Worthington Industries, Inc. (NYSE: WOR) today reported results for the
three- and twelve-month periods ended May 31, 2008.
|
|
|
|
(U.S. dollars in millions, except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4Q 2008
|
|
3Q 2008
|
|
4Q 2007
|
|
12M 2008
|
|
12M 2007
|
|
|
|
|
Net sales
|
|
$
|
868.9
|
|
$
|
725.7
|
|
$
|
786.6
|
|
$
|
3,067.2
|
|
$
|
2,971.8
|
|
|
|
|
Operating income
|
|
|
56.5
|
|
|
18.1
|
|
|
41.7
|
|
|
106.0
|
|
|
129.1
|
|
|
|
|
Equity income
|
|
|
21.9
|
|
|
15.7
|
|
|
16.7
|
|
|
67.5
|
|
|
63.2
|
|
|
|
|
Net earnings
|
|
|
53.9
|
|
|
18.3
|
|
|
38.2
|
|
|
107.1
|
|
|
113.9
|
|
|
|
|
Earnings per share
|
|
$
|
0.68
|
|
$
|
0.23
|
|
$
|
0.45
|
|
$
|
1.31
|
|
$
|
1.31
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA1
|
|
$
|
92.6
|
|
$
|
48.7
|
|
$
|
71.4
|
|
$
|
230.6
|
|
$
|
249.4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 Earnings before interest, taxes,
depreciation and amortization. See reconciliation on consolidated
statement of earnings.
|
For the fourth quarter of fiscal 2008, net sales were a record $868.9
million, an increase of 10% from $786.6 million last year. Fourth
quarter net earnings were $53.9 million and earnings per diluted share
were $0.68 compared to $38.2 million, or $0.45 per diluted share, for
the same period last year. Operating income for the fourth quarter
included $4.9 million in pre-tax restructuring charges, $1.1 million of
which was non-cash, primarily related to previously announced plant
closures in the Metal Framing segment and professional fees in Other.
These charges had a negative impact of $0.04 on reported earnings per
share.
For fiscal year 2008, net sales of $3,067.2 million, were 3% higher than
the $2,971.8 million reported last year. Net earnings were $107.1
million, or $1.31 per diluted share, compared to $113.9 million, or
$1.31 per diluted share, for fiscal 2007. Annual results were negatively
impacted by $18.1 million in pre-tax restructuring charges, or $0.15 per
share, related to early retirement, severance, professional fees, and
plant closures. Certain professional fees totaling $3.3 million reported
in selling, general and administrative expense in the previous three
quarters have been reclassified to restructuring charges in each
respective quarter to maintain consistency of treatment with the
presentation in the current quarter.
Chairman and CEO comments
“We are pleased with our excellent fourth
quarter results and the year-over-year performance of our business
segments, particularly the return to profitability in the fourth quarter
for metal framing and the continued strong results from pressure
cylinders,” said Chairman and CEO John P.
McConnell. “We also had record results from
our joint venture Worthington Armstrong (WAVE) and also a very good
quarter from Serviacero Worthington.”
“Across the company, we have been focused on
cutting costs, expanding our market reach through new products and
services, and steering through a volatile and demanding steel pricing
environment. We believe these efforts are helping us transform and
strengthen the businesses, but we are aware of the uncertainty in some
of our key markets and the potential for volatility in steel pricing
throughout fiscal 2009.”
Fourth Quarter and Year-End Highlights
-
The Pressure Cylinders segment set a new quarterly record for net
sales and units shipped and an annual record for net sales.
-
The Metal Framing segment returned to operating profitability for the
quarter.
-
Equity income from nine unconsolidated joint ventures totaled $21.9
million for the quarter and $67.5 million for the year. Worthington
Armstrong Venture (WAVE) had record sales and earnings for the quarter
and the year.
-
Cash dividends received from unconsolidated joint ventures totaled
$16.5 million for the quarter and $58.9 million for the year.
WAVE contributed $14.0 million and $54.0 million of the cash dividends
received for those periods.
-
Cash provided by operating activities was $180.5 million for fiscal
2008 compared to $180.4 million for fiscal 2007, while capital
expenditures were $47.5 million and $57.7 million for the same periods.
-
During the fourth quarter, $13.5 million was paid to shareholders in a
regular quarterly dividend. For the year, dividends paid to
shareholders totaled $55.6 million. At year end, the dividend yielded
a 3.4% annualized return.
-
During fiscal 2008, the company repurchased 6.5 million common shares,
reducing total outstanding shares to 79.3 million at year end.
Currently 9.1 million shares remain authorized for repurchase.
Quarterly Segment Results
In the Steel Processing segment, quarterly net sales rose 14%, or $52.2
million, to $412.7 million from $360.5 million in the comparable quarter
of fiscal 2007. The increase in sales was the result of higher average
selling prices, up 18% relative to the prior year. Volumes declined 3%
as the weakness in toll processing, which is closely tied to the
automotive end markets, was nearly offset by a successful sales
initiative for direct processing business. Operating income increased
because of a wider spread between average selling prices and material
costs.
In the Metal Framing segment, net sales increased 15%, or $29.9 million,
to $225.5 million from $195.6 million in the comparable quarter of
fiscal 2007. Relative to the prior year, this sales increase was the
result of higher pricing (up 15%) and a slight increase in volumes (up
1%). Operating income rose significantly, primarily as a result of an
improved spread between selling prices and material costs. Reported
results were reduced by $2.1 million in pre-tax restructuring charges
related to previously announced plant closures (see press release dated
September 25, 2007, for more detail).
In the Pressure Cylinders segment, net sales increased 1%, or $1.4
million, to $170.7 million from $169.3 million in the comparable quarter
of fiscal 2007. Stronger foreign currencies relative to the U.S. dollar
positively impacted reported U.S. dollar sales of the non-U.S.
operations by $9.9 million compared to last year. The impact of improved
volumes in the North American market was offset by lower average
pricing, resulting from changes to the product mix, and lower volumes in
the European market. While operating income was lower than in the year
ago record quarter, the results were well above previous historical
levels due to continued strength in both the European and North American
operations.
Worthington’s joint ventures added
significantly to fourth quarter results, as equity income from the nine
unconsolidated affiliates rose 31% totaling $21.9 million, compared to
$16.7 million in the year ago quarter. Equity income increased due
primarily to WAVE and to Worthington’s new
Mexican joint venture, Serviacero Worthington. WAVE continued to
contribute the vast majority of equity earnings. Its earnings set a new
record, up 32% from the record set last year. Fiscal 2008 was the best
year in the history of the WAVE joint venture for both sales and
earnings.
Transformation
What began as a cost reduction program has grown into a much larger
transformational initiative. In addition to the previously announced
cost saving efforts, several initiatives are underway that focus on
dramatically improving the operational and financial performance of the
Company. These initiatives include a strategic search for new growth
opportunities, increasing efficiency throughout the company, from the
plant floor to the corporate office, and improving the supply chain. The
intent behind these initiatives is to significantly transform the Company’s
earnings potential over the next three years.
Previously announced cost reduction efforts related to overhead expense
and plant closures continued through the fourth quarter with the
following updates:
|
|
|
|
(1)
|
|
Overhead expense reductions are targeted to reach $30 million
annually. In the fourth quarter $6.2 million of savings were
realized, bringing the total savings realized in fiscal 2008 to
$18.5 million. The balance of the savings will come in fiscal 2009
with a portion to be realized in fiscal 2010.
|
|
|
|
|
|
|
|
|
|
(2)
|
|
All five of the Metal Framing facilities previously referenced
have been closed or downsized. In addition, the Metal Framing
corporate offices in Pittsburgh and Blairsville, Pennsylvania,
will be closed and moved to Columbus, Ohio. Of the $9.0 million in
annual savings expected from these actions, $2.1 million was
realized in fiscal 2008. The balance will be realized in fiscal
2009. Restructuring charges related to these closures totaled $9.0
million in fiscal 2008 with an additional $6.0 million expected in
fiscal 2009.
|
Other
Share Repurchases
During fiscal 2008, 6,451,500 shares were repurchased. A portion of the
shares, 5,551,000, completed a 10 million share authorization announced
on June 13, 2005. The balance, 900,500, was purchased under a 10 million
share authorization announced on September 26, 2007. Purchases may occur
from time to time, on the open market or in private transactions with
consideration given to the market price of the stock, the nature of
other investment opportunities, cash flow from operations and general
economic conditions.
Dividend Declared
On May 19, 2008, the board of directors declared a quarterly cash
dividend of $0.17 per share payable June 29, 2008, to shareholders of
record on June 15, 2008.
Subsequent Acquisition
On June 2, 2008, Worthington Industries acquired the assets of Sharon
Stairs, a designer and manufacturer of steel egress stair systems for
the commercial construction markets. Annual sales are expected to
approximate $30 million and will be included in the results of
Worthington-IBS, which is reported in Other.
Conference Call
Worthington will review fourth quarter and year end results during its
quarterly conference call today, June 26, 2008, at 1:30 p.m. Eastern
Daylight Time. Details regarding the conference call can be found on the
company web site at www.WorthingtonIndustries.com
Corporate Profile
Worthington Industries is a leading diversified metal processing company
with annual sales of approximately $3 billion. The Columbus, Ohio, based
company is North America’s premier
value-added steel processor and a leader in manufactured metal products
such as metal framing, pressure cylinders, automotive past model service
stampings, metal ceiling grid systems and laser welded blanks.
Worthington employs more than 8,000 people and operates 67 facilities in
11 countries.
Founded in 1955, the company operates under a long-standing corporate
philosophy rooted in the golden rule, with earning money for its
shareholders as the first corporate goal. This philosophy, an unwavering
commitment to the customer, and one of the strongest employee/employer
partnerships in American industry serve as the company’s
foundation.
Safe Harbor Statement
The company wishes to take advantage of the Safe Harbor provisions
included in the Private Securities Litigation Reform Act of 1995 (the “Act”).
Statements by the company relating to future or expected growth, growth
opportunities, performance, sales, operating results and earnings per
share; projected capacity and working capital needs; pricing trends for
raw materials and finished goods, and the impact of pricing changes;
anticipated capital expenditures and asset sales; projected timing,
results, costs, charges and expenditures related to acquisitions or to
facility startups, dispositions, shutdowns and consolidations; new
products, services and markets; expectations for company and customer
inventories, jobs and orders; expectations for the economy and markets;
expected benefits from turnaround plans, plant closings, cost reduction
efforts and other new initiatives; expectations for improvements in
efficiencies or the supply chain; expectations for improving margins and
increasing shareholder value; effects of judicial rulings and other
non-historical matters constitute “forward-looking
statements” within the meaning of the Act.
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, product demand and pricing; changes in
product mix, product substitution and market acceptance of the company’s
products; fluctuations in pricing, quality or availability of raw
materials (particularly steel), supplies, transportation,
utilities and other items required by operations; effects of facility
closures and the consolidation of operations; the effect of
consolidation and other changes within the steel, automotive,
construction and related industries; failure to maintain appropriate
levels of inventories; the ability to realize targeted expense
reductions such as head count reductions, facility closures and other
expense reductions; the ability to realize other cost savings and
operational efficiencies and improvements on a timely basis; the overall
success of, and the ability to integrate, newly-acquired businesses and
achieve synergies therefrom; capacity levels and efficiencies within
facilities and within the industry as a whole; financial difficulties
(including bankruptcy filings) of customers, suppliers, joint venture
partners and others with whom the company does business; the effect of
national, regional and worldwide economic conditions generally and
within major product markets, including a prolonged or substantial
economic downturn; the effect of disruption in business of suppliers,
customers, facilities and shipping operations due to adverse weather,
casualty events, equipment breakdowns, acts of war or terrorist
activities or other causes; changes in customer inventories, spending
patterns, product choices, and supplier choices; risks associated with
doing business internationally, including economic, political and
social instability, and foreign currency exposure; the ability to
improve and maintain processes and business practices to keep pace with
the economic, competitive and technological environment; adverse claims
experience with respect to workers compensation, product recalls or
liability, casualty events or other matters; deviation of actual results
from estimates and/or assumptions used by the company in the application
of its significant accounting policies; level of imports and import
prices in the company’s markets; the impact
of judicial rulings and governmental regulations, both in the United
States and abroad; and other risks described from time to time in the
company’s filings with the United States
Securities and Exchange Commission.
|
WORTHINGTON INDUSTRIES, INC.
|
|
CONSOLIDATED STATEMENTS OF EARNINGS
|
|
(In thousands, except per share)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Twelve Months Ended
|
|
|
May 31,
|
|
May 31,
|
|
|
|
2008
|
|
|
|
2007
|
|
|
|
2008
|
|
|
|
2007
|
|
|
Net sales
|
$
|
868,875
|
|
|
$
|
786,576
|
|
|
$
|
3,067,161
|
|
|
$
|
2,971,808
|
|
|
Cost of goods sold
|
|
737,650
|
|
|
|
686,712
|
|
|
|
2,711,414
|
|
|
|
2,610,176
|
|
|
Gross margin
|
|
131,225
|
|
|
|
99,864
|
|
|
|
355,747
|
|
|
|
361,632
|
|
|
Selling, general and administrative expense
|
|
69,836
|
|
|
|
58,171
|
|
|
|
231,602
|
|
|
|
232,487
|
|
|
Restructuring charges
|
|
4,894
|
|
|
|
-
|
|
|
|
18,111
|
|
|
|
-
|
|
|
Operating income
|
|
56,495
|
|
|
|
41,693
|
|
|
|
106,034
|
|
|
|
129,145
|
|
|
Other income (expense):
|
|
|
|
|
|
|
|
|
Miscellaneous expense
|
|
(2,191
|
)
|
|
|
(2,530
|
)
|
|
|
(6,348
|
)
|
|
|
(4,446
|
)
|
|
Interest expense
|
|
(5,742
|
)
|
|
|
(4,892
|
)
|
|
|
(21,452
|
)
|
|
|
(21,895
|
)
|
|
Equity in net income of unconsolidated affiliates
|
|
21,882
|
|
|
|
16,669
|
|
|
|
67,459
|
|
|
|
63,213
|
|
|
Earnings before income taxes
|
|
70,444
|
|
|
|
50,940
|
|
|
|
145,693
|
|
|
|
166,017
|
|
|
Income tax expense
|
|
16,577
|
|
|
|
12,717
|
|
|
|
38,616
|
|
|
|
52,112
|
|
|
Net earnings
|
$
|
53,867
|
|
|
$
|
38,223
|
|
|
$
|
107,077
|
|
|
$
|
113,905
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average common shares outstanding - basic
|
|
79,305
|
|
|
|
84,662
|
|
|
|
81,232
|
|
|
|
86,351
|
|
|
Earnings per share - basic
|
$
|
0.68
|
|
|
$
|
0.45
|
|
|
$
|
1.32
|
|
|
$
|
1.32
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average common shares outstanding - diluted
|
|
79,623
|
|
|
|
85,672
|
|
|
|
81,898
|
|
|
|
87,002
|
|
|
Earnings per share - diluted
|
$
|
0.68
|
|
|
$
|
0.45
|
|
|
$
|
1.31
|
|
|
$
|
1.31
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common shares outstanding at end of period
|
|
79,308
|
|
|
|
84,908
|
|
|
|
79,308
|
|
|
|
84,908
|
|
|
|
|
|
|
|
|
|
|
|
Cash dividends declared per share
|
$
|
0.17
|
|
|
$
|
0.17
|
|
|
$
|
0.68
|
|
|
$
|
0.68
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of net earnings to EBITDA
|
|
|
|
|
|
|
|
|
Net earnings
|
$
|
53,867
|
|
|
$
|
38,223
|
|
|
$
|
107,077
|
|
|
$
|
113,905
|
|
|
Interest expense
|
|
5,742
|
|
|
|
4,892
|
|
|
|
21,452
|
|
|
|
21,895
|
|
|
Income taxes
|
|
16,577
|
|
|
|
12,717
|
|
|
|
38,616
|
|
|
|
52,112
|
|
|
Depreciation & amortization
|
|
16,423
|
|
|
|
15,597
|
|
|
|
63,413
|
|
|
|
61,469
|
|
|
EBITDA
|
$
|
92,609
|
|
|
$
|
71,429
|
|
|
$
|
230,558
|
|
|
$
|
249,381
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
WORTHINGTON INDUSTRIES, INC.
|
|
CONSOLIDATED BALANCE SHEETS
|
|
(In thousands)
|
|
|
|
|
|
|
|
May 31,
|
|
May 31,
|
|
|
|
2008
|
|
|
2007
|
|
Assets
|
|
|
|
|
Current assets:
|
|
|
|
|
Cash and cash equivalents
|
$
|
73,772
|
|
$
|
38,277
|
|
Short-term investments
|
|
-
|
|
|
25,562
|
|
Receivables, less allowances of $4,849 and $3,641 at May 31,
2008 and May 31, 2007
|
|
384,354
|
|
|
400,916
|
|
Inventories:
|
|
|
|
|
Raw materials
|
|
350,256
|
|
|
261,849
|
|
Work in process
|
|
123,106
|
|
|
97,633
|
|
Finished products
|
|
119,599
|
|
|
88,382
|
|
Total inventories
|
|
592,961
|
|
|
447,864
|
|
Assets held for sale
|
|
1,132
|
|
|
4,600
|
|
Deferred income taxes
|
|
17,966
|
|
|
13,067
|
|
Prepaid expenses and other current assets
|
|
34,785
|
|
|
39,098
|
|
Total current assets
|
|
1,104,970
|
|
|
969,384
|
|
|
|
|
|
|
Investments in unconsolidated affiliates
|
|
119,808
|
|
|
57,540
|
|
Goodwill
|
|
183,523
|
|
|
179,442
|
|
Other assets
|
|
53,329
|
|
|
43,551
|
|
Property, plant & equipment, net
|
|
549,944
|
|
|
564,265
|
|
Total assets
|
$
|
2,011,574
|
|
$
|
1,814,182
|
|
|
|
|
|
|
Liabilities and shareholders' equity
|
|
|
|
|
Current liabilities:
|
|
|
|
|
Accounts payable
|
$
|
356,129
|
|
$
|
263,665
|
|
Notes payable
|
|
135,450
|
|
|
31,650
|
|
Accrued compensation, contributions to employee benefit plans and
related taxes
|
|
59,619
|
|
|
46,237
|
|
Dividends payable
|
|
13,487
|
|
|
14,440
|
|
Other accrued items
|
|
68,545
|
|
|
45,519
|
|
Income taxes payable
|
|
31,665
|
|
|
18,983
|
|
Total current liabilities
|
|
664,895
|
|
|
420,494
|
|
|
|
|
|
|
Other liabilities
|
|
49,785
|
|
|
57,383
|
|
Long-term debt
|
|
245,000
|
|
|
245,000
|
|
Deferred income taxes
|
|
124,354
|
|
|
105,983
|
|
Total liabilities
|
|
1,084,034
|
|
|
828,860
|
|
|
|
|
|
|
Minority interest
|
|
42,163
|
|
|
49,321
|
|
Shareholders' equity
|
|
885,377
|
|
|
936,001
|
|
Total liabilities and shareholders' equity
|
$
|
2,011,574
|
|
$
|
1,814,182
|
|
|
|
|
|
|
|
|
WORTHINGTON INDUSTRIES, INC.
|
|
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|
(In thousands)
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Twelve Months Ended
|
|
|
May 31,
|
|
May 31,
|
|
|
|
2008
|
|
|
|
2007
|
|
|
|
2008
|
|
|
|
2007
|
|
|
Operating activities
|
|
|
|
|
|
|
|
|
Net earnings
|
$
|
53,867
|
|
|
$
|
38,223
|
|
|
$
|
107,077
|
|
|
$
|
113,905
|
|
|
Adjustments to reconcile net earnings to net cash provided by
operating activities:
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
16,423
|
|
|
|
15,597
|
|
|
|
63,413
|
|
|
|
61,469
|
|
|
Restructuring charges, non-cash
|
|
1,061
|
|
|
|
-
|
|
|
|
5,169
|
|
|
|
-
|
|
|
Provision for deferred income taxes
|
|
465
|
|
|
|
(2,242
|
)
|
|
|
(3,228
|
)
|
|
|
(3,068
|
)
|
|
Equity in net income of unconsolidated affiliates, net of
distributions
|
|
(5,362
|
)
|
|
|
28,089
|
|
|
|
(8,539
|
)
|
|
|
68,510
|
|
|
Minority interest in net income of consolidated subsidiaries
|
|
1,770
|
|
|
|
1,848
|
|
|
|
6,969
|
|
|
|
5,409
|
|
|
Net loss on sale of assets
|
|
929
|
|
|
|
1,283
|
|
|
|
3,756
|
|
|
|
826
|
|
|
Stock-based compensation
|
|
1,208
|
|
|
|
927
|
|
|
|
4,173
|
|
|
|
3,480
|
|
|
Excess tax benefits - stock-based compensation
|
|
257
|
|
|
|
(2,170
|
)
|
|
|
(2,035
|
)
|
|
|
(2,370
|
)
|
|
Changes in assets and liabilities:
|
|
|
|
|
|
|
|
|
Accounts receivable
|
|
19,979
|
|
|
|
(28,404
|
)
|
|
|
6,967
|
|
|
|
8,312
|
|
|
Inventories
|
|
(102,259
|
)
|
|
|
35,362
|
|
|
|
(144,474
|
)
|
|
|
19,588
|
|
|
Prepaid expenses and other current assets
|
|
5,215
|
|
|
|
1,892
|
|
|
|
8,252
|
|
|
|
(2,078
|
)
|
|
Other assets
|
|
(1,415
|
)
|
|
|
1,578
|
|
|
|
(1,546
|
)
|
|
|
4,898
|
|
|
Accounts payable and accrued expenses
|
|
81,976
|
|
|
|
40,339
|
|
|
|
138,822
|
|
|
|
(99,283
|
)
|
|
Other liabilities
|
|
(1,773
|
)
|
|
|
(290
|
)
|
|
|
(4,255
|
)
|
|
|
833
|
|
|
Net cash provided by operating activities
|
|
72,341
|
|
|
|
132,032
|
|
|
|
180,521
|
|
|
|
180,431
|
|
|
|
|
|
|
|
|
|
|
|
Investing activities
|
|
|
|
|
|
|
|
|
Investment in property, plant and equipment, net
|
|
(10,287
|
)
|
|
|
(13,557
|
)
|
|
|
(47,520
|
)
|
|
|
(57,691
|
)
|
|
Acquisitions, net of cash acquired
|
|
-
|
|
|
|
-
|
|
|
|
(2,225
|
)
|
|
|
(31,727
|
)
|
|
Investment in unconsolidated affiliate
|
|
(29
|
)
|
|
|
-
|
|
|
|
(47,598
|
)
|
|
|
(1,000
|
)
|
|
Proceeds from sale of assets
|
|
223
|
|
|
|
146
|
|
|
|
1,025
|
|
|
|
18,237
|
|
|
Purchases of short-term investments
|
|
-
|
|
|
|
(25,562
|
)
|
|
|
-
|
|
|
|
(25,562
|
)
|
|
Sales of short-term investments
|
|
-
|
|
|
|
-
|
|
|
|
25,562
|
|
|
|
2,173
|
|
|
Net cash used by investing activities
|
|
(10,093
|
)
|
|
|
(38,973
|
)
|
|
|
(70,756
|
)
|
|
|
(95,570
|
)
|
|
|
|
|
|
|
|
|
|
|
Financing activities
|
|
|
|
|
|
|
|
|
Proceeds from (payments on) short-term borrowings
|
|
(27,850
|
)
|
|
|
(80,230
|
)
|
|
|
103,800
|
|
|
|
31,650
|
|
|
Principal payments on long-term debt
|
|
-
|
|
|
|
(7,684
|
)
|
|
|
-
|
|
|
|
(7,691
|
)
|
|
Proceeds from issuance of common shares
|
|
25
|
|
|
|
7,308
|
|
|
|
13,171
|
|
|
|
9,866
|
|
|
Excess tax benefits - stock-based compensation
|
|
(257
|
)
|
|
|
2,170
|
|
|
|
2,035
|
|
|
|
2,370
|
|
|
Payments to minority interest
|
|
(1,344
|
)
|
|
|
(960
|
)
|
|
|
(11,904
|
)
|
|
|
(3,360
|
)
|
|
Repurchase of common shares
|
|
-
|
|
|
|
-
|
|
|
|
(125,785
|
)
|
|
|
(76,617
|
)
|
|
Dividends paid
|
|
(13,482
|
)
|
|
|
(14,354
|
)
|
|
|
(55,587
|
)
|
|
|
(59,018
|
)
|
|
Net cash used by financing activities
|
|
(42,908
|
)
|
|
|
(93,750
|
)
|
|
|
(74,270
|
)
|
|
|
(102,800
|
)
|
|
|
|
|
|
|
|
|
|
|
Increase (decrease) in cash and cash equivalents
|
|
19,340
|
|
|
|
(691
|
)
|
|
|
35,495
|
|
|
|
(17,939
|
)
|
|
Cash and cash equivalents at beginning of period
|
|
54,432
|
|
|
|
38,968
|
|
|
|
38,277
|
|
|
|
56,216
|
|
|
Cash and cash equivalents at end of period
|
$
|
73,772
|
|
|
$
|
38,277
|
|
|
$
|
73,772
|
|
|
$
|
38,277
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
WORTHINGTON INDUSTRIES, INC.
|
|
SUPPLEMENTAL DATA
|
|
(In thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
This supplemental information is provided to assist in the analysis
of the results of operations.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Twelve Months Ended
|
|
|
|
|
|
May 31,
|
|
May 31,
|
|
|
|
|
|
|
2008
|
|
|
|
2007
|
|
|
|
2008
|
|
|
|
2007
|
|
|
Volume:
|
|
|
|
|
|
|
|
|
|
|
|
Steel Processing (tons)
|
|
|
827
|
|
|
|
851
|
|
|
|
3,286
|
|
|
|
3,282
|
|
|
|
Metal Framing (tons)
|
|
|
172
|
|
|
|
171
|
|
|
|
666
|
|
|
|
644
|
|
|
|
Pressure Cylinders (units)
|
|
|
14,383
|
|
|
|
13,601
|
|
|
|
48,058
|
|
|
|
44,891
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales:
|
|
|
|
|
|
|
|
|
|
|
|
Steel Processing
|
|
$
|
412,716
|
|
|
$
|
360,486
|
|
|
$
|
1,463,202
|
|
|
$
|
1,460,665
|
|
|
|
Metal Framing
|
|
|
225,513
|
|
|
|
195,633
|
|
|
|
788,788
|
|
|
|
771,406
|
|
|
|
Pressure Cylinders
|
|
|
170,709
|
|
|
|
169,301
|
|
|
|
578,808
|
|
|
|
544,826
|
|
|
|
Other
|
|
|
59,937
|
|
|
|
61,156
|
|
|
|
236,363
|
|
|
|
194,911
|
|
|
|
|
Total net sales
|
|
$
|
868,875
|
|
|
$
|
786,576
|
|
|
$
|
3,067,161
|
|
|
$
|
2,971,808
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Material cost:
|
|
|
|
|
|
|
|
|
|
|
Steel Processing
|
|
$
|
306,508
|
|
|
$
|
268,764
|
|
|
$
|
1,105,664
|
|
|
$
|
1,106,471
|
|
|
|
Metal Framing
|
|
|
143,574
|
|
|
|
140,415
|
|
|
|
557,310
|
|
|
|
547,583
|
|
|
|
Pressure Cylinders
|
|
|
81,805
|
|
|
|
80,022
|
|
|
|
273,141
|
|
|
|
251,052
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss):
|
|
|
|
|
|
|
|
|
|
|
Steel Processing
|
|
$
|
25,523
|
|
|
$
|
14,732
|
|
|
$
|
55,799
|
|
|
$
|
55,382
|
|
|
|
Metal Framing
|
|
|
15,395
|
|
|
|
(540
|
)
|
|
|
(16,215
|
)
|
|
|
(9,159
|
)
|
|
|
Pressure Cylinders
|
|
|
20,719
|
|
|
|
26,053
|
|
|
|
70,004
|
|
|
|
84,649
|
|
|
|
Other
|
|
|
|
(5,142
|
)
|
|
|
1,448
|
|
|
|
(3,554
|
)
|
|
|
(1,727
|
)
|
|
|
|
Total operating income
|
|
$
|
56,495
|
|
|
$
|
41,693
|
|
|
$
|
106,034
|
|
|
$
|
129,145
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The following provides detail of the restructuring charges
included in the operating income by segment presented above.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Twelve Months Ended
|
|
|
|
|
|
May 31,
|
|
May 31,
|
|
|
|
|
|
|
2008
|
|
|
|
2007
|
|
|
|
2008
|
|
|
|
2007
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pre-tax restructuring charges by segment:
|
|
|
|
|
|
|
|
|
|
|
Steel Processing
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
1,096
|
|
|
$
|
-
|
|
|
|
Metal Framing
|
|
|
2,074
|
|
|
|
-
|
|
|
|
8,979
|
|
|
|
-
|
|
|
|
Pressure Cylinders
|
|
|
-
|
|
|
|
-
|
|
|
|
103
|
|
|
|
-
|
|
|
|
Other
|
|
|
2,820
|
|
|
|
-
|
|
|
|
7,933
|
|
|
|
-
|
|
|
|
|
Total restructuring charges
|
$
|
4,894
|
|
|
$
|
-
|
|
|
$
|
18,111
|
|
|
$
|
-
|
|
Worthington Industries, Inc.
Media Contact:
Cathy M. Lyttle,
614-438-3077
VP, Corporate Communications
E-mail: cmlyttle@WorthingtonIndustries.com
or
Investor
Contact:
Allison M. Sanders, 614-840-3133
Director, Investor
Relations
E-mail: asanders@WorthingtonIndustries.com
or
www.WorthingtonIndustries.com