STOCK TITAN

Worthington Steel (NYSE: WS) swings to Q4 loss amid $112M impairments and Kloeckner costs

Filing Impact
(Neutral)
Filing Sentiment
(Neutral)
Form Type
8-K/A

Rhea-AI Filing Summary

Worthington Steel, Inc. furnished a corrected fourth-quarter and fiscal 2026 earnings release for the period ended May 31, 2026 after identifying errors during year-end controls. The corrections add long-lived asset impairment charges in the Electrical Steel reporting unit and bridge nonrevolving loan commitment costs tied to financing for the Kloeckner acquisition. For 4Q 2026, net sales were $929.2 million, up 12% from $832.9 million, but the company reported an operating loss of $74.5 million versus operating income of $66.4 million a year earlier, driven largely by $112.2 million of goodwill and long-lived asset impairments and higher SG&A, including Kloeckner-related professional fees. Net loss attributable to controlling interest was $57.5 million, or $(1.15) per diluted share, compared with net earnings of $55.7 million, or $1.10 per diluted share, in 4Q 2025. On an adjusted non-GAAP basis, 4Q 2026 net earnings attributable to controlling interest were $38.3 million, or $0.75 per diluted share (vs. $1.05), and adjusted EBIT was $54.3 million (vs. $70.1 million). The company completed settlement of its offer for Kloeckner in June 2026, acquiring approximately 62% of outstanding shares, ended the year with $84.6 million in cash and $256.8 million of debt, and declared a quarterly dividend of $0.16 per share.

Positive

  • Net sales grew 12% year-over-year in 4Q 2026 to $929.2 million, supported by higher direct volumes, including a $47.6 million contribution from Sitem Group and higher direct selling prices.
  • Adjusted EBIT reached $161.1 million for fiscal 2026, slightly above $149.1 million in fiscal 2025, indicating stable underlying operating performance despite one-time charges and transaction costs.
  • The company completed acquisition of approximately 62% of Kloeckner’s outstanding shares, securing a majority interest in a large European metals distributor that management characterizes as the largest acquisition in its history.

Negative

  • Worthington Steel recorded $112.2 million of goodwill and long-lived asset impairments in 4Q 2026, primarily in the Electrical Steel reporting unit, driven by weakened demand and increased foreign competition.
  • 4Q 2026 swung to a net loss attributable to controlling interest of $57.5 million from net earnings of $55.7 million a year earlier, with net loss per diluted share of $(1.15) versus earnings of $1.10.
  • SG&A expense increased by $22.2 million in 4Q 2026, including $15.5 million of Kloeckner acquisition-related professional fees, pressuring profitability alongside lower gross margin.
  • Interest expense, net, quadrupled to $28.4 million in fiscal 2026 from $7.1 million in fiscal 2025, reflecting higher borrowing costs and bridge financing-related expenses.

Insights

Large non-cash impairments turned a profitable year into a small reported loss.

Worthington Steel posted 4Q 2026 net sales of $929.2M, up 12%, but recorded a net loss of $57.5M after $112.2M in goodwill and long-lived asset impairments in its Electrical Steel reporting unit. Adjusted EBIT of $54.3M and adjusted EPS of $0.75 show underlying profitability once one-off items are removed.

For fiscal 2026, net sales rose to $3.44B, yet GAAP net earnings attributable to controlling interest were only $8.5M due to impairments and Kloeckner transaction costs, while adjusted EBIT reached $161.1M and adjusted EPS $2.24. Investors may focus on whether Electrical Steel demand and spreads stabilize and whether integration of the Kloeckner stake improves margins over time.

Leverage increased but cash generation and liquidity remain reasonable.

The company ended May 31, 2026 with total debt of $256.8M and cash of $84.6M, implying net debt of $172.2M. Trailing 12‑month adjusted EBITDA was $245.3M, suggesting manageable leverage relative to cash flow generation despite higher interest expense of $28.4M in fiscal 2026.

Fiscal 2026 operating cash flow was $201.2M and free cash flow $80.0M, after $121.2M of capital expenditures. The company also invested $106.2M in equity securities related to Kloeckner. Upcoming interest and integration costs will matter for future leverage metrics, but current liquidity and dividend of $0.16 per share payable on September 29, 2026 appear supported by disclosed cash flows.

Item 2.02 Results of Operations and Financial Condition Financial
Disclosure of earnings results, typically an earnings press release or preliminary financials.
Item 9.01 Financial Statements and Exhibits Exhibits
Financial statements, pro forma financial information, and exhibit attachments filed with this report.
Item 15.3 Item 15.3
Item 56.2 Item 56.2
4Q 2026 Net Sales $929.2 million Fourth quarter of fiscal 2026, up 12% from $832.9 million in 4Q 2025
4Q 2026 Net Earnings (Loss) Attributable to Controlling Interest $(57.5) million Fourth quarter of fiscal 2026 vs $55.7 million net earnings in 4Q 2025
4Q 2026 Net Loss Per Diluted Share $(1.15) per share Fourth quarter of fiscal 2026 vs $1.10 net earnings per diluted share in 4Q 2025
Impairment of Goodwill and Long-Lived Assets in 4Q 2026 $112.2 million Goodwill, long-lived, and other asset impairments in the Electrical Steel reporting unit
Fiscal 2026 Net Sales $3,443.8 million Twelve months ended May 31, 2026 vs $3,093.3 million in fiscal 2025
Fiscal 2026 Adjusted EBIT $161.1 million Twelve months ended May 31, 2026 vs $149.1 million in fiscal 2025
Cash and Cash Equivalents $84.6 million Balance as of May 31, 2026
Total Debt $256.8 million Short-term borrowings, current maturities, and long-term debt as of May 31, 2026
long-lived asset impairment financial
"additional long-lived asset impairment charges related to certain asset groups within the Electrical Steel reporting unit"
When a company determines that an asset it expected to use for many years—like buildings, equipment, or patents—won’t generate as much future benefit as its recorded value on the balance sheet, it writes that value down; this write-down is called a long-lived asset impairment. Investors care because impairments lower reported profits and net worth, signal weaker future cash flows, and can change debt terms or investor confidence—think of it like finding out a car you planned to keep for years now needs costly repairs that cut its resale value.
adjusted EBIT financial
"Adjusted EBIT of $54.3 million compared to $70.1 million."
Adjusted EBIT is a company’s operating profit before interest and taxes, but cleaned up by removing one-time or unusual items that can obscure ongoing performance. Investors use it like a tidied-up report card — it aims to show the underlying profitability of the business by excluding irregular gains, losses, or costs so comparisons across periods or companies are clearer and more meaningful for valuing operational strength.
bridge nonrevolving loan commitment costs financial
"additional Bridge nonrevolving loan commitment costs associated with the Kloeckner Acquisition"
Costs a company pays to secure a short-term, single-use loan that will bridge the gap until longer-term financing is arranged. Think of it as a retainer or reservation fee paid to keep a lump-sum loan available once (not repeatedly) — the fee and any related upfront charges reduce cash and raise borrowing costs, so they matter to investors because they affect profit, cash flow and the company’s short-term financial flexibility.
free cash flow financial
"The Company generated free cash flow (as defined in the Non-GAAP Financial Measures / Supplemental Data section later in this release) of $7.8 million"
Free cash flow is the amount of money a company has left over after paying all its expenses and investing in its business, like buying equipment or updating facilities. It shows how much cash is available to reward shareholders, pay down debt, or save for future growth. This helps investors understand if a company is financially healthy and able to grow.
net debt financial
"resulting in a net debt (as defined in the Non-GAAP Financial Measures / Supplemental Data section later in this release) position of $172.2 million"
Net debt is the total amount a company owes after subtracting the cash and assets it has that can be used to pay off that debt. It shows how much debt is truly a burden, helping investors understand if a company is financially healthy or heavily borrowed. Think of it like calculating how much money you owe after using your savings to pay part of it.
noncontrolling interests financial
"Net earnings (loss) attributable to noncontrolling interests"
The portion of a subsidiary’s equity and profits that belongs to outside owners rather than the parent company; when a parent reports consolidated results it includes the whole subsidiary but shows the noncontrolling slice separately. Think of a company’s subsidiary as a pie where the parent owns most slices but some are held by other investors — noncontrolling interests tell you how much of the pie and its future earnings don’t belong to the parent, which affects how much profit and net assets are truly attributable to the parent’s shareholders.
4Q 2026 Net Sales $929.2 million Increased 12% from $832.9 million in 4Q 2025
4Q 2026 Net Earnings (Loss) Attributable to Controlling Interest $(57.5) million Down from $55.7 million net earnings in 4Q 2025
4Q 2026 Adjusted Net Earnings Per Diluted Share $0.75 Down from $1.05 in 4Q 2025
Fiscal 2026 Net Sales $3,443.8 million Up from $3,093.3 million in fiscal 2025
Fiscal 2026 Adjusted EBIT $161.1 million Compared with $149.1 million in fiscal 2025
See more from StockTitan in Google Search and AI answers. Adds StockTitan as a preferred source · opens Google
Add on Google
Learn about SEC filing dates

FAQ

How did Worthington Steel (WS) perform financially in the fourth quarter of fiscal 2026?

Worthington Steel reported 4Q 2026 net sales of $929.2 million, up 12% from $832.9 million, but recorded a net loss attributable to controlling interest of $57.5 million, or $(1.15) per diluted share, mainly due to significant impairment charges and higher SG&A expenses.

What corrections did Worthington Steel (WS) make to its original fiscal 2026 fourth-quarter release?

The corrected release includes additional long-lived asset impairment charges in the Electrical Steel reporting unit and additional bridge nonrevolving loan commitment costs. These adjustments affect 4Q and full-year fiscal 2026 results but do not affect previously filed Forms 10‑Q or fiscal 2027 guidance.

What were Worthington Steel’s (WS) key non-GAAP results for 4Q and FY 2026?

For 4Q 2026, adjusted net earnings attributable to controlling interest were $38.3 million, or $0.75 per diluted share, and adjusted EBIT was $54.3 million. For fiscal 2026, adjusted net earnings were $113.7 million and adjusted EBIT $161.1 million.

How did the Kloeckner acquisition affect Worthington Steel’s (WS) 2026 results?

In fiscal 2026, Worthington Steel incurred $35.8 million of Kloeckner acquisition-related expenses, an $11.8 million after-tax impact in 4Q, and $17.8 million of bridge loan commitment costs, partially offset by $17.4 million of Kloeckner securities investment income and related tax effects.

What is Worthington Steel’s (WS) debt and cash position after fiscal 2026?

As of May 31, 2026, Worthington Steel reported total debt of $256.8 million and cash and cash equivalents of $84.6 million, resulting in net debt of $172.2 million, alongside trailing 12‑month adjusted EBITDA of $245.3 million.

Did Worthington Steel (WS) declare a dividend following its fiscal 2026 results?

Yes. The board declared a quarterly dividend of $0.16 per common share, payable on September 29, 2026, to shareholders of record at the close of business on September 15, 2026.
true000196848700019684872026-07-102026-07-10

 

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549

 

FORM 8-K/A

 

CURRENT REPORT

Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

Date of Report (Date of earliest event reported): July 10, 2026

 

 

WORTHINGTON STEEL, INC.

(Exact name of Registrant as Specified in Its Charter)

 

 

Ohio

001-41830

92-2632000

(State or Other Jurisdiction
of Incorporation)

(Commission File Number)

(IRS Employer
Identification No.)

 

 

 

 

 

100 W. Old Wilson Bridge Road

 

Columbus, Ohio

 

43085

(Address of Principal Executive Offices)

 

(Zip Code)

 

Registrant’s Telephone Number, Including Area Code: (614) 840-3462

 

 

(Former Name or Former Address, if Changed Since Last Report)

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Securities registered pursuant to Section 12(b) of the Act:


Title of each class

 

Trading
Symbol(s)

 


Name of each exchange on which registered

Common Shares, without par value

 

WS

 

New York Stock Exchange

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§ 230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§ 240.12b-2 of this chapter).

Emerging growth company

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.

 


 

Item 2.02 Results of Operations and Financial Condition.

On June 24, 2026, Worthington Steel, Inc. (“we,” “us,” “our” and “registrant”) issued a news release (“the Original Financial Release”) reporting results for the three months ended May 31, 2026 (the fourth quarter of fiscal 2026). A copy of the news release was furnished as Exhibit 99.1 to a Current Report on Form 8-K filed by the Company on June 25, 2026. Subsequent to the Original Financial Release, we identified and corrected certain errors in the reported information, as described further below. A copy of the corrected financial release (the “Corrected Financial Release”) is attached hereto as Exhibit 99.1, is incorporated by reference, and supersedes the Original Financial Release in its entirety. Specifically, the Corrected Financial Release reflects additional long-lived asset impairment charges related to certain asset groups within the Electrical Steel reporting unit as well as additional Bridge nonrevolving loan commitment costs.

 

The additional long-lived asset impairment charges were identified by management during the execution of its standard year-end internal controls procedures over financial reporting for the preparation of our Annual Report on Form 10-K. The additional Bridge nonrevolving loan commitment costs were originally excluded due to an inadvertent error. These errors and the adjustments are isolated to the fourth quarter and full-year fiscal 2026 periods. They do not impact any of our previously filed Quarterly Reports on Forms 10-Q, and do not impact the Company’s previously issued financial guidance, operational outlook or business strategy for the current fiscal year ending May 31, 2027.

 

Prior to the conference call on June 25, 2026, we made available an investor presentation on our website. This presentation has been updated to reflect the corrected financial information reported in the Corrected Financial Release and is available in the Investors section of our website at www.WorthingtonSteel.com.

 

The information contained in this Item 2.02, including Exhibit 99.1, is being furnished pursuant to Item 2.02 and shall not be deemed to be “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of that section, unless we specifically state that the information is to be considered “filed” under the Exchange Act or incorporate the information by reference into a filing under the Exchange Act or the Securities Act of 1933, as amended. Information on our website is not incorporated herein.

Item 9.01 Financial Statements and Exhibits.

(d) Exhibits:

 

Exhibit No.

 

Description

99.1

 

Corrected Financial Release of Worthington Steel, Inc. issued on July 10, 2026

104

Cover Page Interactive Data File (embedded within the Inline XBRL document)

 


SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

 

 

WORTHINGTON STEEL, INC.

 

 

 

 

Date:

July 10, 2026

By:

/s/ Joseph Y. Heuer

 

 

 

Joseph Y. Heuer
Vice President - General Counsel and Secretary

 


 

EXHIBIT 99.1

 

 

*CORRECTED*

 

Worthington Steel Reports Fourth Quarter Fiscal 2026 Results

 

COLUMBUS, Ohio – Worthington Steel, Inc. (NYSE: WS), a market-leading, value-added metals processing company, reported updated financial results for the fiscal 2026 fourth quarter ended May 31, 2026.

 

Fourth Quarter Highlights (all comparisons to the fourth quarter of fiscal 2025):

Net sales of $929.2 million increased 12% compared to $832.9 million.
Operating loss of $74.5 million compared to operating income of $66.4 million due primarily to non-cash impairments in the Electrical Steel reporting unit and acquisition related expenses in the fourth quarter of fiscal 2026.
Net loss attributable to controlling interest of $57.5 million compared to net earnings attributable to controlling interest of $55.7 million.
Net loss per diluted share attributable to controlling interest of $1.15 compared to net earnings per diluted share attributable to controlling interest of $1.10; adjusted net earnings per diluted share attributable to controlling interest of $0.75 compared to $1.05.
Adjusted EBIT of $54.3 million compared to $70.1 million.
In January 2026, the Company entered into a business combination agreement with Klöckner & Co SE (“Kloeckner”) and launched a voluntary public cash takeover offer for all outstanding Kloeckner shares at €11.00 per share. During the fourth quarter, shares representing a majority of Kloeckner’s outstanding share capital were tendered into the offer, satisfying the minimum acceptance threshold. On June 3, 2026, subsequent to the end of fiscal 2026, the Company completed settlement of the offer and its acquisition of a majority interest in Kloeckner, securing approximately 62% of Kloeckner’s outstanding shares following settlement (the “Kloeckner Acquisition”), representing a significant milestone toward eventual operating control and value capture.
Recognized as a John Deere Partner-level Supplier for the 14th consecutive year and received John Deere’s inaugural Community Engagement Award.
Named a Top Workplace in Columbus by Columbus CEO magazine, marking the 14th consecutive year the Company has earned this recognition.
Declared a quarterly dividend of $0.16 per share payable on September 29, 2026, to shareholders of record at the close of business on September 15, 2026.

“Worthington Steel closed fiscal 2026 with continued progress against our long-term strategy,” said Geoff Gilmore, president and chief executive officer. “Fourth quarter results reflected solid execution in a mixed market with tighter year-over-year value-added spreads, which are beginning to normalize. Higher net sales were supported by growth in our direct business and continued focus on value-added solutions for customers. The completion of the Kloeckner transaction shortly after year-end marks the largest acquisition in our history and a defining step in building a stronger, more diversified metals processing platform. As we move forward, our priorities remain clear: safety, customer service, operational discipline, integration readiness and strong returns for shareholders.”

Financial highlights for the fiscal 2026 periods and the comparative periods are as follows:

(In millions, except volume)

 

 

4Q 2026

 

 

4Q 2025

 

 

FY 2026

 

 

FY 2025

 

Volume (tons)

 

 

938,589

 

 

 

982,180

 

 

 

3,586,817

 

 

 

3,793,752

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net sales

 

$

929.2

 

 

$

832.9

 

 

$

3,443.8

 

 

$

3,093.3

 

Operating income (loss)

 

 

(74.5

)

 

 

66.4

 

 

 

(1.4

)

 

 

147.0

 

Net earnings (loss) attributable to controlling interest

 

 

(57.5

)

 

 

55.7

 

 

 

8.5

 

 

 

110.7

 

Adjusted EBIT (Non-GAAP)(1)

 

 

54.3

 

 

 

70.1

 

 

 

161.1

 

 

 

149.1

 

Equity in net income of unconsolidated affiliate

 

 

3.6

 

 

 

4.0

 

 

 

20.3

 

 

 

4.4

 

 


 

(Per diluted share amounts, after-tax)

 

 

4Q 2026

 

 

4Q 2025

 

 

FY 2026

 

 

FY 2025

 

Net earnings (loss) per diluted share attributable to controlling interest

 

$

(1.15

)

 

$

1.10

 

 

$

0.17

 

 

$

2.19

 

Impairment of goodwill, long-lived, and other assets

 

 

1.47

 

 

 

-

 

 

 

1.50

 

 

 

0.07

 

Restructuring and other (income) expense, net

 

 

-

 

 

 

0.01

 

 

 

(0.07

)

 

 

0.02

 

Kloeckner purchase derivative

 

 

0.17

 

 

 

-

 

 

 

0.04

 

 

 

-

 

Kloeckner acquisition-related expenses

 

 

0.23

 

 

 

-

 

 

 

0.54

 

 

 

-

 

Kloeckner securities investment income, net

 

 

(0.24

)

 

 

-

 

 

 

(0.24

)

 

 

-

 

Bridge nonrevolving loan commitment costs

 

 

0.26

 

 

 

-

 

 

 

0.26

 

 

 

-

 

Pension adjustments

 

 

(0.01

)

 

 

-

 

 

 

(0.01

)

 

 

(0.04

)

Sitem Group acquisition completion bonus payment

 

 

-

 

 

 

-

 

 

 

0.03

 

 

 

-

 

Gain on Sitem Group purchase derivative

 

 

-

 

 

 

(0.06

)

 

 

-

 

 

 

(0.06

)

Deferred tax asset adjustment

 

 

-

 

 

 

-

 

 

 

0.02

 

 

 

-

 

Gain on land sale

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(0.02

)

Impact of dilutive shares(2)

 

 

0.02

 

 

 

-

 

 

 

-

 

 

 

-

 

Adjusted net earnings per diluted share attributable to controlling interest (Non-GAAP)(1)

 

$

0.75

 

 

$

1.05

 

 

$

2.24

 

 

$

2.16

 

 

 

 

(1)
Results in both the current year period and prior year period were impacted by certain items, as further discussed and reconciled to the most directly comparable GAAP financial measure in the Non-GAAP Financial Measures / Supplemental Data section later in this release.
(2)
For the fourth quarter of fiscal 2026, net loss per diluted share attributable to controlling interest was based on weighted average diluted shares outstanding of 49.9 million, which excluded non-qualified stock options and restricted common share awards, as the effect would be anti-dilutive. The calculation of adjusted net earnings per diluted share attributable to controlling interest (Non-GAAP) was based on weighted average diluted shares outstanding of 50.9 million, as non-qualified stock options and restricted common share awards are dilutive for adjusted net earnings per diluted share attributable to controlling interest (Non-GAAP).

Quarterly Results

 

Net sales for the fourth quarter of fiscal 2026 were $929.2 million, an increase of $96.3 million, or 12%, compared to the prior year quarter. This increase was driven primarily by higher direct volumes, including the $47.6 million impact of the addition of Sitem Group and, to a lesser extent, higher average direct selling prices. Direct tons sold increased by 3%, with legacy business, excluding Sitem Group, increasing 1% and the remaining increase due to the addition of Sitem Group. Direct selling prices, excluding the impact of Sitem Group, increased 5% in the fourth quarter of fiscal 2026 compared to the prior year quarter. Toll processing sales decreased $1.9 million, or 6%, in the fourth quarter of fiscal 2026 compared to the prior year quarter. Toll volumes decreased 15% in the fourth quarter of fiscal 2026 compared to the prior year quarter. The decrease in toll volumes was due to a combination of closing the Cleveland-area Worthington Samuel Coil Processing (“WSCP”) facility in May 2025 as well as softening demand from mill customers. Toll selling prices increased 11% in the fourth quarter of fiscal 2026 compared to the prior year quarter, primarily due to higher value-added mix within toll processing. The mix of direct tons versus toll tons processed was 65% to 35% in the fourth quarter of fiscal 2026 compared to 60% to 40% in the prior year quarter.

 

Gross margin in the fourth quarter of fiscal 2026 was $118.8 million, a decrease of $8.2 million compared to the prior year quarter. The decrease was primarily driven by lower direct spreads (calculated as sales less material costs) and lower toll spreads, partially offset by a $3.1 million favorable impact from Sitem Group. Direct spreads decreased by $6.6 million primarily due to a $6.1 million unfavorable change from an estimated $20.8 million inventory holding gain in the prior year quarter to an estimated $14.7 million inventory holding gain in the fourth quarter of fiscal 2026. Additionally, value-added market spread compression negatively impacted direct spreads by $2.6 million compared to the prior year. These headwinds were partially offset by $2.1 million spread impact of higher direct volumes, notably in automotive. Toll spreads, down $2.4 million, were negatively impacted by $4.0 million due to lower volumes, partially offset by $1.6 million due to a favorable change in toll price due to mix.

 

Operating loss in the fourth quarter of fiscal 2026 was $74.5 million, a decrease of $140.9 million compared to the prior year quarter. The decrease was driven primarily by $112.2 million of goodwill, long-lived, and other asset impairment charges, a $22.2 million increase in selling, general and administrative (“SG&A”) expense, and a $8.2 million decrease in gross margin, partially offset by a $1.7 million favorable change in restructuring and other (income), expense, net. During the fourth quarter of fiscal 2026, the Company recognized $112.2 million of impairments related to goodwill and long-lived assets within the Electrical Steel reporting unit. The impairments resulted from weakened demand in certain end markets, particularly industrial motors in both Europe and the United States, due to increased foreign competition, and in automotive, some delayed program launches. The $22.2 million increase in SG&A expense,


 

which included $4.2 million related to Sitem Group, was primarily attributable to $15.5 million of professional fees related to the Kloeckner Acquisition, and to a lesser extent, an increase in compensation and benefits expenses of $2.5 million. During the fourth quarter of fiscal 2025, the Company recognized restructuring expenses of $1.7 million due to the previously announced plans to combine WSCP’s toll processing manufacturing facility in Cleveland, Ohio into its existing manufacturing facility in Twinsburg, Ohio, as well as the severance expense associated with the TWB Company’s (“TWB”) voluntary retirement program.

 

Net loss attributable to controlling interest of $57.5 million in the fourth quarter of fiscal 2026 compares to net earnings attributable to controlling interest of $55.7 million in the prior year quarter. Net loss per diluted share attributable to controlling interest of $1.15 per diluted share for its fiscal 2026 fourth quarter compares to net earnings per diluted share attributable to controlling interest of $1.10 in the prior year quarter.

 

Adjusted net earnings attributable to controlling interest of $38.3 million in the fourth quarter of fiscal 2026 compares to $53.4 million in the prior year quarter. Adjusted net earnings per diluted share attributable to controlling interest of $0.75 compares to $1.05 in the prior year quarter. The fourth quarter of fiscal 2026 adjusted results exclude a $74.7 million after-tax impairment of goodwill and long-lived assets, or $1.47 per diluted share, an $8.7 million unrealized after-tax loss on a Kloeckner purchase derivative, or $0.17 per diluted share, an $11.8 million after-tax Kloeckner acquisition-related expenses adjustment, or $0.23 per diluted share, a $12.2 million after-tax gain due to net investment income on Kloeckner securities held, or $0.24 per diluted share, a $13.5 million after-tax adjustment due to the expense related to the bridge nonrevolving loan commitment costs associated with the Kloeckner Acquisition, or $0.26 per diluted share, and $0.7 million after-tax pension adjustments, or $0.01 per diluted share. In addition, the impact of $0.02 per dilutive share was excluded in calculating the Company’s fourth quarter fiscal 2026 adjusted net earnings per diluted share attributable to controlling interest as this reflects the effect of these potentially dilutive shares that would otherwise be anti-dilutive on the net loss attributable to controlling interest. The prior year quarter adjusted results exclude a $3.0 million after-tax gain on the Sitem Group purchase price derivative, or $0.06 per diluted share, and $0.7 million after-tax restructuring and other expense, net, or $0.01 per diluted share. For additional information on non-GAAP financial measures, see the Non-GAAP Financial Measures / Supplemental Data section later in this release.

 

Certain amounts disclosed within the Company’s quarterly results have been adjusted to conform to the current presentation due to the update to estimated tax rates on Non-GAAP adjustments in fiscal 2026. The adjustments had an immaterial impact to the presented results.

 

Balance Sheet, Cash Flow and Capital Allocation

 

As of May 31, 2026, the Company had cash and cash equivalents of $84.6 million. During the fourth quarter of fiscal 2026, net cash provided by operating activities was $44.9 million compared to $53.9 million in the prior year quarter. Investment in property, plant and equipment during the fourth quarter of fiscal 2026 was $37.1 million compared to $45.5 million in the prior year quarter. The Company generated free cash flow (as defined in the Non-GAAP Financial Measures / Supplemental Data section later in this release) of $7.8 million in the fourth quarter of fiscal 2026 compared to $8.4 million in the prior year quarter.

 

The Company ended the fourth quarter of fiscal 2026 with debt of $256.8 million and $84.6 million in cash and cash equivalents, resulting in a net debt (as defined in the Non-GAAP Financial Measures / Supplemental Data section later in this release) position of $172.2 million.

 

The Company’s board of directors declared a quarterly dividend of $0.16 per common share. The dividend is payable on September 29, 2026, to shareholders of record at the close of business on September 15, 2026.

 

About Worthington Steel

 

Worthington Steel (NYSE:WS) is a metals processor that partners with customers to deliver highly technical and customized solutions. Worthington Steel’s expertise in carbon flat-roll steel processing, electrical steel laminations and tailor welded solutions is driving steel toward a more sustainable future.

 

As one of the most trusted metals processors in North America, Worthington Steel and its approximately 6,000 employees harness the power of steel to advance our customers’ visions through value-added processing capabilities including galvanizing, pickling, configured blanking, specialty cold reduction, lightweighting and electrical lamination. Headquartered in Columbus, Ohio, Worthington Steel operates 37 facilities in seven states and 10 countries. Following a people-first Philosophy, commitment to sustainability and proven business system, Worthington Steel’s purpose is to generate positive returns by providing trusted and innovative solutions for customers, creating opportunities for employees and strengthening its communities.


 

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,” “anticipate,” “may,” “could,” “should,” “would,” “intend,” “plan,” “will,” “likely,” “expect,” “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 Company’s separation from Worthington Enterprises, Inc. (the “Separation”); the expected financial and operational performance of, and future opportunities for, the Company following the Separation; the tax treatment of the Separation transaction; the leadership of the Company following the Separation; 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; the Company’s plans, objectives, expectations and intentions related to the Kloeckner Acquisition and the benefits of the Kloeckner Acquisition; the expected outcomes of the Kloeckner Acquisition, including estimated cost, operations and commercial synergies and the timeline to realize such synergies; the impact of the Kloeckner Acquisition on the Company’s earnings; the Company’s expected pro forma net leverage ratio following the transaction and net leverage ratio goals following the transaction; the expected timeline for completing the Kloeckner Acquisition; 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, laws and regulations; anticipated improvements in business and efficiencies to be gained from the use of artificial intelligence and machine learning (“AI”) and other technologies; effects of cybersecurity breaches and other disruptions to information technology infrastructure; effects of public health emergencies 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: our ability to successfully realize the anticipated benefits of the Separation; 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 risks, uncertainties and impacts related to public health emergencies – the duration, extent and severity of which are impossible to predict, and actions taken by governmental authorities or others in connection therewith; changing commodity 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, energy, labor and other items required by operations (especially in light of ongoing global geopolitical and military conflicts); effects of sourcing and supply chain constraints, including interruptions in deliveries of raw materials and supplies or the loss of key supplier relationships; the outcome of adverse claims experience with respect to workers’ compensation, product recalls or product liability, casualty events or other matters; effects of critical equipment failures, 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; the Company’s ability to establish day-to-day control over Kloeckner’s operations after the closing of the Kloeckner Acquisition on a timely basis or at all; the effects of the Kloeckner Acquisition on the Company’s and Kloeckner’s operations, including on the Company’s future financial condition and performance, operating results, strategy and plans, including anticipated tax treatment, unforeseen liabilities, future capital expenditures, revenues, expenses, earnings, synergies, economic performance, indebtedness, losses, future prospects, and business and management strategies for the management, expansion and growth of the Company’s operations; the impact of the consummation of the Kloeckner Acquisition on relationships with customers, suppliers and other third parties; the Company’s ability to achieve the anticipated cost synergies or accretion to earnings per share; the ability to realize expected benefits of strategically deployed capital expenditures; 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 ongoing global geopolitical and military 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 (especially in light of ongoing global geopolitical and military conflicts), foreign currency exchange rate exposure and the acceptance of the Company’s products in global markets; the effect of national, regional and global economic conditions generally and within major product markets, including significant economic disruptions from public health emergencies, the actions taken in connection therewith and the implementation of related fiscal stimulus packages; the impact of tariffs, the adoption of trade restrictions affecting the Company’s products, suppliers or customers, a U.S. 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; 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; impairment of the recorded value of inventory, equity investments, fixed assets, goodwill and other assets; competitive pressure on sales and pricing, including pressure from imports and substitute materials; the level of imports and import prices in the Company’s markets and the foreign currency exchange rate exposure; 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; the impact of judicial rulings and governmental regulations, both in the United States and abroad, including those adopted by the U.S Securities and Exchange Commission (“SEC”) and other governmental agencies; the effect of healthcare laws in the United States and potential changes for such laws, which may increase the Company’s healthcare and other costs and negatively impact the Company’s operations and financial results; the effect of tax laws in the United States and potential changes for such laws, which may increase the Company's costs and negatively impact its operations and financial results; the operational, data privacy, security, regulatory and legal risks associated with the Company’s reliance on AI technologies as well as its inability to stay abreast of technological advancements and its dependence on third parties who rely on AI technologies; cybersecurity risks; the effects of privacy and information security laws and standards; the cyclical nature of the steel industry; the Company’s safety performance; the effects of competition and price pressures from competitors; risks associated with the Kloeckner Acquisition; and other risks described from time to time in the Company’s filings with the SEC, 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 and in our subsequent filings with the SEC.

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, you 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 STEEL, INC.
CONSOLIDATED STATEMENTS OF EARNINGS
(In millions, except per share amounts)

(Unaudited)

 

 

 

Three Months Ended

 

 

Twelve Months Ended

 

 

 

May 31,

 

 

May 31,

 

 

 

2026

 

 

2025

 

 

2026

 

 

2025

 

Net sales

 

$

929.2

 

 

$

832.9

 

 

$

3,443.8

 

 

$

3,093.3

 

Cost of goods sold

 

 

810.4

 

 

 

705.9

 

 

 

3,040.5

 

 

 

2,704.7

 

Gross margin

 

 

118.8

 

 

 

127.0

 

 

 

403.3

 

 

 

388.6

 

Selling, general and administrative expense

 

 

81.1

 

 

 

58.9

 

 

 

297.4

 

 

 

231.6

 

Impairment of goodwill

 

 

53.8

 

 

 

-

 

 

 

53.8

 

 

 

-

 

Impairment of long-lived and other assets

 

 

58.4

 

 

 

-

 

 

 

60.5

 

 

 

7.4

 

Restructuring and other (income) expense, net

 

 

-

 

 

 

1.7

 

 

 

(7.0

)

 

 

2.6

 

Operating income (loss)

 

 

(74.5

)

 

 

66.4

 

 

 

(1.4

)

 

 

147.0

 

 Other income (expense):

 

 

 

 

 

 

 

 

 

 

 

 

Miscellaneous income, net

 

 

6.7

 

 

 

5.7

 

 

 

16.6

 

 

 

3.8

 

Interest expense, net

 

 

(20.7

)

 

 

(1.0

)

 

 

(28.4

)

 

 

(7.1

)

Equity in net income of unconsolidated affiliate

 

 

3.6

 

 

 

4.0

 

 

 

20.3

 

 

 

4.4

 

Earnings (loss) before income taxes

 

 

(84.9

)

 

 

75.1

 

 

 

7.1

 

 

 

148.1

 

Income tax expense (benefit)

 

 

(1.1

)

 

 

16.2

 

 

 

20.0

 

 

 

28.8

 

Net earnings (loss)

 

 

(83.8

)

 

 

58.9

 

 

 

(12.9

)

 

 

119.3

 

Net earnings (loss) attributable to noncontrolling interests

 

 

(26.3

)

 

 

3.2

 

 

 

(21.4

)

 

 

8.6

 

Net earnings (loss) attributable to controlling interest

 

$

(57.5

)

 

$

55.7

 

 

$

8.5

 

 

$

110.7

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding

 

 

49.9

 

 

 

49.5

 

 

 

49.8

 

 

 

49.5

 

Earnings (loss) per share attributable to controlling interest

 

$

(1.15

)

 

$

1.13

 

 

$

0.17

 

 

$

2.24

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding

 

 

49.9

 

 

 

50.5

 

 

 

50.8

 

 

 

50.5

 

Earnings (loss) per share attributable to controlling interest

 

$

(1.15

)

 

$

1.10

 

 

$

0.17

 

 

$

2.19

 

 

 

 

 

 

 

 

 

 

 

 

 

Common shares outstanding at end of period

 

 

49.9

 

 

 

49.5

 

 

 

49.9

 

 

 

49.5

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash dividends declared per share

 

$

0.16

 

 

$

0.16

 

 

$

0.64

 

 

$

0.64

 

 

 

 

 


 

WORTHINGTON STEEL, INC.
CONSOLIDATED BALANCE SHEETS
(In millions, except share amounts)

(Unaudited)

 

 

 

 

May 31,

 

 

May 31,

 

 

 

2026

 

 

2025

 

Assets

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

Cash and cash equivalents

 

$

84.6

 

 

$

38.0

 

Restricted cash

 

 

-

 

 

 

54.9

 

Receivables, less allowances of $1.1 and $3.8, respectively

 

 

496.2

 

 

 

438.7

 

Inventories

 

 

 

 

 

 

Raw materials

 

 

168.5

 

 

 

179.4

 

Work in process

 

 

145.9

 

 

 

165.6

 

Finished products

 

 

101.3

 

 

 

77.0

 

Total inventories

 

 

415.7

 

 

 

422.0

 

Income taxes receivable

 

 

14.3

 

 

 

0.1

 

Assets held for sale

 

 

9.1

 

 

 

11.5

 

Prepaid expenses and other current assets

 

 

110.0

 

 

 

83.3

 

Total current assets

 

 

1,129.9

 

 

 

1,048.5

 

Investment in unconsolidated affiliate

 

 

123.4

 

 

 

126.6

 

Operating lease right-of-use assets

 

 

77.8

 

 

 

72.6

 

Finance lease right-of-use assets, net of accumulated amortization of $4.4 and $–, respectively

 

 

7.5

 

 

 

-

 

Goodwill

 

 

44.5

 

 

 

79.6

 

Other intangible assets, net of accumulated amortization of $65.9 and $50.3, respectively

 

 

77.3

 

 

 

67.9

 

Deferred income taxes

 

 

12.7

 

 

 

11.4

 

Equity securities

 

 

122.2

 

 

 

-

 

Other assets

 

 

7.8

 

 

 

7.0

 

Property, plant and equipment:

 

 

 

 

 

 

Land

 

 

57.2

 

 

 

38.6

 

Buildings and improvements

 

 

272.5

 

 

 

190.4

 

Machinery and equipment

 

 

1,065.0

 

 

 

942.6

 

Construction in progress

 

 

105.9

 

 

 

132.7

 

Total property, plant and equipment

 

 

1,500.6

 

 

 

1,304.3

 

Less: accumulated depreciation

 

 

851.3

 

 

 

756.1

 

Total property, plant and equipment, net

 

 

649.3

 

 

 

548.2

 

Total assets

 

$

2,252.4

 

 

$

1,961.8

 

 

 

 


 

WORTHINGTON STEEL, INC.
CONSOLIDATED BALANCE SHEETS
(In millions, except share amounts)

(Unaudited)

 

 

 

May 31,

 

 

May 31,

 

 

 

2026

 

 

2025

 

Liabilities, mezzanine equity, and equity

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

Accounts payable

 

$

424.0

 

 

$

402.5

 

Short-term borrowings

 

 

185.4

 

 

 

149.2

 

Accrued compensation, contributions to employee benefit plans and related taxes

 

 

60.0

 

 

 

43.0

 

Dividends payable

 

 

9.2

 

 

 

9.3

 

Other accrued items

 

 

56.2

 

 

 

15.3

 

Current operating lease liabilities

 

 

10.4

 

 

 

7.7

 

Current finance lease liabilities

 

 

2.9

 

 

 

-

 

Income taxes payable

 

 

0.7

 

 

 

4.5

 

Current maturities of long-term debt

 

 

27.0

 

 

 

-

 

Total current liabilities

 

 

775.8

 

 

 

631.5

 

Other liabilities

 

 

51.5

 

 

 

32.8

 

Long-term debt

 

 

44.4

 

 

 

2.3

 

Noncurrent operating lease liabilities

 

 

78.7

 

 

 

68.7

 

Noncurrent finance lease liabilities

 

 

5.5

 

 

 

-

 

Deferred income taxes

 

 

33.6

 

 

 

28.6

 

Total liabilities

 

 

989.5

 

 

 

763.9

 

 

 

 

 

 

 

 

Mezzanine equity:

 

 

 

 

 

 

Redeemable noncontrolling interest

 

 

65.3

 

 

 

-

 

Total mezzanine equity

 

 

65.3

 

 

 

-

 

 

 

 

 

 

 

 

Shareholders’ equity - controlling interest:

 

 

 

 

 

 

Preferred shares, without par value; authorized – 1,000,000 shares; no shares issued or outstanding

 

 

-

 

 

 

-

 

Common shares, without par value; authorized – 150,000,000 shares; issued

 

 

 

 

 

 

and outstanding 49,920,298 shares and 49,548,895 shares, respectively

 

 

-

 

 

 

-

 

Additional Paid-in Capital

 

 

919.4

 

 

 

913.9

 

Retained Earnings

 

 

140.0

 

 

 

164.2

 

Accumulated other comprehensive income (loss), net of taxes of $(2.3) and $(2.0), respectively

 

 

3.9

 

 

 

(4.0

)

Total Shareholders’ equity – controlling interest

 

 

1,063.3

 

 

 

1,074.1

 

Noncontrolling interests

 

 

134.3

 

 

 

123.8

 

Total equity

 

 

1,197.6

 

 

 

1,197.9

 

Total liabilities, mezzanine equity, and equity

 

$

2,252.4

 

 

$

1,961.8

 

 

 


 

WORTHINGTON STEEL, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(In millions)

(Unaudited)

 

 

 

Twelve Months Ended

 

 

 

May 31,

 

 

 

2026

 

 

2025

 

Operating activities:

 

 

 

 

 

 

Net earnings (loss)

 

$

(12.9

)

 

$

119.3

 

Adjustment to reconcile net earnings to net cash provided by operating activities:

 

 

 

 

 

 

Depreciation and amortization

 

 

84.2

 

 

 

66.0

 

Impairment of goodwill, long-lived, and other assets

 

 

114.3

 

 

 

7.4

 

Benefit from deferred income taxes

 

 

(10.4

)

 

 

(3.1

)

Bad debt expense

 

 

0.8

 

 

 

1.8

 

Equity in net income of unconsolidated affiliate, net of distributions

 

 

3.2

 

 

 

8.4

 

Net gain on sale of assets

 

 

(4.7

)

 

 

(0.7

)

Stock-based compensation

 

 

13.9

 

 

 

11.0

 

Unrealized gain on equity securities

 

 

(16.0

)

 

 

-

 

Changes in assets and liabilities, net of impact of acquisitions:

 

 

 

 

 

 

Receivables

 

 

(16.3

)

 

 

34.1

 

Inventories

 

 

47.2

 

 

 

(16.7

)

Accounts payable

 

 

(17.4

)

 

 

15.8

 

Accrued compensation and employee benefits

 

 

5.4

 

 

 

(9.8

)

Other operating items, net

 

 

9.9

 

 

 

(3.2

)

Net cash provided by operating activities

 

 

201.2

 

 

 

230.3

 

 

 

 

 

 

 

Investing activities:

 

 

 

 

 

 

Investment in property, plant and equipment

 

 

(121.2

)

 

 

(130.4

)

Acquisitions, net of cash acquired

 

 

(2.9

)

 

 

-

 

Proceeds from sale of assets, net of selling costs

 

 

16.6

 

 

 

1.3

 

Purchases of equity securities

 

 

(106.2

)

 

 

-

 

Other investing activities

 

 

0.3

 

 

 

-

 

Net cash used in investing activities

 

 

(213.4

)

 

 

(129.1

)

 

 

 

 

 

 

Financing activities:

 

 

 

 

 

 

Proceeds from (repayments of) short-term borrowings, net

 

 

25.0

 

 

 

15.0

 

Proceeds from revolving credit facility borrowings - swing loans

 

 

1,622.0

 

 

 

508.7

 

Repayments of revolving credit facility borrowings - swing loans

 

 

(1,610.8

)

 

 

(522.5

)

Proceeds from long-term debt, net of issuance costs

 

 

38.1

 

 

 

2.3

 

Principal payments on long-term debt

 

 

(22.4

)

 

 

-

 

Payments of tax withholdings, net of proceeds from issuance of common shares

 

 

(5.9

)

 

 

(3.1

)

Payments to noncontrolling interests

 

 

(6.0

)

 

 

(17.0

)

Dividends paid

 

 

(32.6

)

 

 

(31.9

)

Payments of debt issuance costs

 

 

(4.4

)

 

 

-

 

Net cash provided by (used in) financing activities

 

 

3.0

 

 

 

(48.5

)

 

 

 

 

 

 

Effects of exchange rate changes on cash, cash equivalents, and restricted cash

 

 

0.9

 

 

 

-

 

Increase (decrease) in cash, cash equivalents and restricted cash

 

 

(8.3

)

 

 

52.7

 

Cash, cash equivalents, and restricted cash at beginning of period

 

 

92.9

 

 

 

40.2

 

Cash, cash equivalents, and restricted cash at end of period

 

$

84.6

 

 

$

92.9

 

 

 


 

WORTHINGTON STEEL, INC.
NON-GAAP FINANCIAL MEASURES / SUPPLEMENTAL DATA
(In millions, except volume and per share amounts)

 

The Company reports its financial results in accordance with accounting principles generally accepted in the United States (“GAAP”). The Company also presents certain non-GAAP financial measures including (a) adjusted operating income, (b) adjusted earnings before income taxes, (c) adjusted income tax expense, (d) adjusted net earnings attributable to controlling interest, (e) adjusted net earnings per diluted share attributable to controlling interest, (f) net earnings (loss) before interest and taxes attributable to controlling interest (“EBIT”), (g) adjusted net earnings before interest and taxes attributable to controlling interest (“adjusted EBIT”), (h) net earnings (loss) before interest, taxes, depreciation and amortization attributable to controlling interest (“EBITDA”), (i) adjusted net earnings before interest, taxes, depreciation and amortization attributable to controlling interest (“adjusted EBITDA”), (j) free cash flow, and (k) total debt less cash and cash equivalents (“net debt”).

 

These non-GAAP financial measures typically exclude impairment and restructuring charges (gains) but may also exclude other 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, together with the most directly comparable GAAP financial measures, to evaluate the Company’s performance, engage in financial and operational planning, and determine incentive compensation and believes these non-GAAP financial measures provide useful information to investors because they provide additional perspective on the performance of the Company’s ongoing operations. Additionally, management believes these non-GAAP financial measures provide useful information to investors because they allow for meaningful comparisons and analysis of trends in the Company’s business and enable investors to evaluate operations and future prospects in the same manner as management. These non-GAAP financial measures are not intended to represent, and should not be considered as, an alternative to GAAP financial measures. Non-GAAP financial measures have limitations as analytical tools and should not be considered in isolation or as a substitute for analysis of the Company’s results as reported under GAAP. These measures may exclude items that are significant to understanding the Company’s financial results and condition, and other companies may define or calculate similarly titled non-GAAP financial measures differently. Accordingly, the non-GAAP financial measures presented should be considered in conjunction with, and not as a replacement for, the comparable GAAP financial measures.

 

For the purposes of the subsequent tables, the non-GAAP measures have been adjusted for the items identified below:

Impairment of goodwill, long-lived, and other assets – impairments of assets are excluded to facilitate period-to-period comparability of the Company’s operating performance, are inherently unpredictable in timing and amount, and are non-cash, so their exclusion facilitates the comparison of historical, current and forecasted financial results. For the periods presented in the subsequent tables, impairment of goodwill and long-lived assets primarily relates to the following:
o
Pre-tax long-lived asset impairment charges of $58.4 million were recorded during the fourth quarter of fiscal 2026 related to certain asset groups within the Electrical Steel reporting unit whose carrying amounts exceeded their estimated fair values.
o
Pre-tax goodwill impairment of $53.8 million was recorded during the fourth quarter of fiscal 2026 within the Electrical Steel reporting unit resulting from changes in expected demand and future cash flows in certain electrical steel end markets.
o
Pre-tax impairment charge of $1.5 million was recorded during the third quarter of fiscal 2026 related to certain internal-use software assets at Tempel Canada determined to have no value.
o
Pre-tax impairment charge of $0.6 million was recorded during the second quarter of fiscal 2026 related to certain machinery at the Company’s manufacturing facility in Taylor, Michigan.
o
Pre-tax impairment charges of $7.4 million were recorded during the third quarter of fiscal 2025 in connection with a research and development intangible asset and consolidation of WSCP’s toll processing manufacturing facility in Cleveland, Ohio.
Restructuring – restructuring activities consist of items associated with the Company’s cost-optimization activities, such as divestitures, closing or consolidating facilities, employee severance (including rationalizing headcount or other significant changes in personnel), and realignment of existing operations (including changes to management structure in response to underlying performance and/or changing market conditions). These restructuring activities are excluded to facilitate period-to-period comparability of the Company’s operating performance.
Kloeckner purchase derivative – consists of the change in the fair value of an economic (non-designated) cash flow derivative that was entered into to hedge a portion of the expected purchase price of the outstanding shares of Kloeckner in connection with the Kloeckner Acquisition. The change in the fair value is recorded in miscellaneous income (expense), net, and it is

 


 

excluded from adjusted results to facilitate period-to-period comparability of the Company’s operating performance as it reflects non-operational activity.
Kloeckner acquisition-related expenses – consists of the acquisition-related costs incurred in connection with the Kloeckner Acquisition, consisting primarily of advisory, legal, accounting, valuation and other professional fees, as well as certain integration expenses, and are expensed to SG&A, as incurred, in accordance with GAAP. Exclusion of these costs is appropriate because they are directly attributable to a specific strategic transaction that management expects to be transformative to the Company’s portfolio, scale and long-term operating profile and are not reflective of the Company’s ongoing operating performance for the periods presented. Exclusion facilitates period-over-period comparisons, and to assess performance excluding the impact of transaction-specific activities.
Kloeckner securities investment income, net – reflects the impact associated with the Company’s investment in Kloeckner equity securities, consisting of mark-to-market gains, dividend income, and other costs, recorded in miscellaneous income (expense), net. Management excludes these items from adjusted results to improve comparability of the Company’s operating performance across periods.
Bridge nonrevolving loan commitment costs – consists of fees and costs associated with temporary financing arrangements entered into in connection with the Kloeckner Acquisition, including bridge financing commitment fees, related lender fees, and other financing costs. These costs primarily include amounts initially deferred and subsequently recognized in interest expense, net, when the related bridge financing was no longer applicable. Management excludes these items from adjusted results to improve comparability of the Company’s operating performance across periods.
Pension adjustments – pension-related impacts associated with discrete events impacting the Company’s pension plans, including a $1.4 million gain recognized in the fourth quarter of fiscal 2026, primarily associated with a pension curtailment resulting from headcount reductions. The fiscal 2025 gain related to a settlement resulting from a pension lift-out transaction to transfer a portion of the total projected benefit obligation of the pension plan to a third-party insurance company, which resulted in pre-tax non-cash gains reported in miscellaneous income (expense), net. The exclusion from adjusted results facilitates period-to-period comparability of the Company’s operating performance as these gains reflect discrete pension-related events.
Sitem Group acquisition completion bonus payment – consists of the one-time bonus payment paid to key individuals upon the successful acquisition closing of Sitem Group. The acquisition completion bonus payment was included within SG&A expense.
Gain on Sitem Group purchase derivative – consists of the mark-to-market gain on the economic (non-designated) foreign currency exchange contract entered into related to the purchase price for Sitem Group, which resulted in a pre-tax gain in miscellaneous income, net, and is excluded as it is not part of the Company’s ongoing operations.
Deferred tax asset adjustment – Tempel’s electrical steel facility in Nagold, Germany was included as part of the purchase consideration for the Sitem Group acquisition. The contribution resulted in the future disallowance of deferred tax assets located within certain foreign tax jurisdictions and resulted in the write-off of the deferred tax assets as well as the recognition of incremental income tax expense. As this impacts income tax, the adjustment does not impact EBIT, EBITDA, adjusted EBIT, or adjusted EBITDA.
Tax indemnification adjustment – tax indemnification adjustments reported in income tax expense and miscellaneous income, net, related to an indemnification agreement with the former owners of Tempel. These adjustments are the result of a first quarter fiscal 2025 favorable tax ruling and a fourth quarter fiscal 2025 interest charge true-up. The indemnification agreement, which was entered into with the former Tempel owners at the time the Company acquired Tempel, provides protection to the Company from rulings by tax authorities through the acquisition date.
Gain on land sale – sale of unused land on the campus of the Tempel subsidiary in China, which resulted in a pre-tax gain in miscellaneous income (expense), net, is excluded from adjusted results to facilitate period-to-period comparability of the Company’s operating performance as it reflects the non-operational disposition of real property.
Other loss, net – consists of the following items reported in miscellaneous income (expense), net, which are excluded from adjusted results to facilitate period-to-period comparability of the Company’s operating performance:
o
Net insured loss incurred for damage as a result of a small, quickly contained fire at Tempel Canada. The Company recognized a $0.5 million pre-tax loss equal to the amount of the insurance deductible.
o
Environmental reserve settlement gain of $0.2 million pre-tax recognized by Tempel Canada as the result of a prior indemnification from the former owners of the Canadian facility.

 


 

The following provides a reconciliation to the non-GAAP financial measures adjusted operating income, adjusted earnings before income taxes, adjusted income tax expense, adjusted net earnings attributable to controlling interest and adjusted net earnings per diluted share attributable to controlling interest from the most comparable GAAP measures for the three- and 12-month periods ended May 31, 2026, and May 31, 2025.

 

 

 

Three Months Ended May 31, 2026

 

 

 

Operating
Income (Loss)

 

 

Earnings (Loss) Before Income Taxes

 

 

Income Tax Expense (Benefit)

 

 

Net Earnings (Loss) Attributable to Controlling Interest(1)

 

 

Net Earnings (Loss) per Diluted Share Attributable to Controlling Interest

 

GAAP

 

$

(74.5

)

 

$

(84.9

)

 

$

(1.1

)

 

$

(57.5

)

 

$

(1.15

)

Impairment of goodwill, long-lived, and other assets

 

 

112.2

 

 

 

112.2

 

 

 

8.4

 

 

 

74.7

 

 

 

1.47

 

Kloeckner purchase derivative

 

 

-

 

 

 

11.5

 

 

 

2.8

 

 

 

8.7

 

 

 

0.17

 

Kloeckner acquisition-related expenses

 

 

15.5

 

 

 

15.5

 

 

 

3.7

 

 

 

11.8

 

 

 

0.23

 

Kloeckner securities investment income, net

 

 

-

 

 

 

(17.2

)

 

 

(5.0

)

 

 

(12.2

)

 

 

(0.24

)

Bridge nonrevolving loan commitment costs

 

 

-

 

 

 

17.8

 

 

 

4.3

 

 

 

13.5

 

 

 

0.26

 

Pension adjustments

 

 

-

 

 

 

(1.4

)

 

 

-

 

 

 

(0.7

)

 

 

(0.01

)

Impact of dilutive shares(2)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

0.02

 

Non-GAAP

 

$

53.2

 

 

$

53.5

 

 

$

13.1

 

 

$

38.3

 

 

$

0.75

 

 

 

 

Three Months Ended May 31, 2025

 

 

 

Operating
Income

 

 

Earnings Before Income Taxes

 

 

Income Tax Expense

 

 

Net Earnings Attributable to Controlling Interest(1)

 

 

Net Earnings per Diluted Share Attributable to Controlling Interest

 

GAAP

 

$

66.4

 

 

$

75.1

 

 

$

16.2

 

 

$

55.7

 

 

$

1.10

 

Restructuring and other expense, net

 

 

1.7

 

 

 

1.7

 

 

 

0.3

 

 

 

0.7

 

 

 

0.01

 

Tax indemnification adjustment

 

 

-

 

 

 

0.2

 

 

 

0.2

 

 

 

-

 

 

 

-

 

Gain on Sitem Group purchase derivative

 

 

-

 

 

 

(4.0

)

 

 

(1.0

)

 

 

(3.0

)

 

 

(0.06

)

Non-GAAP

 

$

68.1

 

 

$

73.0

 

 

$

15.7

 

 

$

53.4

 

 

$

1.05

 

 

 

 

Twelve Months Ended May 31, 2026

 

 

 

Operating
Income (Loss)

 

 

Earnings Before Income Taxes

 

 

Income Tax Expense

 

 

Net Earnings Attributable to Controlling Interest(1)

 

 

Net Earnings per Diluted Share Attributable to Controlling Interest

 

GAAP

 

$

(1.4

)

 

$

7.1

 

 

$

20.0

 

 

$

8.5

 

 

$

0.17

 

Impairment of goodwill, long-lived, and other assets

 

 

114.3

 

 

 

114.3

 

 

 

8.9

 

 

 

76.3

 

 

 

1.50

 

Restructuring and other (income), net

 

 

(7.0

)

 

 

(7.0

)

 

 

(1.1

)

 

 

(3.3

)

 

 

(0.07

)

Kloeckner purchase derivative

 

 

-

 

 

 

2.4

 

 

 

0.6

 

 

 

1.8

 

 

 

0.04

 

Kloeckner acquisition-related expenses

 

 

35.8

 

 

 

35.8

 

 

 

8.6

 

 

 

27.2

 

 

 

0.54

 

Kloeckner securities investment income, net

 

 

-

 

 

 

(17.4

)

 

 

(5.1

)

 

 

(12.3

)

 

 

(0.24

)

Bridge nonrevolving loan commitment costs

 

 

-

 

 

 

17.8

 

 

 

4.3

 

 

 

13.5

 

 

 

0.26

 

Pension adjustments

 

 

-

 

 

 

(1.4

)

 

 

-

 

 

 

(0.7

)

 

 

(0.01

)

Sitem Group acquisition completion bonus payment

 

 

4.6

 

 

 

4.6

 

 

 

1.3

 

 

 

1.7

 

 

 

0.03

 

Deferred tax asset adjustment

 

 

-

 

 

 

-

 

 

 

(0.8

)

 

 

0.8

 

 

 

0.02

 

Other loss, net

 

 

-

 

 

 

0.3

 

 

 

0.1

 

 

 

0.2

 

 

 

-

 

Non-GAAP

 

$

146.3

 

 

$

156.5

 

 

$

36.8

 

 

$

113.7

 

 

$

2.24

 

 

 


 

 

 

Twelve Months Ended May 31, 2025

 

 

 

Operating
Income

 

 

Earnings Before Income Taxes

 

 

Income Tax Expense

 

 

Net Earnings Attributable to Controlling Interest(1)

 

 

Net Earnings per Diluted Share Attributable to Controlling Interest

 

GAAP

 

$

147.0

 

 

$

148.1

 

 

$

28.8

 

 

$

110.7

 

 

$

2.19

 

Impairment of goodwill, long-lived, and other assets

 

 

7.4

 

 

 

7.4

 

 

 

1.2

 

 

 

3.4

 

 

 

0.07

 

Restructuring and other expense, net

 

 

2.6

 

 

 

2.6

 

 

 

0.4

 

 

 

1.1

 

 

 

0.02

 

Tax indemnification adjustment

 

 

-

 

 

 

4.6

 

 

 

4.6

 

 

 

-

 

 

 

-

 

Pension adjustments

 

 

-

 

 

 

(2.7

)

 

 

(0.7

)

 

 

(2.0

)

 

 

(0.04

)

Gain on land sale

 

 

-

 

 

 

(1.5

)

 

 

(0.4

)

 

 

(1.1

)

 

 

(0.02

)

Gain on Sitem Group purchase derivative

 

 

-

 

 

 

(4.0

)

 

 

(1.0

)

 

 

(3.0

)

 

 

(0.06

)

Non-GAAP

 

$

157.0

 

 

$

154.5

 

 

$

32.9

 

 

$

109.1

 

 

$

2.16

 

 

 

 

(1)
Excludes the impact of the noncontrolling interest.
(2)
For the fourth quarter of fiscal 2026, net loss per diluted share attributable to controlling interest was based on weighted average diluted shares outstanding of 49.9 million, which excluded non-qualified stock options and restricted common share awards, as the effect would be anti-dilutive. The calculation of adjusted net earnings per diluted share attributable to controlling interest (Non-GAAP) was based on weighted average diluted shares outstanding of 50.9 million, as non-qualified stock options and restricted common share awards are dilutive for adjusted net earnings per diluted share attributable to controlling interest (Non-GAAP).

To further assist in the analysis of results for the periods presented, the following volume and net sales information for the three- and 12-month periods ended May 31, 2026, and May 31, 2025, has been provided along with a reconciliation of the non-GAAP financial measures, EBIT, adjusted EBIT and adjusted EBITDA to the most comparable GAAP measure, which is net earnings attributable to controlling interest. Net earnings margin is calculated by dividing net earnings attributable to controlling interest by net sales. Adjusted EBIT margin is calculated by dividing adjusted EBIT by net sales. Adjusted EBITDA margin is calculated by dividing adjusted EBITDA by net sales.

 

 

Three Months Ended

 

 

May 31,

 

(In millions, except volume)

2026

 

 

2025

 

Volume (tons)

 

938,589

 

 

 

982,180

 

Net sales

$

929.2

 

 

$

832.9

 

 

 

 

 

 

Net earnings (loss) attributable to controlling interest

$

(57.5

)

 

$

55.7

 

Interest expense, net

 

20.7

 

 

 

1.0

 

Income tax expense (benefit)

 

(1.1

)

 

 

16.2

 

EBIT

 

(37.9

)

 

 

72.9

 

Impairment of goodwill, long-lived, and other assets(1)

 

83.1

 

 

 

-

 

Restructuring and other (income) expense, net(2)

 

-

 

 

 

1.0

 

Kloeckner purchase derivative

 

11.5

 

 

 

-

 

Kloeckner acquisition-related expenses

 

15.5

 

 

 

-

 

Kloeckner securities investment income, net

 

(17.2

)

 

 

-

 

Pension adjustments(3)

 

(0.7

)

 

 

-

 

Gain on Sitem Group purchase derivative

 

-

 

 

 

(4.0

)

Tax indemnification adjustment

 

-

 

 

 

0.2

 

Adjusted EBIT

 

54.3

 

 

 

70.1

 

Depreciation and amortization

 

20.6

 

 

 

16.9

 

Adjusted EBITDA

$

74.9

 

 

$

87.0

 

 

 

 

 

 

Net earnings margin

 

-6.2

%

 

 

6.7

%

Adjusted EBIT margin

 

5.8

%

 

 

8.4

%

Adjusted EBITDA margin

 

8.1

%

 

 

10.4

%

 

 


 

 

Twelve Months Ended

 

 

May 31,

 

(In millions, except volume)

2026

 

 

2025

 

Volume (tons)

 

3,586,817

 

 

 

3,793,752

 

Net sales

$

3,443.8

 

 

$

3,093.3

 

 

 

 

 

 

Net earnings attributable to controlling interest

$

8.5

 

 

$

110.7

 

Interest expense, net

 

28.4

 

 

 

7.1

 

Income tax expense

 

20.0

 

 

 

28.8

 

EBIT

 

56.9

 

 

 

146.6

 

Impairment of goodwill, long-lived, and other assets(4)

 

85.2

 

 

 

4.6

 

Restructuring and other (income) expense, net(5)

 

(4.4

)

 

 

1.5

 

Kloeckner purchase derivative

 

2.4

 

 

 

-

 

Kloeckner acquisition-related expenses

 

35.8

 

 

 

-

 

Kloeckner securities investment income, net

 

(17.4

)

 

 

-

 

Pension adjustments(3)

 

(0.7

)

 

 

(2.7

)

Sitem Group acquisition completion bonus payment(6)

 

3.0

 

 

 

-

 

Gain on Sitem Group purchase derivative

 

-

 

 

 

(4.0

)

Tax indemnification adjustment

 

-

 

 

 

4.6

 

Gain on land sale

 

-

 

 

 

(1.5

)

Other loss, net

 

0.3

 

 

 

-

 

Adjusted EBIT

 

161.1

 

 

 

149.1

 

Depreciation and amortization

 

84.2

 

 

 

66.0

 

Adjusted EBITDA

$

245.3

 

 

$

215.1

 

 

 

 

 

 

Net earnings margin

 

0.2

%

 

 

3.6

%

Adjusted EBIT margin

 

4.7

%

 

 

4.8

%

Adjusted EBITDA margin

 

7.1

%

 

 

7.0

%

 

 

 

(1)
Excludes the noncontrolling interest portion of impairment of goodwill, long-lived, and other assets of $29.1 million in the fiscal 2026 period.
(2)
Excludes the noncontrolling interest portion of restructuring and other (income) expense, net of $0.7 million in the fiscal 2025 period.
(3)
Excludes the noncontrolling interest portion of the pension adjustments of $(0.7) million in the fiscal 2026 period.
(4)
Excludes the noncontrolling interest portion of impairment of goodwill, long-lived, and other assets of $29.1 million and $2.8 million in the fiscal 2026 and fiscal 2025 periods, respectively.
(5)
Excludes the noncontrolling interest portion of restructuring and other (income) expense, net of $(2.6) million and $1.1 million in the fiscal 2026 and fiscal 2025 periods, respectively.
(6)
Excludes the noncontrolling interest portion of the acquisition completion bonus payment of $1.6 million in the fiscal 2026 period.

 

 

 


 

The table below provides a reconciliation from net earnings (loss) attributable to controlling interest (the most comparable GAAP financial measure) to the non-GAAP financial measures, EBITDA and adjusted EBITDA, for each of the past five fiscal quarters, the 12 months ended May 31, 2026, and the 12 months ended February 28, 2026.

 

 

 

Fourth

 

 

Third

 

 

Second

 

 

First

 

 

Fourth

 

 

 

Quarter

 

 

Quarter

 

 

Quarter

 

 

Quarter

 

 

Quarter

 

 

 

2026

 

 

2026

 

 

2026

 

 

2026

 

 

2025

 

Net earnings (loss) attributable to controlling interest

 

$

(57.5

)

 

$

10.4

 

 

$

18.8

 

 

$

36.8

 

 

$

55.7

 

Interest expense, net

 

 

20.7

 

 

 

2.1

 

 

 

2.7

 

 

 

2.9

 

 

 

1.0

 

Income tax expense (benefit)

 

 

(1.1

)

 

 

3.5

 

 

 

4.2

 

 

 

13.4

 

 

 

16.2

 

Depreciation and amortization

 

 

20.6

 

 

 

21.6

 

 

 

21.7

 

 

 

20.3

 

 

 

16.9

 

EBITDA

 

 

(17.3

)

 

 

37.6

 

 

 

47.4

 

 

 

73.4

 

 

 

89.8

 

Impairment of goodwill, long-lived, and other assets(1)

 

 

83.1

 

 

 

1.5

 

 

 

0.6

 

 

 

-

 

 

 

-

 

Restructuring and other (income) expense, net(2)

 

 

-

 

 

 

(3.8

)

 

 

-

 

 

 

(0.6

)

 

 

1.0

 

Kloeckner purchase derivative

 

 

11.5

 

 

 

(9.1

)

 

 

-

 

 

 

-

 

 

 

-

 

Kloeckner acquisition-related expenses

 

 

15.5

 

 

 

15.4

 

 

 

4.9

 

 

 

-

 

 

 

-

 

Kloeckner securities investment income, net

 

 

(17.2

)

 

 

(0.2

)

 

 

-

 

 

 

-

 

 

 

-

 

Pension adjustments(3)

 

 

(0.7

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Sitem Group acquisition completion bonus payment(4)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

3.0

 

 

 

-

 

Gain on Sitem Group purchase derivative

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(4.0

)

Tax indemnification adjustment

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

0.2

 

Other loss, net

 

 

-

 

 

 

-

 

 

 

0.3

 

 

 

-

 

 

 

-

 

Adjusted EBITDA

 

$

74.9

 

 

$

41.4

 

 

$

53.2

 

 

$

75.8

 

 

$

87.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trailing 12 months adjusted EBITDA

 

$

245.3

 

 

$

257.4

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)
Excludes the noncontrolling interest portion of impairment of goodwill, long-lived, and other assets of $29.1 million in the fourth quarter of fiscal 2026.
(2)
Excludes the noncontrolling interest portion of restructuring and other (income) expense, net of $(2.2) million, $(0.4) million, and $0.7 million in the third quarter of fiscal 2026, first quarter of fiscal 2026, and fourth quarter of fiscal 2025, respectively.
(3)
Excludes the noncontrolling interest portion of the pension adjustments of $(0.7) million in the fourth quarter of fiscal 2026.
(4)
Excludes the noncontrolling interest portion of the acquisition completion bonus payment of $1.6 million in the first quarter of fiscal 2026.

 

The following provides a reconciliation of net cash provided by operating activities (the most comparable GAAP financial measure) to free cash flow for each of the past five fiscal quarters and the 12 months ended May 31, 2026. Free cash flow is a non-GAAP financial measure that management believes measures the Company’s ability to generate cash beyond what is required for its business operations and capital expenditures.

 

 

 

Fourth

 

 

Third

 

 

Second

 

 

First

 

 

Fourth

 

 

 

Quarter

 

 

Quarter

 

 

Quarter

 

 

Quarter

 

 

Quarter

 

 

 

2026

 

 

2026

 

 

2026

 

 

2026

 

 

2025

 

Net cash provided by (used in) operating activities

 

$

44.9

 

 

$

63.3

 

 

$

99.3

 

 

$

(6.3

)

 

$

53.9

 

Investment in property, plant and equipment

 

 

(37.1

)

 

 

(30.0

)

 

 

(24.7

)

 

 

(29.4

)

 

 

(45.5

)

Free cash flow

 

$

7.8

 

 

$

33.3

 

 

$

74.6

 

 

$

(35.7

)

 

$

8.4

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trailing 12 months free cash flow

 

$

80.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

The following provides a reconciliation of total debt (the most comparable GAAP financial measure) to the non-GAAP financial measure net debt. Net debt is calculated by subtracting cash and cash equivalents from total debt (defined as the aggregate of short-term borrowings, current maturities of long-term debt, and long-term debt). The calculation of net debt as of May 31, 2026, is outlined below.

 

 

 

May 31,

 

 

 

2026

 

Short-term borrowings

 

$

185.4

 

Current maturities of long-term debt

 

 

27.0

 

Long-term debt

 

 

44.4

 

Total debt

 

$

256.8

 

Less: cash and cash equivalents

 

 

(84.6

)

Net debt

 

$

172.2

 

 

###

 


Filing Exhibits & Attachments

2 documents