Worthington Enterprises Reports First Quarter Fiscal 2027 Results
Worthington Enterprises delivered double-digit sales and EPS growth, strong free cash flow and maintained ample liquidity to support future investments and buybacks.
Rhea-AI Summary
Worthington Enterprises (WOR) reported fiscal 1Q 2027 results for the quarter ended August 31, 2026, with net sales of $343.9 million, up 13% year over year. Net earnings rose 22% to $42.6 million and diluted EPS increased to $0.87 from $0.70, while adjusted net earnings were $40.1 million and adjusted EPS were $0.82. Adjusted EBITDA grew 10% to $74.0 million. Operating cash flow increased to $66.7 million and free cash flow nearly doubled to $54.0 million. The company repurchased 335,000 shares for $18.2 million and declared a $0.20 per share dividend payable on December 29, 2026. Total debt remained $305.6 million, all long term, with an undrawn $500.0 million revolver extended to August 31, 2031. Segment sales grew 16.4% in Building Performance Solutions and 8.3% in Trade & Specialty Solutions, supported by acquisitions, higher volume and tariff refunds.
Positive
- Net sales up 13% YoY to $343.9 million in 1Q 2027
- Net earnings up 22% YoY to $42.6 million; diluted EPS $0.87 vs $0.70
- Adjusted EBITDA increased 10% YoY to $74.0 million
- Free cash flow rose to $54.0 million from $27.9 million
- Building Performance Solutions sales up 16.4% YoY to $215.1 million
- Trade & Specialty Solutions sales up 8.3% YoY to $128.8 million
- Share repurchases of 335,000 shares for $18.2 million in quarter
- Liquidity supported by $55.1 million cash and undrawn $500.0 million revolver
- Equity income from unconsolidated affiliates increased $3.9 million to $40.6 million
Negative
- Adjusted operating income nearly flat: $13.7 million vs $13.9 million prior-year quarter
- Adjusted net earnings up only ~3% YoY to $40.1 million vs $38.9 million
- Building Performance Solutions adjusted EBITDA flat at $59.8 million despite 16.4% sales growth
- Income tax expense increased to $13.0 million from $10.9 million on higher pre-tax earnings
News Explained
The quarter-end disclosure adds liquidity detail—$55.1 million cash and $500.0 million unused revolver capacity—without changing segment composition.
Worthington Enterprises reported its fiscal first-quarter results for the quarter ended
The
The company says renaming its segments to Building Performance Solutions and Trade & Specialty Solutions changes only their labels, not segment composition or historical financial results.
Details
Market Reaction – WOR
On Sep 22, the day this news came out, the latest delayed price for WOR is 10.56% above the previous close. Argus tracked a peak move of +11.0% during the session. Our momentum scanner has recorded 20 alerts for this stock so far that day. The latest delayed price is $65.16.
Data tracked by StockTitan Argus (15 min delayed). Upgrade to Gold for real-time data.
Key Figures
- Net sales
- $343.9 million, +13%
- 1Q fiscal 2027 vs. 1Q fiscal 2026
- Net earnings
- $42.6 million, +22%
- 1Q fiscal 2027 vs. 1Q fiscal 2026
- Adjusted EBITDA
- $74.0 million, +10%
- 1Q fiscal 2027 vs. 1Q fiscal 2026
- Diluted EPS
- $0.87 vs. $0.70
- 1Q fiscal 2027 vs. 1Q fiscal 2026
- Free cash flow
- $54.0 million vs. $27.9 million
- 1Q fiscal 2027 vs. 1Q fiscal 2026
- Share repurchase
- 335,000 shares for $18.2 million
- Completed during 1Q fiscal 2027
- Quarterly dividend
- $0.20 per share
- Payable December 29, 2026, to shareholders of record December 15, 2026
Historical Context
-
Fiscal 2026 Q4 sales and full-year earnings grew while free cash flow reached $170.2 million.
24h Move is the share-price change in the day after each event; other market factors may also have contributed.
Key Terms
adjusted ebitda financial
eps – diluted financial
free cash flow financial
international emergency economic powers act regulatory
revolving credit facility financial
AI-generated analysis. How Rhea-AI works. Not financial advice.
COLUMBUS, Ohio, Sept. 22, 2026 (GLOBE NEWSWIRE) -- Worthington Enterprises Inc. (NYSE: WOR), a designer and manufacturer of market-leading products and solutions for building, trade and specialty applications, today reported results for its fiscal 2027 first quarter ended August 31, 2026.
Recent Developments and First Quarter Highlights (all comparisons to the first quarter of fiscal 2026)
- Net sales were
$343.9 million , an increase of$40.2 million , or13% , including6% from recent acquisitions and7% from organic growth. - Net earnings increased
22% to$42.6 million , while adjusted net earnings increased3% to$40.1 million and adjusted EBITDA grew10% to$74.0 million . - Earnings per share on a fully diluted basis (“EPS – diluted”) improved to
$0.87 from$0.70 per share, while adjusted EPS – diluted increased to$0.82 per share compared to$0.78 . - Operating cash flow increased
$25.7 million to$66.7 million , while free cash flow increased$26.1 million to$54.0 million . - Repurchased 335,000 common shares for
$18.2 million , leaving 4,230,000 common shares available under the existing repurchase authorization. - Declared a quarterly dividend of
$0.20 per share payable on December 29, 2026, to shareholders of record at the close of business on December 15, 2026. - Renamed two business segments to better reflect their markets and applications: Building Products is now Building Performance Solutions, and Consumer Products is now Trade & Specialty Solutions.
“We started fiscal 2027 with solid performance as our teams continued to execute well and deliver for our customers,” said Worthington Enterprises President and CEO Joe Hayek. “We generated
Financial highlights for the current year and prior year quarters are as follows:
| (U.S. dollars in millions, except per share amounts) | 1Q 2027 | 1Q 2026 | |||||
| GAAP Financial Measures | |||||||
| Net sales | $ | 343.9 | $ | 303.7 | |||
| Operating income | 13.0 | 9.2 | |||||
| Earnings before income taxes | 55.6 | 45.7 | |||||
| Net earnings | 42.6 | 34.8 | |||||
| EPS – diluted | 0.87 | 0.70 | |||||
| Net cash provided by operating activities | 66.7 | 41.1 | |||||
| Non-GAAP Financial Measures (1) | |||||||
| Adjusted operating income | $ | 13.7 | $ | 13.9 | |||
| Adjusted EBITDA | 74.0 | 67.2 | |||||
| Adjusted net earnings | 40.1 | 38.9 | |||||
| Adjusted EPS – diluted | 0.82 | 0.78 | |||||
| Free cash flow | 54.0 | 27.9 | |||||
(1) Refer to the “GAAP / Non-GAAP Reconciliations” and the “Use of Non-GAAP Financial Measures and Definitions” sections of this release for additional information regarding the use of non-GAAP financial measures and reconciliations to the most directly comparable financial measures calculated and presented in accordance with GAAP.
Consolidated Quarterly Results
Net sales for the first quarter of fiscal 2027 increased
Operating income increased
Equity in net income of unconsolidated affiliates increased
Miscellaneous income, net was favorable by
Income tax expense was
Balance Sheet and Cash Flow
Total debt of
The company ended the quarter with cash of
Quarterly Segment Results
On September 15, 2026, the company announced new names for its two business segments that better reflect the markets they serve, the value they provide to customers and the evolution of the company's product portfolio. The Building Products segment is now Building Performance Solutions and the Consumer Products segment is now Trade & Specialty Solutions. The changes are to the segment names only and do not affect the composition of the segments or the company's historical financial results.
Building Performance Solutions generated net sales of
Trade & Specialty Solutions generated net sales of
Outlook
“We're very encouraged by our start to fiscal 2027 and the opportunities we see across our businesses, including rapidly growing demand for our engineered ASME tanks used in liquid cooling systems for data centers,” Hayek said. “Our teams remain focused on innovation, operational improvement and developing new ways to create value for our customers. With growing free cash flow generation and a healthy balance sheet, we have the flexibility to invest in and pursue additional growth opportunities that fit our strategy."
Conference Call
The company will review fiscal 2027 first quarter results during its quarterly conference call on September 23, 2026, at 8:30 a.m. Eastern Time. Details regarding the conference call can be found on the company website at www.WorthingtonEnterprises.com.
Upcoming Investor and Analyst Day – November 10, 2026
Worthington Enterprises will host an Investor and Analyst Day on November 10 in New York City where members of the company’s leadership team will provide an in-depth review of the company’s strategy, financial performance and long-term growth opportunities, including perspectives on Building Performance Solutions and Trade & Specialty Solutions.
The event will begin at 9:30 a.m. Eastern Time. Joe Hayek, president and chief executive officer; Colin Souza, vice president and chief financial officer; Jimmy Bowes, president, Building Performance Solutions; and Steve Caravati, president, Trade & Specialty Solutions, are scheduled to deliver presentations.
Investors and analysts interested in participating virtually may register at this link: https://worthington-enterprises-investor-day-2026-11-10.open-exchange.net. In-person attendance is limited. Investors and analysts interested in attending in person should contact Marcus Rogier at marcus.rogier@wthg.com.
About Worthington Enterprises
Worthington Enterprises Inc. (NYSE: WOR) is a designer and manufacturer of market-leading brands that improve everyday life by elevating spaces and experiences. Building Performance Solutions (formerly Building Products) delivers essential engineered products that enhance performance across residential and commercial buildings, including critical facilities such as data centers. Its products support building systems, and climate and comfort applications. The segment primarily serves OEMs and distributors. Trade & Specialty Solutions (formerly Consumer Products) includes market-leading brands used by professional tradespeople and consumers across tools, portable propane and helium and other specialty applications. The Worthington Enterprises portfolio includes Balloon Time®, Bernzomatic®, ClarkDietrich, Coleman® propane cylinders, Elgen, General®, HALO™, LEVEL5 Tools®, Ragasco®, Roof Hugger®, Well-X-Trol® and Worthington Armstrong Venture (WAVE), among others.
Headquartered in Columbus, Ohio, Worthington Enterprises employs approximately 4,000 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”). We wish to take advantage of the safe harbor provisions included in the Act. Forward-looking statements reflect our 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; 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; 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; 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 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; effects of pandemics and widespread health crises 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 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 our 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 our 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; 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 we participate; 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 we do 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 we participate 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, 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, foreign currency exchange rate exposure and the acceptance of our 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 our operations and financial results; deviation of actual results from estimates and/or assumptions used in the application of its significant accounting policies; the level of imports and import prices in our 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 our 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, which may increase our healthcare and other costs and negatively impact our operations and financial results; the effects of tax laws in the United States and potential changes for such laws, which may increase our costs and negatively impact our 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 our filings with the United States Securities and Exchange Commission, including those described in “Part I – Item 1A. – Risk Factors” of the Annual Report on Form 10-K for the fiscal year ended May 31, 2026.
Forward-looking statements should be construed in the light of such risks. We note 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. We do not undertake, and hereby disclaim, 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, | ||||||||
| 2026 | 2025 | |||||||
| Net sales | $ | 343,886 | $ | 303,707 | ||||
| Cost of goods sold | 252,988 | 221,423 | ||||||
| Gross profit | 90,898 | 82,284 | ||||||
| Selling, general and administrative expense | 77,158 | 70,565 | ||||||
| Restructuring and other expense, net | 717 | 2,476 | ||||||
| Operating income | 13,023 | 9,243 | ||||||
| Other income (expense): | ||||||||
| Miscellaneous income (expense), net | 4,081 | (156 | ) | |||||
| Interest expense, net | (2,097 | ) | (63 | ) | ||||
| Equity in net income of unconsolidated affiliates | 40,594 | 36,657 | ||||||
| Earnings before income taxes | 55,601 | 45,681 | ||||||
| Income tax expense | 13,029 | 10,860 | ||||||
| Net earnings | 42,572 | 34,821 | ||||||
| Net loss attributable to noncontrolling interest | - | (327 | ) | |||||
| Net earnings attributable to controlling interest | $ | 42,572 | $ | 35,148 | ||||
| Basic | ||||||||
| Weighted average common shares outstanding | 48,568 | 49,264 | ||||||
| Earnings per share attributable to controlling interest | $ | 0.88 | $ | 0.71 | ||||
| Diluted | ||||||||
| Weighted average common shares outstanding | 49,165 | 50,026 | ||||||
| Earnings per share attributable to controlling interest | $ | 0.87 | $ | 0.70 | ||||
| Cash dividends declared per common share | $ | 0.20 | $ | 0.19 | ||||
| WORTHINGTON ENTERPRISES, INC. CONSOLIDATED BALANCE SHEETS (In thousands) | ||||||||
| August 31, | May 31, | |||||||
| 2026 | 2026 | |||||||
| Assets | ||||||||
| Current assets: | ||||||||
| Cash and cash equivalents | $ | 55,067 | $ | 27,725 | ||||
| Receivables, less allowances of | 185,659 | 228,168 | ||||||
| Inventories | ||||||||
| Raw materials | 119,778 | 110,536 | ||||||
| Work in process | 11,292 | 9,490 | ||||||
| Finished products | 91,515 | 87,270 | ||||||
| Total inventories | 222,585 | 207,296 | ||||||
| Income taxes receivable | 10,342 | 20,016 | ||||||
| Prepaid expenses and other current assets | 49,054 | 41,269 | ||||||
| Total current assets | 522,707 | 524,474 | ||||||
| Investments in unconsolidated affiliates | 119,639 | 118,048 | ||||||
| Operating lease assets | 40,979 | 42,888 | ||||||
| Goodwill | 499,116 | 500,784 | ||||||
| Other intangible assets, net of accumulated amortization of | 317,172 | 322,761 | ||||||
| Other assets | 28,009 | 28,215 | ||||||
| Property, plant and equipment: | ||||||||
| Land | 8,728 | 8,732 | ||||||
| Buildings and improvements | 136,370 | 136,441 | ||||||
| Machinery and equipment | 406,857 | 411,030 | ||||||
| Construction in progress | 75,275 | 66,509 | ||||||
| Total property, plant and equipment | 627,230 | 622,712 | ||||||
| Less: accumulated depreciation | 314,102 | 311,818 | ||||||
| Total property, plant and equipment, net | 313,128 | 310,894 | ||||||
| Total assets | $ | 1,840,750 | $ | 1,848,064 | ||||
| Liabilities and equity | ||||||||
| Current liabilities: | ||||||||
| Accounts payable | $ | 105,525 | $ | 115,203 | ||||
| Accrued compensation, contributions to employee benefit plans and related taxes | 36,635 | 41,728 | ||||||
| Dividends payable | 10,194 | 9,814 | ||||||
| Other accrued items | 34,572 | 45,832 | ||||||
| Current operating lease liabilities | 7,970 | 7,982 | ||||||
| Income taxes payable | 1,151 | 867 | ||||||
| Total current liabilities | 196,047 | 221,426 | ||||||
| Other liabilities | 56,834 | 56,657 | ||||||
| Distributions in excess of investment in unconsolidated affiliate | 102,293 | 105,349 | ||||||
| Long-term debt | 305,552 | 305,896 | ||||||
| Noncurrent operating lease liabilities | 34,028 | 35,883 | ||||||
| Deferred income taxes, net | 98,804 | 95,813 | ||||||
| Total liabilities | 793,558 | 821,024 | ||||||
| Shareholders’ equity | 1,047,192 | 1,027,040 | ||||||
| Total liabilities and equity | $ | 1,840,750 | $ | 1,848,064 | ||||
| WORTHINGTON ENTERPRISES, INC. CONSOLIDATED STATEMENTS OF CASH FLOWS (In thousands) | ||||||||
| Three Months Ended | ||||||||
| August 31, | ||||||||
| 2026 | 2025 | |||||||
| Operating activities: | ||||||||
| Net earnings | $ | 42,572 | $ | 34,821 | ||||
| Adjustments to reconcile net earnings to net cash provided by operating activities: | ||||||||
| Depreciation and amortization | 15,628 | 13,086 | ||||||
| Provision for deferred income taxes | 3,030 | 2,957 | ||||||
| Bad debt income | (134 | ) | (21 | ) | ||||
| Equity in net income of unconsolidated affiliates, net of distributions | (4,743 | ) | (181 | ) | ||||
| Net gain on sale of assets | (3,972 | ) | - | |||||
| Stock-based compensation | 3,996 | 3,427 | ||||||
| Unrealized gain on investment in marketable securities | (20 | ) | - | |||||
| Changes in assets and liabilities, net of impact of acquisitions: | ||||||||
| Receivables | 41,900 | 14,107 | ||||||
| Inventories | (15,289 | ) | (15,816 | ) | ||||
| Accounts payable | (8,874 | ) | (11,946 | ) | ||||
| Accrued compensation and employee benefits | (5,092 | ) | (10,399 | ) | ||||
| Other operating items, net | (2,271 | ) | 11,026 | |||||
| Net cash provided by operating activities | 66,731 | 41,061 | ||||||
| Investing activities: | ||||||||
| Investment in property, plant and equipment | (12,754 | ) | (13,195 | ) | ||||
| Acquisitions, net of cash acquired | (2,393 | ) | (92,235 | ) | ||||
| Proceeds from sale of assets, net of selling costs | 1,030 | - | ||||||
| Net cash used by investing activities | (14,117 | ) | (105,430 | ) | ||||
| Financing activities: | ||||||||
| Dividends paid | (9,402 | ) | (8,576 | ) | ||||
| Purchase of common shares | (18,212 | ) | (6,259 | ) | ||||
| Principal payments on long-term obligations | (318 | ) | (197 | ) | ||||
| Proceeds from issuance of common shares, net of tax withholdings | 2,660 | (3,552 | ) | |||||
| Net cash used by financing activities | (25,272 | ) | (18,584 | ) | ||||
| Increase (decrease) in cash and cash equivalents | 27,342 | (82,953 | ) | |||||
| Cash and cash equivalents at beginning of period | 27,725 | 250,075 | ||||||
| Cash and cash equivalents at end of period | $ | 55,067 | $ | 167,122 | ||||
| WORTHINGTON ENTERPRISES, INC. SEGMENT INFORMATION (Dollars in thousands) | ||||||||
| Three Months Ended | ||||||||
| August 31, | ||||||||
| 2026 | 2025 | |||||||
| Net sales | ||||||||
| Building Performance Solutions | $ | 215,087 | $ | 184,769 | ||||
| Trade & Specialty Solutions | 128,799 | 118,938 | ||||||
| Consolidated | $ | 343,886 | $ | 303,707 | ||||
| Adjusted EBITDA | ||||||||
| Building Performance Solutions | $ | 59,782 | $ | 59,944 | ||||
| Trade & Specialty Solutions | 24,014 | 16,148 | ||||||
| Total reportable segments | 83,796 | 76,092 | ||||||
| Other (1) | (1,839 | ) | (1,663 | ) | ||||
| Unallocated Corporate | (7,938 | ) | (7,218 | ) | ||||
| Consolidated | $ | 74,019 | $ | 67,211 | ||||
| Adjusted EBITDA margin | ||||||||
| Building Performance Solutions | 27.8 | % | 32.4 | % | ||||
| Trade & Specialty Solutions | 18.6 | % | 13.6 | % | ||||
| Consolidated | 21.5 | % | 22.1 | % | ||||
| Equity income by unconsolidated affiliate | ||||||||
| WAVE (1) | $ | 35,051 | $ | 32,386 | ||||
| ClarkDietrich (1) | 7,382 | 5,934 | ||||||
| Other (2) | (1,839 | ) | (1,663 | ) | ||||
| Consolidated | $ | 40,594 | $ | 36,657 | ||||
| _______________ | ||||||||
(1) Equity income contributed by the WAVE and ClarkDietrich joint ventures is included in Building Performance Solutions segment results.
(2) Other includes the equity in net income of unconsolidated affiliates of the Workhorse and heiserTEC (formerly referred to as the Sustainable Energy Solutions joint venture) joint ventures.
| WORTHINGTON ENTERPRISES, INC. GAAP / NON-GAAP RECONCILIATIONS (Dollars in thousands, except per share amounts) |
For more information regarding the non-GAAP financial 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, 2026 | |||||||||||||||||||
| Operating Income | Earnings Before Income Taxes | Income Tax Expense | Net Earnings (1) | Diluted EPS (1) | |||||||||||||||
| GAAP | $ | 13,023 | $ | 55,601 | $ | 13,029 | $ | 42,572 | $ | 0.87 | |||||||||
| Restructuring and other expense, net | 717 | 717 | (174 | ) | 543 | 0.01 | |||||||||||||
| Non-cash gains in miscellaneous income, net (2) | - | (4,020 | ) | 977 | (3,043 | ) | (0.06 | ) | |||||||||||
| Non-GAAP | $ | 13,740 | $ | 52,298 | $ | 12,226 | $ | 40,072 | $ | 0.82 | |||||||||
| Three Months Ended August 31, 2025 | |||||||||||||||||||
| Operating Income | Earnings Before Income Taxes | Income Tax Expense | Net Earnings (1) | Diluted EPS (1) | |||||||||||||||
| GAAP | $ | 9,243 | $ | 45,681 | $ | 10,860 | $ | 35,148 | $ | 0.70 | |||||||||
| Amortization of inventory step-up (3) | 2,151 | 2,151 | (513 | ) | 1,638 | 0.04 | |||||||||||||
| Restructuring and other expense, net | 2,476 | 2,476 | (377 | ) | 2,099 | 0.04 | |||||||||||||
| Non-GAAP | $ | 13,870 | $ | 50,308 | $ | 11,750 | $ | 38,885 | $ | 0.78 | |||||||||
Consolidated Results – Adjusted EBITDA
| Three Months Ended | ||||||||
| August 31, | ||||||||
| 2026 | 2025 | |||||||
| Net earnings (GAAP) | $ | 42,572 | $ | 34,821 | ||||
| Plus: Net loss attributable to noncontrolling interest | - | 327 | ||||||
| Net earnings attributable to controlling interest | 42,572 | 35,148 | ||||||
| Interest expense, net | 2,097 | 63 | ||||||
| Income tax expense | 13,029 | 10,860 | ||||||
| EBIT (4) | 57,698 | 46,071 | ||||||
| Amortization of inventory step-up (3) | - | 2,151 | ||||||
| Restructuring and other expense, net | 717 | 2,476 | ||||||
| Non-cash gains in miscellaneous income, net (2) | (4,020 | ) | - | |||||
| Adjusted EBIT (4) | 54,395 | 50,698 | ||||||
| Depreciation and amortization | 15,628 | 13,086 | ||||||
| Stock-based compensation | 3,996 | 3,427 | ||||||
| Adjusted EBITDA (non-GAAP) | $ | 74,019 | $ | 67,211 | ||||
| Net earnings margin (GAAP) | 12.4 | % | 11.5 | % | ||||
| Adjusted EBITDA margin (non-GAAP) | 21.5 | % | 22.1 | % | ||||
| _______________ | ||||||||
(1) Excludes the impact of noncontrolling interest.
(2) Includes a pre-tax gain of
(3) Reflects the amortization of the step-up to fair market value of acquired inventory related to the Elgen acquisition in fiscal 2026.
(4) EBIT and adjusted EBIT are non-GAAP financial measures. However, these measures are not used by management to evaluate our 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 table provides a reconciliation of net cash provided by operating activities to free cash flow and the calculation of operating cash flow conversion and free cash flow conversion for the periods presented.
| Three Months Ended | ||||||||
| August 31, | ||||||||
| 2026 | 2025 | |||||||
| Net cash provided by operating activities (GAAP) | $ | 66,731 | $ | 41,061 | ||||
| Investment in property, plant, and equipment | (12,754 | ) | (13,195 | ) | ||||
| Free cash flow (non-GAAP) | $ | 53,977 | $ | 27,866 | ||||
| Net earnings attributable to controlling interest (GAAP) | $ | 42,572 | $ | 35,148 | ||||
| Adjusted net earnings attributable to controlling interest (non-GAAP) | $ | 40,072 | $ | 38,885 | ||||
| Operating cash flow conversion (GAAP) (1) | 157 | % | 117 | % | ||||
| Free cash flow conversion (non-GAAP) | 135 | % | 72 | % | ||||
| _______________ | ||||||||
(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 our 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 our 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 our 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 we evaluate segment performance and our 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 our 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 to assess our ability to generate cash beyond what is required for our business operations and capital expenditures. We define 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 to measure how much of our adjusted net earnings attributable to controlling interest is converted into cash. We define free cash flow conversion as free cash flow divided by adjusted 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 our ongoing business operations and note them in the reconciliation from net earnings to the non-GAAP financial measure adjusted EBITDA.
- Amortization of inventory step-up represents the increase in inventory fair value associated with our acquisitions. The increase in inventory fair value is amortized to cost of sales over the period that the related inventory is sold. The amortization of inventory step-up is excluded because it is a non-cash expense that is not indicative of ongoing operating results.
- Impairment charges are excluded because they do not occur in the ordinary course of our 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 consist of established programs that are intended to fundamentally change our operations, and as such are excluded from its non-GAAP financial measures. Our 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. Our 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 our restructuring activities. Restructuring and other expense, net, may also include other nonrecurring items included in operating income but incremental to our normal business activities. These items are excluded because they are not indicative of the ongoing operations of our underlying business.
- Non-cash (gains) losses in miscellaneous (income) expense are excluded due to their non-cash nature and the fact that they do not occur in the normal course of business and may obscure analysis of trends and financial performance.
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
AI-generated questions and answers. How Rhea-AI works. Not financial advice.
How much of Worthington Enterprises' 1Q 2027 sales growth came from acquisitions versus organic growth?
Total net sales increased $40.2 million, or 13.2%, to $343.9 million. Recent acquisitions contributed $19.2 million of this increase, while organic growth (excluding acquisitions) contributed $21.0 million, or 6.9% growth compared to the prior year quarter.
What are the details of Worthington Enterprises' recent dividend declaration?
The company declared a quarterly dividend of $0.20 per share, payable on December 29, 2026, to shareholders of record at the close of business on December 15, 2026. This compares to a dividend of $0.19 per share in the prior year period.
What changes did Worthington Enterprises make to its business segment names?
Effective with the quarter, the former Building Products segment was renamed Building Performance Solutions, and the former Consumer Products segment was renamed Trade & Specialty Solutions. The company stated that only the names changed; segment composition and historical financial results were not affected.
What is Worthington Enterprises' current debt and revolving credit facility position?
Total debt at August 31, 2026 was $305.6 million, all classified as long-term debt and relatively unchanged from May 31, 2026. The company amended its revolving credit facility during the quarter to extend the maturity date to August 31, 2031 and had no borrowings outstanding, leaving $500.0 million available.
When are Worthington Enterprises' upcoming investor events?
The company will hold its fiscal 2027 first quarter earnings conference call on September 23, 2026 at 8:30 a.m. Eastern Time. In addition, an Investor and Analyst Day will take place on November 10, 2026 in New York City, beginning at 9:30 a.m. Eastern Time, featuring presentations from senior leadership.
How can investors participate in Worthington Enterprises' November 10, 2026 Investor and Analyst Day?
Investors and analysts can participate virtually by registering at the provided event link: https://worthington-enterprises-investor-day-2026-11-10.open-exchange.net. In-person attendance is limited; those interested in attending in person are instructed to contact Marcus Rogier at marcus.rogier@wthg.com.
What were the main drivers of changes in Building Performance Solutions and Trade & Specialty Solutions results?
Building Performance Solutions net sales rose to $215.1 million, driven by acquisitions contributing $19.2 million and 6.0% organic growth, while adjusted EBITDA of $59.8 million was flat due to lower volume and unfavorable product mix offsetting higher affiliate contributions and acquisition earnings. Trade & Specialty Solutions net sales increased to $128.8 million, up 8.3%, with adjusted EBITDA up $7.9 million to $24.0 million, driven by higher volume, higher average selling prices and net benefits from IEEPA tariff refunds.