Worthington Enterprises Reports First Quarter Fiscal 2026 Results
Worthington Enterprises (NYSE:WOR) reported strong first quarter fiscal 2026 results, with net sales increasing 18% to $303.7 million and net earnings growing 45% to $34.8 million. The company's adjusted EBITDA rose 34% to $65.1 million, while diluted EPS improved from $0.48 to $0.70.
Key highlights include the strategic acquisition of Elgen Manufacturing for $91.2 million, strengthening Worthington's commercial HVAC presence. The Building Products segment showed remarkable performance with 32.2% sales growth to $184.8 million. The company maintained strong liquidity with $167.1 million in cash and $500 million available in credit facility.
Worthington also continued its shareholder returns through a $0.19 quarterly dividend and repurchased 100,000 shares for $6.3 million.
- Net earnings increased significantly by 45% to $34.8 million
- Net sales grew 18% to $303.7 million
- Building Products segment sales increased 32.2% to $184.8 million
- Strategic acquisition of Elgen Manufacturing strengthens HVAC market position
- Strong liquidity with $500 million available in credit facility
- Continued shareholder returns through dividends and share repurchases
- Free cash flow decreased 12% to $27.9 million due to increased capital expenditures
- Cash position decreased by $83.0 million from May 31, 2025, primarily due to Elgen acquisition
- Consumer Products segment showed minimal growth with challenging macro environment
- ClarkDietrich equity earnings decreased by $2.8 million
Insights
Worthington delivers impressive Q1 with 18% revenue growth, 45% earnings increase, and strategic Elgen acquisition strengthening commercial HVAC presence.
Worthington Enterprises has kicked off fiscal 2026 with remarkable momentum, posting an 18% revenue increase to
The Building Products segment emerged as the primary growth engine, delivering
The
Worthington's balance sheet remains strong with
The positive outlook from CEO Joe Hayek suggests continuing momentum, with the Worthington Business System focusing on innovation, transformation, and acquisitions. The company appears well-positioned to capitalize on its market-leading brands despite acknowledging challenges in the consumer products macro environment.
COLUMBUS, Ohio, Sept. 23, 2025 (GLOBE NEWSWIRE) -- Worthington Enterprises Inc. (NYSE: WOR), a designer and manufacturer of market-leading brands that improve everyday life by elevating spaces and experiences, today reported results for its fiscal 2026 first quarter ended August 31, 2025.
Recent Developments and First Quarter Highlights (all comparisons to the first quarter of fiscal 2025):
- Net sales were
$303.7 million , an increase of18% . - Net earnings increased
45% to$34.8 million , while adjusted EBITDA grew34% to$65.1 million . - Earnings per share (“EPS”) – diluted improved from
$0.48 t o$0.70 per share, while adjusted EPS – diluted increased from$0.50 t o$0.74 per share. - Operating cash flow of
$41.1 million was flat compared to the prior year quarter, while free cash flow decreased12% to$27.9 million , driven by increased capital expenditures related to ongoing facility modernization projects. - Repurchased 100,000 common shares for
$6.3 million leaving 5,265,000 common shares remaining on the Company’s repurchase authorization. - Declared a quarterly dividend of
$0.19 per common share payable on December 29, 2025, to shareholders of record at the close of business on December 15, 2025. - Acquired Elgen Manufacturing, a market-leading designer and manufacturer of HVAC parts and components, ductwork and structural framing primarily used in commercial buildings throughout North America, on June 18, 2025, for
$91.2 million , net of cash acquired.
“We started the fiscal year with solid momentum led by strong performance in our Building Products segment,” said Worthington Enterprises President and CEO Joe Hayek. “Volume growth in Building Products and increased contributions from WAVE helped drive meaningful earnings improvement, while our Consumer Products team delivered solid results despite a challenging macro environment. Throughout the business, our teams continue to execute well, supported by strong customer relationships, a transformational mindset and a portfolio of market-leading brands that support our long-term growth strategy.”
Financial highlights for the current year and prior year quarters are as follows:
| (U.S. dollars in millions, except per share amounts) | 1Q 2026 | 1Q 2025 | ||||||
| GAAP Financial Measures | ||||||||
| Net sales | $ | 303.7 | $ | 257.3 | ||||
| Operating income (loss) | 9.2 | (4.7 | ) | |||||
| Earnings before income taxes | 45.7 | 30.8 | ||||||
| Net earnings | 34.8 | 24.0 | ||||||
| EPS – diluted | 0.70 | 0.48 | ||||||
| Net cash provided by operating activities | 41.1 | 41.1 | ||||||
| Non-GAAP Financial Measures (1) | ||||||||
| Adjusted operating income (loss) | $ | 11.7 | $ | (3.5 | ) | |||
| Adjusted EBITDA | 65.1 | 48.4 | ||||||
| Adjusted EPS – diluted | 0.74 | 0.50 | ||||||
| Free cash flow | 27.9 | 31.5 | ||||||
(1) Refer to the “Use of Non-GAAP Financial Measures and Definitions” section of this release for additional information regarding the use of non-GAAP financial measures, including reconciliations to the most comparable GAAP measures.
Consolidated Quarterly Results
Net sales for the first quarter of fiscal 2026 increased
Operating income of
Equity income increased
Income tax expense was
Balance Sheet and Cash Flow
The Company ended the first quarter with cash of
Total debt at quarter end was
Quarterly Segment Results
Consumer Products generated net sales of
Building Products generated net sales of
Outlook
“We have had a strong start to our fiscal year and believe we are well positioned for the future,” Hayek said. “The addition of Elgen strengthens our presence in commercial HVAC and broadens our reach within the building envelope. Backed by a strong balance sheet, consistent free cash flow and the Worthington Business System of innovation, transformation and acquisitions, our teams remain focused on executing our strategy and delivering long-term value for customers and shareholders.”
Conference Call
The Company will review fiscal 2026 first quarter results during its quarterly conference call on September 24, 2025, at 8:30 a.m. Eastern Time. Details regarding the conference call can be found on the Company website at www.WorthingtonEnterprises.com.
About Worthington Enterprises
Worthington Enterprises (NYSE: WOR) is a designer and manufacturer of market-leading brands that improve everyday life by elevating spaces and experiences. The Company operates with two primary business segments: Building Products and Consumer Products. The Building Products segment includes heating and cooling, cooking, construction and water solutions, and building systems including HVAC components, architectural and acoustical grid ceilings and metal framing and accessories. The Consumer Products segment provides solutions for the tools, outdoor living and celebrations categories. Product brands within the Worthington Enterprises portfolio include Balloon Time®, Bernzomatic®, Coleman® (propane cylinders), CoMet®, Elgen, Garden Weasel®, General®, HALO™, Hawkeye™, Level5 Tools®, Mag Torch®, NEXI™, Pactool International®, PowerCore™, Ragasco®, Well-X-Trol® and XLite™, among others.
Headquartered in Columbus, Ohio, Worthington Enterprises and its joint ventures employ approximately 6,000 people throughout North America and Europe.
Founded in 1955 as Worthington Industries, Worthington Enterprises follows a people-first Philosophy with earning money for its shareholders as its first corporate goal. Worthington Enterprises achieves this outcome by empowering its employees to innovate, thrive and grow with leading brands in attractive markets that improve everyday life. The Company engages deeply with local communities where it has operations through volunteer efforts and The Worthington Companies Foundation, participates actively in workforce development programs and reports annually on its corporate citizenship and sustainability efforts. For more information, visit worthingtonenterprises.com.
Safe Harbor Statement
Selected statements contained in this release constitute “forward-looking statements,” as that term is used in the Private Securities Litigation Reform Act of 1995 (the “Act”). The Company wishes to take advantage of the safe harbor provisions included in the Act. Forward-looking statements reflect the Company’s current expectations, estimates or projections concerning future results or events. These statements are often identified by the use of forward-looking words or phrases such as “believe,” “expect,” “anticipate,” “may,” “could,” “should,” “would,” “intend,” “plan,” “will,” “likely,” “estimate,” “project,” “position,” “strategy,” “target,” “aim,” “seek,” “foresee” and similar words or phrases. These forward-looking statements include, without limitation, statements relating to: future or expected cash positions, liquidity and ability to access financial markets and capital; outlook, strategy or business plans; the anticipated benefits of the separation of the Company’s Steel Processing business (the “Separation); the expected financial and operational performance of, and future opportunities for, the Company following the Separation; the Company’s performance on a pro forma basis to illustrate the estimated effects of the Separation on historical periods; the tax treatment of the Separation transaction; future or expected growth, growth potential, forward momentum, performance, competitive position, sales, volumes, cash flows, earnings, margins, balance sheet strengths, debt, financial condition or other financial measures; pricing trends for raw materials and finished goods and the impact of pricing changes; the ability to improve or maintain margins; expected demand or demand trends for the Company or its markets; additions to product lines and opportunities to participate in new markets; expected benefits from transformation and innovation efforts; the ability to improve performance and competitive position at the Company’s operations; anticipated working capital needs, capital expenditures and asset sales; anticipated improvements and efficiencies in costs, operations, sales, inventory management, sourcing and the supply chain and the results thereof; projected profitability potential; the ability to make acquisitions and the projected timing, results, benefits, costs, charges and expenditures related to acquisitions, joint ventures, headcount reductions and facility dispositions, shutdowns and consolidations; projected capacity and the alignment of operations with demand; the ability to operate profitably and generate cash in down markets; the ability to capture and maintain market share and to develop or take advantage of future opportunities, customer initiatives, new businesses, new products and new markets; expectations for Company and customer inventories, jobs and orders; expectations for the economy and markets or improvements therein; expectations for generating improving and sustainable earnings, earnings potential, margins or shareholder value; effects of judicial rulings; the ever-changing effects of the novel coronavirus (“COVID-19”) pandemic and the various responses of governmental and nongovernmental authorities thereto on economies and markets, and on our customers, counterparties, employees and third-party service providers; and other non-historical matters.
Because they are based on beliefs, estimates and assumptions, forward-looking statements are inherently subject to risks and uncertainties that could cause actual results to differ materially from those projected. Any number of factors could affect actual results, including, without limitation, those that follow: the uncertainty of obtaining regulatory approvals in connection with the Separation, including rulings from the Internal Revenue Service; the Company’s ability to successfully realize the anticipated benefits of the Separation; the risks, uncertainties and impacts related to the COVID-19 pandemic – the duration, extent and severity of which are impossible to predict, including the possibility of future resurgence in the spread of COVID-19 or variants thereof – and the availability, effectiveness and acceptance of vaccines, and other actual or potential public health emergencies and actions taken by governmental authorities or others in connection therewith; the effect of national, regional and global economic conditions generally and within major product markets, including significant economic disruptions from COVID-19, the actions taken in connection therewith and the implementation of related fiscal stimulus packages; the effect of conditions in national and worldwide financial markets, including inflation, increases in interest rates and economic recession, and with respect to the ability of financial institutions to provide capital; the impact of tariffs, the adoption of trade restrictions affecting the Company’s products or suppliers, a United States withdrawal from or significant renegotiation of trade agreements, the occurrence of trade wars, the closing of border crossings, and other changes in trade regulations or relationships; changing oil prices and/or supply; product demand and pricing; changes in product mix, product substitution and market acceptance of the Company’s products; volatility or fluctuations in the pricing, quality or availability of raw materials (particularly steel), supplies, transportation, utilities, labor and other items required by operations (especially in light of the COVID-19 pandemic and Russia’s invasion of Ukraine); effects of sourcing and supply chain constraints; the outcome of adverse claims experience with respect to workers’ compensation, product recalls or product liability, casualty events or other matters; effects of facility closures and the consolidation of operations; the effect of financial difficulties, consolidation and other changes within the steel, automotive, construction and other industries in which the Company participates; failure to maintain appropriate levels of inventories; financial difficulties (including bankruptcy filings) of original equipment manufacturers, end-users and customers, suppliers, joint venture partners and others with whom the Company does business; the ability to realize targeted expense reductions from headcount reductions, facility closures and other cost reduction efforts; the ability to realize cost savings and operational, sales and sourcing improvements and efficiencies, and other expected benefits from transformation initiatives, on a timely basis; the overall success of, and the ability to integrate, newly-acquired businesses and joint ventures, maintain and develop their customers, and achieve synergies and other expected benefits and cost savings therefrom; capacity levels and efficiencies, within facilities, within major product markets and within the industries in which the Company participates as a whole; the effect of disruption in the business of suppliers, customers, facilities and shipping operations due to adverse weather, casualty events, equipment breakdowns, labor shortages, interruption in utility services, civil unrest, international conflicts (especially in light of Russia’s invasion of Ukraine), terrorist activities or other causes; changes in customer demand, inventories, spending patterns, product choices, and supplier choices; risks associated with doing business internationally, including economic, political and social instability (especially in light of Russia’s invasion of Ukraine), foreign currency exchange rate exposure and the acceptance of the Company’s products in global markets; the ability to improve and maintain processes and business practices to keep pace with the economic, competitive and technological environment; the effect of inflation, interest rate increases and economic recession, which may negatively impact the Company’s operations and financial results; deviation of actual results from estimates and/or assumptions used by the Company in the application of its significant accounting policies; the level of imports and import prices in the Company’s markets; the impact of environmental laws and regulations or the actions of the United States Environmental Protection Agency or similar regulators which increase costs or limit the Company’s ability to use or sell certain products; the impact of increasing environmental, greenhouse gas emission and sustainability regulations and considerations; the impact of judicial rulings and governmental regulations, both in the United States and abroad, including those adopted by the United States Securities and Exchange Commission and other governmental agencies as contemplated by the Coronavirus Aid, Relief and Economic Security (CARES) Act, the Consolidated Appropriations Act, 2021, the American Rescue Plan Act of 2021, and the Dodd-Frank Wall Street Reform and Consumer Protection Act of 2010; the effect of healthcare laws in the United States and potential changes for such laws, especially in light of the COVID-19 pandemic, which may increase the Company’s healthcare and other costs and negatively impact the Company’s operations and financial results; the effects of tax laws in the United States and potential changes for such laws, which may increase the Company’s costs and negatively impact the Company’s operations and financial results; cyber security risks; the effects of privacy and information security laws and standards; and other risks described from time to time in the Company’s filings with the United States Securities and Exchange Commission, including those described in “Part I – Item 1A. – Risk Factors” of the Company’s Annual Report on Form 10-K for the fiscal year ended May 31, 2025.
Forward-looking statements should be construed in the light of such risks. The Company notes these factors for investors as contemplated by the Act. It is impossible to predict or identify all potential risk factors. Consequently, readers should not consider the foregoing list to be a complete set of all potential risks and uncertainties. Readers are cautioned not to place undue reliance on any forward-looking statements, which speak only as of the date made. The Company does not undertake, and hereby disclaims, any obligation to update any forward-looking statements, whether as a result of new information, future developments or otherwise, except as required by applicable law.
| WORTHINGTON ENTERPRISES, INC. CONSOLIDATED STATEMENTS OF EARNINGS (In thousands, except per common share amounts) | ||||||||
| Three Months Ended | ||||||||
| August 31, | ||||||||
| 2025 | 2024 | |||||||
| Net sales | $ | 303,707 | $ | 257,308 | ||||
| Cost of goods sold | 221,423 | 194,813 | ||||||
| Gross profit | 82,284 | 62,495 | ||||||
| Selling, general and administrative expense | 70,565 | 66,036 | ||||||
| Restructuring and other expense, net | 2,476 | 1,158 | ||||||
| Operating income (loss) | 9,243 | (4,699 | ) | |||||
| Other income (expense): | ||||||||
| Miscellaneous income (expense), net | (156 | ) | 486 | |||||
| Interest expense, net | (63 | ) | (489 | ) | ||||
| Equity in net income of unconsolidated affiliates | 36,657 | 35,492 | ||||||
| Earnings before income taxes | 45,681 | 30,790 | ||||||
| Income tax expense | 10,860 | 6,782 | ||||||
| Net earnings | 34,821 | 24,008 | ||||||
| Net loss attributable to noncontrolling interest | (327 | ) | (245 | ) | ||||
| Net earnings attributable to controlling interest | $ | 35,148 | $ | 24,253 | ||||
| Basic | ||||||||
| Weighted average common shares outstanding | 49,264 | 49,487 | ||||||
| Earnings per share attributable to controlling interest | $ | 0.71 | $ | 0.49 | ||||
| Diluted | ||||||||
| Weighted average common shares outstanding | 50,026 | 50,365 | ||||||
| Earnings per share attributable to controlling interest | $ | 0.70 | $ | 0.48 | ||||
| Cash dividends declared per common share | $ | 0.19 | $ | 0.17 | ||||
| CONSOLIDATED BALANCE SHEETS WORTHINGTON ENTERPRISES, INC. (In thousands) | ||||||||
| August 31, | May 31, | |||||||
| 2025 | 2025 | |||||||
| Assets | ||||||||
| Current assets: | ||||||||
| Cash and cash equivalents | $ | 167,122 | $ | 250,075 | ||||
| Receivables, less allowances of | 214,078 | 215,824 | ||||||
| Inventories | ||||||||
| Raw materials | 103,069 | 80,522 | ||||||
| Work in process | 9,660 | 9,408 | ||||||
| Finished products | 88,831 | 79,463 | ||||||
| Total inventories | 201,560 | 169,393 | ||||||
| Income taxes receivable | 4,579 | 12,720 | ||||||
| Prepaid expenses and other current assets | 38,701 | 37,358 | ||||||
| Total current assets | 626,040 | 685,370 | ||||||
| Investment in unconsolidated affiliates | 129,678 | 129,262 | ||||||
| Operating lease assets | 39,603 | 22,699 | ||||||
| Goodwill | 412,304 | 376,480 | ||||||
| Other intangibles, net of accumulated amortization of | 222,889 | 190,398 | ||||||
| Other assets | 20,880 | 20,717 | ||||||
| Property, plant and equipment: | ||||||||
| Land | 8,735 | 8,703 | ||||||
| Buildings and improvements | 134,797 | 132,742 | ||||||
| Machinery and equipment | 384,904 | 372,798 | ||||||
| Construction in progress | 45,688 | 33,326 | ||||||
| Total property, plant and equipment | 574,124 | 547,569 | ||||||
| Less: accumulated depreciation | 287,381 | 277,343 | ||||||
| Total property, plant and equipment, net | 286,743 | 270,226 | ||||||
| Total assets | $ | 1,738,137 | $ | 1,695,152 | ||||
| Liabilities and equity | ||||||||
| Current liabilities: | ||||||||
| Accounts payable | $ | 102,841 | $ | 103,205 | ||||
| Accrued compensation, contributions to employee benefit plans and related taxes | 33,479 | 43,864 | ||||||
| Dividends payable | 9,999 | 9,172 | ||||||
| Other accrued items | 35,842 | 34,478 | ||||||
| Current operating lease liabilities | 7,556 | 6,014 | ||||||
| Income taxes payable | 71 | 109 | ||||||
| Total current liabilities | 189,788 | 196,842 | ||||||
| Other liabilities | 57,465 | 53,364 | ||||||
| Distributions in excess of investment in unconsolidated affiliate | 103,166 | 103,767 | ||||||
| Long-term debt | 306,010 | 302,868 | ||||||
| Noncurrent operating lease liabilities | 32,694 | 17,173 | ||||||
| Deferred income taxes | 89,183 | 82,901 | ||||||
| Total liabilities | 778,306 | 756,915 | ||||||
| Shareholders' equity - controlling interest | 959,108 | 937,187 | ||||||
| Noncontrolling interest | 723 | 1,050 | ||||||
| Total equity | 959,831 | 938,237 | ||||||
| Total liabilities and equity | $ | 1,738,137 | $ | 1,695,152 | ||||
| WORTHINGTON ENTERPRISES, INC. CONSOLIDATED STATEMENTS OF CASH FLOWS (In thousands) | ||||||||
| Three Months Ended | ||||||||
| August 31, | ||||||||
| 2025 | 2024 | |||||||
| Operating activities: | ||||||||
| Net earnings | $ | 34,821 | $ | 24,008 | ||||
| Adjustments to reconcile net earnings to net cash provided by operating activities: | ||||||||
| Depreciation and amortization | 13,086 | 11,830 | ||||||
| Provision for (benefit from) deferred income taxes | 2,957 | (5,537 | ) | |||||
| Bad debt income | (21 | ) | (8 | ) | ||||
| Equity in net income of unconsolidated affiliates, net of distributions | (181 | ) | 3,453 | |||||
| Net gain on sale of assets | - | (18 | ) | |||||
| Stock-based compensation | 3,427 | 3,925 | ||||||
| Changes in assets and liabilities, net of impact of acquisitions: | ||||||||
| Receivables | 14,107 | 28,166 | ||||||
| Inventories | (15,816 | ) | (6,406 | ) | ||||
| Accounts payable | (11,946 | ) | (13,093 | ) | ||||
| Accrued compensation and employee benefits | (10,399 | ) | (11,445 | ) | ||||
| Other operating items, net | 11,026 | 6,271 | ||||||
| Net cash provided by operating activities | 41,061 | 41,146 | ||||||
| Investing activities: | ||||||||
| Investment in property, plant and equipment | (13,195 | ) | (9,629 | ) | ||||
| Acquisitions, net of cash acquired | (92,235 | ) | (88,887 | ) | ||||
| Proceeds from sale of assets, net of selling costs | - | 11,769 | ||||||
| Investment in non-marketable equity securities | - | (2,000 | ) | |||||
| Net cash used by investing activities | (105,430 | ) | (88,747 | ) | ||||
| Financing activities: | ||||||||
| Dividends paid | (8,576 | ) | (8,116 | ) | ||||
| Repurchase of common shares | (6,259 | ) | (6,803 | ) | ||||
| Proceeds from issuance of common shares, net of tax withholdings | (3,552 | ) | (3,158 | ) | ||||
| Principal payments on long-term obligations | (197 | ) | - | |||||
| Net cash used by financing activities | (18,584 | ) | (18,077 | ) | ||||
| Decrease in cash and cash equivalents | (82,953 | ) | (65,678 | ) | ||||
| Cash and cash equivalents at beginning of period | 250,075 | 244,225 | ||||||
| Cash and cash equivalents at end of period | $ | 167,122 | $ | 178,547 | ||||
| WORTHINGTON ENTERPRISES, INC. SEGMENT INFORMATION (Dollars in thousands) | ||||||||
| Three Months Ended | ||||||||
| August 31, | ||||||||
| 2025 | 2024 | |||||||
| Net sales | ||||||||
| Consumer Products | $ | 118,938 | $ | 117,596 | ||||
| Building Products | 184,769 | 139,712 | ||||||
| Consolidated | $ | 303,707 | $ | 257,308 | ||||
| Adjusted EBITDA | ||||||||
| Consumer Products | $ | 16,148 | $ | 17,775 | ||||
| Building Products | 57,793 | 39,729 | ||||||
| Total reportable segments | 73,941 | 57,504 | ||||||
| Other (1) | (1,663 | ) | (1,153 | ) | ||||
| Unallocated Corporate | (7,218 | ) | (7,914 | ) | ||||
| Consolidated | $ | 65,060 | $ | 48,437 | ||||
| Adjusted EBITDA margin | ||||||||
| Consumer Products | 13.6 | % | 15.1 | % | ||||
| Building Products | 31.3 | % | 28.4 | % | ||||
| Consolidated | 21.4 | % | 18.8 | % | ||||
| Equity income by unconsolidated affiliate | ||||||||
| WAVE (2) | $ | 32,386 | $ | 27,901 | ||||
| ClarkDietrich (2) | 5,934 | 8,744 | ||||||
| Other (1) | (1,663 | ) | (1,153 | ) | ||||
| Consolidated | $ | 36,657 | $ | 35,492 | ||||
(1) Other includes the equity earnings of Taxi Workhorse, LLC and the SES joint venture.
(2) Equity income contributed by WAVE and ClarkDietrich is included in Building Products segment results.
WORTHINGTON ENTERPRISES, INC.
GAAP / NON-GAAP RECONCILIATIONS
(Dollars in thousands, except per share amounts)
For more information on the non-GAAP measures, refer to the “Use of Non-GAAP Financial Measures and Definitions” section of this release.
Consolidated Results – Adjusted Earnings per Share – Diluted
| Three Months Ended August 31, 2025 | ||||||||||||||||
| Earnings | ||||||||||||||||
| Before | Income | |||||||||||||||
| Operating | Income | Tax | Net | Diluted | ||||||||||||
| Income | Taxes | Expense | Earnings (1) | EPS (1) | ||||||||||||
| GAAP | $ | 9,243 | $ | 45,681 | $ | 10,860 | $ | 35,148 | $ | 0.70 | ||||||
| Restructuring and other expense, net | 2,476 | 2,476 | (377 | ) | 2,099 | 0.04 | ||||||||||
| Non-GAAP | $ | 11,719 | $ | 48,157 | $ | 11,237 | $ | 37,247 | $ | 0.74 | ||||||
| Three Months Ended August 31, 2024 | |||||||||||||||||||
| Earnings | |||||||||||||||||||
| Before | Income | ||||||||||||||||||
| Operating | Income | Tax | Net | Diluted | |||||||||||||||
| Loss | Taxes | Expense | Earnings (1) | EPS (1) | |||||||||||||||
| GAAP | $ | (4,699 | ) | $ | 30,790 | $ | 6,782 | $ | 24,253 | $ | 0.48 | ||||||||
| Restructuring and other expense, net | 1,158 | 1,158 | (290 | ) | 868 | 0.02 | |||||||||||||
| Non-GAAP | $ | (3,541 | ) | $ | 31,948 | $ | 7,072 | $ | 25,121 | $ | 0.50 | ||||||||
(1) Excludes the impact of noncontrolling interest.
Consolidated Results – Adjusted EBITDA
| Three Months Ended | ||||||||
| August 31, | ||||||||
| 2025 | 2024 | |||||||
| Net earnings (GAAP) | $ | 34,821 | $ | 24,008 | ||||
| Plus: Net loss attributable to noncontrolling interest | 327 | 245 | ||||||
| Net earnings attributable to controlling interest | 35,148 | 24,253 | ||||||
| Interest expense, net | 63 | 489 | ||||||
| Income tax expense | 10,860 | 6,782 | ||||||
| EBIT (1) | 46,071 | 31,524 | ||||||
| Restructuring and other expense, net | 2,476 | 1,158 | ||||||
| Adjusted EBIT (1) | 48,547 | 32,682 | ||||||
| Depreciation and amortization | 13,086 | 11,830 | ||||||
| Stock-based compensation | 3,427 | 3,925 | ||||||
| Adjusted EBITDA (non-GAAP) | $ | 65,060 | $ | 48,437 | ||||
| Net earnings margin (GAAP) | 11.5 | % | 9.3 | % | ||||
| Adjusted EBITDA margin (non-GAAP) | 21.4 | % | 18.8 | % | ||||
(1) EBIT and adjusted EBIT are non-GAAP financial measures. However, these measures are not used by management to evaluate the Company's performance, engage in financial and operational planning, or to determine incentive compensation. Instead, they are included as subtotals in the reconciliation of net earnings to adjusted EBITDA, which is a non-GAAP financial measure used by management.
Consolidated Results - Free Cash Flow
The following tables provide a reconciliation of net cash provided by operating activities to free cash flow and the calculation of operating cash flow conversion to free cash flow conversion for the three months ended August 31, 2025 and 2024.
| Three Months Ended | ||||||||
| August 31, | ||||||||
| 2025 | 2024 | |||||||
| Net cash provided by operating activities (GAAP) | $ | 41,061 | $ | 41,146 | ||||
| Investment in property, plant, and equipment | (13,195 | ) | (9,629 | ) | ||||
| Free cash flow (non-GAAP) | $ | 27,866 | $ | 31,517 | ||||
| Net earnings attributable to controlling interest (GAAP) | $ | 35,148 | $ | 24,253 | ||||
| Adjusted net earnings attributable to controlling interest (non-GAAP) | $ | 37,247 | $ | 25,121 | ||||
| Operating cash flow conversion (GAAP) (1) | 117 | % | 170 | % | ||||
| Free cash flow conversion (non-GAAP) | 75 | % | 125 | % | ||||
(1) Operating cash flow conversion is defined as net cash provided by operating activities divided by net earnings attributable to controlling interest.
WORTHINGTON ENTERPRISES, INC.
USE OF NON-GAAP FINANCIAL MEASURES AND DEFINITIONS
NON-GAAP FINANCIAL MEASURES. These materials include certain financial measures that are not calculated and presented in accordance with accounting principles generally accepted in the United States (“GAAP”). Non-GAAP financial measures typically exclude items that management believes are not reflective of, and thus should not be included when evaluating the performance of the Company’s ongoing operations. Management uses these non-GAAP financial measures to evaluate ongoing performance, engage in financial and operational planning, and determine incentive compensation. Management believes these non-GAAP financial measures provide useful supplemental information regarding the performance of the Company’s ongoing operations and should not be considered as an alternative to the comparable GAAP financial measure. Additionally, management believes these non-GAAP financial measures allow for meaningful comparisons and analysis of trends in the Company’s businesses and enables investors to evaluate operations and future prospects in the same manner as management.
The following provides an explanation of each non-GAAP financial measure presented in these materials:
Adjusted operating income (loss) is defined as operating income (loss) excluding the items listed below, to the extent naturally included in operating income (loss).
Adjusted net earnings is defined as net earnings attributable to controlling interest excluding the after-tax effect of the excluded items outlined below.
Adjusted EPS - diluted is defined as adjusted net earnings divided by diluted weighted-average common shares outstanding for the applicable period.
Adjusted EBITDA is the measure by which management evaluates segment performance and overall profitability. EBITDA is defined as earnings before interest, taxes, depreciation, and amortization. Adjusted EBITDA excludes additional items including, but not limited to, those listed below, as well as other items that management believes are not reflective of, and thus should not be included when evaluating the performance of ongoing operations. Adjusted EBITDA also excludes stock-based compensation due to its non-cash nature, which is consistent with how management assesses operating performance and determines incentive compensation. At the segment level, adjusted EBITDA includes expense allocations for centralized corporate back-office functions that exist to support the day-to-day business operations. Public company and other governance costs are held at the corporate level within the unallocated corporate and other category.
Adjusted EBITDA margin is calculated by dividing adjusted EBITDA by net sales.
Free cash flow is a non-GAAP financial liquidity measure that is used by the Company to assess its ability to generate cash beyond what is required for its business operations and capital expenditures. The Company defines free cash flow as net cash flows from operating activities less investment in property, plant, and equipment.
Free cash flow conversion is a non-GAAP financial measure that is used by the Company to measure how much of its adjusted net earnings attributable to controlling interest is converted into cash. The Company defines free cash flow conversion as free cash flow divided by net earnings.
EXCLUSIONS FROM NON-GAAP FINANCIAL MEASURES
Management believes it is useful to exclude the following items from its non-GAAP financial measures for its own and investors’ assessment of the business for the reasons identified below. Additionally, management may exclude other items from non-GAAP financial measures that do not occur in the ordinary course of the Company’s ongoing business operations and note them in the reconciliation from net earnings to the non-GAAP financial measure adjusted EBITDA.
- Impairment charges are excluded because they do not occur in the ordinary course of the Company’s ongoing business operations, are inherently unpredictable in timing and amount, and are non-cash, which management believes facilitates the comparison of historical, current and forecasted financial results.
- Restructuring activities consists of established programs that are intended to fundamentally change the Company’s operations, and as such are excluded from its non-GAAP financial measures. The Company’s restructuring programs may include closing or consolidating production facilities or moving manufacturing of a product to another location, realignment of the management structure of a business unit in response to changing market conditions or general rationalization of headcount. The Company’s restructuring activities generally give rise to employee-related costs, such as severance pay, and facility-related costs, such as exit costs and gains or losses on asset disposals but may include other incremental costs associated with the Company’s restructuring activities. Restructuring and other expense, net, may also include other nonrecurring items included in operating income but incremental to the Company’s normal business activities. These items are excluded because they are not part of the ongoing operations of the Company’s underlying business.
Contact:
Sonya L. Higginbotham
Senior Vice President
Chief of Corporate Affairs, Communications and Sustainability
614.438.7391
sonya.higginbotham@wthg.com
Marcus A. Rogier
Treasurer and Investor Relations Officer
614.840.4663
marcus.rogier@wthg.com
200 Old Wilson Bridge Rd.
Columbus, Ohio 43085
WorthingtonEnterprises.com
FAQ
What were Worthington Enterprises (WOR) key financial results for Q1 2026?
How much did Worthington (WOR) pay for Elgen Manufacturing acquisition?
What is Worthington's (WOR) dividend payment for Q1 2026?
How did Worthington's (WOR) Building Products segment perform in Q1 2026?
What is Worthington's (WOR) current debt and cash position?
