Worthington Industries Inc
NYSE: WOR · INDUSTRIALS · METAL FABRICATION
Updated 2026-07-29
Worthington Industries Inc (WOR) Financial statements
SEC filings — annual and quarterly data.
Income statement — annual
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $2.97B | $3.07B | $2.63B | $1.94B | $2.44B | $2.53B | $2.61B | $3.13B | $3.38B | $2.82B | $3.01B | $3.58B | $3.76B | $3.06B | $3.17B | $5.24B | $1.42B | $1.25B | $1.15B | $1.38B |
| Revenue growth (YoY) | — | +3.2% | -14.2% | -26.2% | +25.7% | +3.8% | +3.1% | +19.7% | +8.2% | -16.7% | +6.9% | +18.8% | +5.0% | -18.6% | +3.7% | +65.3% | -72.9% | -12.2% | -7.4% | +19.7% |
| Cost of revenue | $2.61B | $2.71B | $2.46B | $1.66B | $2.09B | $2.20B | $2.23B | $2.63B | $2.90B | $2.34B | $2.49B | $3.04B | $3.28B | $2.60B | $2.59B | $4.64B | $1.08B | $959.79M | $835.23M | $1.00B |
| Gross profit | $361.63M | $355.75M | $176.17M | $279.94M | $355.34M | $338.75M | $387.02M | $498.74M | $487.33M | $481.67M | $519.75M | $542.54M | $481.32M | $464.10M | $579.84M | $602.01M | $339.37M | $285.92M | $318.26M | $378.27M |
| Gross margin | 12.2% | 11.6% | 6.7% | 14.4% | 14.5% | 13.4% | 14.8% | 16.0% | 14.4% | 17.1% | 17.2% | 15.1% | 12.8% | 15.2% | 18.3% | 11.5% | 23.9% | 23.0% | 27.6% | 27.4% |
| R&D | — | — | — | — | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $4.05M | $0.00 | $0.00 | — | — | — | — | — | — | — | — |
| SG&A | $232.49M | $231.60M | $210.05M | $218.31M | $235.20M | $225.07M | $258.32M | $300.40M | $284.77M | $283.43M | $301.55M | $352.22M | $322.82M | $310.51M | $333.68M | $377.95M | $399.33M | $253.85M | $240.18M | — |
| Operating income | $129.15M | $124.14M | $-33.88M | $61.63M | $120.14M | $110.78M | $128.70M | $196.39M | $191.41M | $184.27M | $203.38M | $176.65M | $142.93M | $135.99M | $178.73M | $204.36M | $52.26M | $2.45M | $49.85M | $83.31M |
| Operating margin | 4.3% | 4.0% | -1.3% | 3.2% | 4.9% | 4.4% | 4.9% | 6.3% | 5.7% | 6.5% | 6.7% | 4.9% | 3.8% | 4.4% | 5.6% | 3.9% | 3.7% | 0.2% | 4.3% | 6.0% |
| EBITDA | $249.38M | $230.56M | $-61.16M | $152.34M | $254.66M | $248.59M | $287.68M | $319.32M | $231.38M | $332.47M | $413.50M | $350.70M | $339.96M | $235.03M | $1.03B | $643.81M | $291.36M | $156.49M | $179.37M | $140.58M |
| EBITDA margin | 8.4% | 7.5% | -2.3% | 7.8% | 10.4% | 9.8% | 11.0% | 10.2% | 6.8% | 11.8% | 13.7% | 9.8% | 9.0% | 7.7% | 32.6% | 12.3% | 20.5% | 12.6% | 15.5% | 10.2% |
| EBIT | $187.91M | $167.15M | $-125.23M | $87.69M | $193.60M | $192.72M | $221.21M | $239.59M | $146.29M | $247.78M | $326.71M | $247.34M | $244.36M | $142.79M | $946.35M | $545.60M | $178.56M | $75.78M | $131.11M | $83.31M |
| Interest expense | $21.89M | $21.45M | $20.73M | $9.53M | $11.07M | $15.46M | $19.91M | $22.09M | $33.26M | $31.16M | $29.59M | $38.27M | $37.90M | $32.01M | $28.64M | $31.31M | $18.27M | $1.77M | $2.30M | $6.25M |
| Income tax | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Effective tax rate | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Net income | $113.91M | $107.08M | $-108.21M | $45.24M | $115.07M | $115.59M | $136.44M | $151.30M | $76.78M | $143.72M | $204.51M | $194.79M | $153.46M | $78.80M | $723.79M | $379.39M | $256.53M | $110.62M | $96.05M | $156.09M |
| Net income growth (YoY) | — | -6.0% | -201.1% | +141.8% | +154.3% | +0.5% | +18.0% | +10.9% | -49.2% | +87.2% | +42.3% | -4.8% | -21.2% | -48.7% | +818.6% | -47.6% | -32.4% | -56.9% | -13.2% | +62.5% |
| Profit margin | 3.8% | 3.5% | -4.1% | 2.3% | 4.7% | 4.6% | 5.2% | 4.8% | 2.3% | 5.1% | 6.8% | 5.4% | 4.1% | 2.6% | 22.8% | 7.2% | 18.1% | 8.9% | 8.3% | 11.3% |
Frequently asked questions
What is Worthington Industries Inc's revenue?
Worthington Industries Inc's trailing twelve-month revenue is $1.38B, and consensus projects about $1.95B by 2030. Revenue is the top line the whole model builds on, and at this scale the question shifts from how fast it grows to whether margins hold as it compounds.
How profitable is WOR?
In its most recent fiscal year, WOR ran a gross margin of 27.39%, an operating margin of 6.03%, and a net margin of 11.30%. Margins this high mean most of each extra dollar of revenue drops through to profit, which is the signature of real pricing power.
How much free cash flow does WOR generate?
WOR produced $170.21M in free cash flow in its most recent fiscal year. Free cash flow is what is left after running and reinvesting in the business, and it is the cash that actually funds buybacks, dividends, and a stronger balance sheet.
Is WOR's balance sheet healthy?
WOR holds $27.73M in cash and equivalents against — in long-term debt, on $1.03B of shareholder equity. That debt is best read against the cash flow the business throws off each year.