | $224.5M -74.4% | $878.0M +36.8% | $641.9M | $533.8M | $399.4M | -$1.7B |
| Inventory | $169.4M +2.9% | $164.6M -72.9% | $608.0M -19.9% | $759.1M +34.4% | $564.8M | $641.6M | $328.0M | $316.8M |
| Other Current Assets | $37.4M -22.1% | $47.9M -95.1% | $980.7M +4726.9% | $20.3M -60.9% | $52.0M | $1.5B | $966.4M | $764.8M |
| Total Current Assets | $685.4M +1.7% | $673.9M -63.9% | $1.9B +4.6% | $1.8B -9.3% | $2.0B | $12.5B | $10.5B | $5.5B |
| Property, Plant & Equipment (Net) | $292.9M +19.1% | $245.9M -68.3% | $775.6M -2.5% | $795.1M +44.5% | $550.1M | $1.2B | $1.5B | $687.8M |
| Goodwill | $376.5M +13.5% | $331.6M -20.1% | $414.8M +3.3% | $401.5M +14.4% | $351.1M | $925.8M | $466.6M | $309.8M |
| Intangible Assets | $190.4M -13.9% | $221.1M -29.6% | $314.2M +5.1% | $299.0M +24.4% | $240.4M | $568.8M | $860.0M | $1.5B |
| Long-term Investments | $129.3M -10.8% | $144.9M -42.6% | $252.6M -22.8% | $327.4M +40.4% | $233.1M | $524.0M | -$1.5B | $860.0M |
| Tax Assets | $0 -100.0% | $40.8M -59.7% | $101.4M -11.9% | $115.1M +1.2% | $113.8M | $1.5B | $1.4B | $1.4B |
| Other Non-current Assets | $20.7M -2.9% | $21.3M +128.0% | -$76.1M +5.7% | -$80.7M +2.9% | -$83.2M | $1.4B | $1.0B | $679.4M |
| Total Non-current Assets | $1.0B +0.4% | $1.0B -43.6% | $1.8B -4.0% | $1.9B +32.2% | $1.4B | -$15.3B | $14.8B | $11.3B |
| Total Assets | $1.7B +3.4% | $1.6B -55.1% | $3.7B +0.2% | $3.6B +8.0% | $3.4B | $13.3B | $11.9B | $10.6B |
| Account Payables | $103.2M +14.4% | $90.2M -28.8% | $126.7M -81.0% | $668.4M +24.8% | $535.8M | $1.3B | -$1.5B | $1.4B |
| Short-term Debt | $6.0M -3.4% | $6.2M +2259.1% | $264.0K -99.5% | $48.3M +363.8% | $10.4M | -$1.6B | -$1.6B | $326.6M |
| Tax Payables | $0 -100.0% | $470.0K -93.7% | $7.5M +2383.7% | $300.0K -91.7% | $3.6M | $574.4M | -$1.5B | $1.4B |
| Deferred Revenue | $0 | $0 | $0 -100.0% | $115.1M | $0 | -$1.6B | $374.2M | $542.2M |
| Other Current Liabilities | $37.6M -18.5% | $46.2M -90.7% | $499.3M +2965.4% | $16.3M -89.8% | $159.4M | $1.1B | $1.5B | $493.2M |
| Total Current Liabilities | $196.8M +10.4% | $178.4M -75.1% | $717.6M -23.0% | $932.3M +18.3% | $787.9M | $6.0B | $10.1B | $14.3B |
| Long-term Debt | $302.9M +1.6% | $298.1M -56.8% | $689.7M -1.0% | $696.3M -1.9% | $710.0M | $1.3B | $438.6M | $1.3B |
| Deferred Tax Liabilities | $82.9M | $0 -100.0% | $82.3M -28.5% | $115.1M +1.2% | $113.8M | $746.6M | $612.2M | $477.8M |
| Deferred Revenue (Non-current) | $0 | $0 | $0 | $0 | $0 | -$1.6B | $715.8M | $1.3B |
| Other Non-current Liabilities | $157.1M -39.2% | $258.3M -19.6% | $321.3M +63.0% | $197.1M +8.0% | $182.5M | $489.0M | $1.1B | -$1.5B |
| Total Non-current Liabilities | $560.1M -1.6% | $569.2M -48.8% | $1.1B +1.4% | $1.1B +6.1% | $1.0B | $3.9B | $7.5B | $14.1B |
| Total Liabilities | $756.9M +1.2% | $747.6M -59.1% | $1.8B -9.8% | $2.0B +11.4% | $1.8B | $14.7B | $3.7B | $9.6B |
| Common Stock | $0 | $0 | $0 | $0 | $0 | $651.4M | $517.0M | $382.6M |
| Retained Earnings | $624.5M +6.0% | $589.4M -58.7% | $1.4B +16.1% | $1.2B +15.0% | $1.1B | -$1.6B | $519.8M | $1.1B |
| Accumulated OCI | $4.0M +792.1% | $454.0K +102.0% | -$23.2M -1.4% | -$22.9M -150.3% | $45.4M | $393.8M | $550.6M | $707.4M |
| Other Stockholders Equity | $0 | $0 | $0 | $0 | $0 | $351.8M | -$1.6B | $1.5B |
| Minority Interest | $1.1M -50.8% | $2.1M -98.3% | $125.6M -5.7% | $133.2M -13.2% | $153.5M | $1.4B | $337.8M | $931.4M |
| Total Equity | $938.2M +5.3% | $891.0M -51.1% | $1.8B +12.9% | $1.6B +4.0% | $1.6B | $9.1B | $7.7B | $3.3B |
| Total Debt | $326.1M +2.8% | $317.2M -60.1% | $795.4M -5.8% | $844.4M +12.9% | $747.8M | $724.2M | $410.6M | $399.4M |
| Net Debt | $76.0M +4.1% | $73.0M -78.6% | $340.4M -58.0% | $809.9M +653.4% | $107.5M | $389.6M | $501.6M | $311.2M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
UniFirst Corporation
NYSE:UNF
$4.84B
AZZ Inc.
NYSE:AZZ
$4.53B
Standex International Corporation
NYSE:SXI
$3.67B
McGrath RentCorp
NASDAQ:MGRC
$2.83B
ABM Industries Incorporated
NYSE:ABM
$2.69B
Amprius Technologies, Inc.
NYSE:AMPX
$2.31B
American Superconductor Corporation
NASDAQ:AMSC
$1.91B
Huron Consulting Group Inc.
NASDAQ:HURN
$1.77B
CompoSecure, Inc.
CMPO
$1.68B
Outdoor Holding Company
NASDAQ:POWW
$238.10M
SEC Filings
Recent regulatory filings
No filings found.
How much cash does WOR have?
Worthington Industries, Inc. (WOR) reported $250.07M in cash and equivalents in fiscal 2025.
How much debt does WOR carry?
Worthington Industries, Inc. (WOR) reported $326.06M of total debt, with net debt of $75.98M.
Explore More
Continue the stock analysis
Jump to another research area for this company.