Close

Worthington Reports Third Quarter Fiscal 2015 Results

March 25, 2015 5:05 PM EDT

COLUMBUS, OH -- (Marketwired) -- 03/25/15 -- Worthington Industries, Inc. (NYSE: WOR) today reported net sales of $804.8 million and a net loss of $25.7 million, or a loss of $0.39 per diluted share, for its fiscal 2015 third quarter ended February 28, 2015. These results included a non-cash impairment charge of $81.6 million for the Company's Engineered Cabs business, related to goodwill and long-lived assets and $2.3 million of severance expense related to the recently announced workforce reductions in Oil & Gas Equipment. The after-tax impact of these charges reduced earnings by $52.9 million, or $0.78 per diluted share. In last year's third quarter, the Company reported net sales of $773.2 million and net earnings of $40.6 million, or $0.57 per diluted share.

Financial highlights for the current and comparative periods are as follows:


(U.S. dollars in millions, except per share data)

                           3Q 2015    2Q 2015   3Q 2014    9M2015    9M2014
                          ---------  --------- --------- --------- ---------
Net sales                 $   804.8  $   871.0 $   773.2 $ 2,538.2 $ 2,235.4
Operating income (loss)       (52.1)      33.2      45.3      33.3     103.4
Equity income                  18.8       22.3      21.2      69.0      69.2
Net earnings (loss)           (25.7)      29.5      40.6      47.9     118.1
Earnings (loss) per share $   (0.39) $    0.43 $    0.57 $    0.69 $    1.64


"Despite a challenging quarter, the overall health of the company is good," said John McConnell, Chairman and CEO. "We had solid volumes in Steel Processing, but the dramatic fall in steel prices throughout the quarter negatively impacted results. The automotive and heavy truck markets continued to be strong along with most other markets, but we continue to see weakness in the agriculture market. Pressure Cylinders is right-sizing its Oil & Gas Equipment operations as the softness in that market was starting to be reflected in our customer orders." McConnell added, "We are also reorganizing the Engineered Cabs business with the announced closure of the Florence facility and the consolidation of the business."

Consolidated Quarterly Results

Net sales for the third quarter ended February 28, 2015, were $804.8 million, a 4% increase over the comparable quarter in the prior year, when net sales were $773.2 million. The $31.6 million increase was primarily driven by acquisitions in the Steel Processing and Pressure Cylinders segments.

Gross margin declined $24.0 million from the prior year quarter to $98.5 million. The positive impact from the recent acquisitions was more than offset by higher inventory holding losses fueled by rapidly falling steel prices in Steel Processing and lower volumes in Consumer and Industrial Products in Pressure Cylinders.

On Tuesday, the Company announced its decision to close its Engineered Cabs facility in Florence, S.C., which resulted in the $81.6 million impairment of goodwill and long-lived assets in the current quarter. As a result, operating income decreased $97.3 million from the prior year.

Excluding the impairment charge, operating income was down $15.7 million, driven largely by inventory holding losses, lower Pressure Cylinders volumes and increased manufacturing expenses. SG&A expenses were down $8.9 million from the prior year quarter as lower earnings resulted in lower profit sharing and bonus expenses.

Interest expense of $8.4 million in the current quarter was $2.2 million higher than the $6.2 million reported in the comparable period of the prior year. The increase was due to the impact of higher average debt levels resulting from the issuance of $250.0 million of 4.55% unsecured senior notes in April 2014. However, interest in the current quarter was down $1.3 million from the second quarter of the current year as $100.0 million of 2004 notes matured and were repaid in December 2014.

Equity in net income from unconsolidated joint ventures of $18.8 million was $2.4 million lower than the $21.2 million from the prior year quarter on combined net sales of $356.6 million versus $340.6 million in the prior year quarter. The overall decrease in earnings was led by a $3.3 million decrease at Serviacero, which was negatively impacted by the falling price of steel, and a $0.8 million decrease from ClarkDietrich on lower volumes. The equity income from ArtiFlex was $2.3 million higher than the prior year quarter.

Income tax showed a benefit of $18.2 million as a result of the impairment charge. Excluding the charge, income tax expense would have been $10.9 million in the current quarter compared to $16.6 million in the comparable quarter of the prior year. The lower earnings in the current quarter more than offset the impact of a higher effective tax rate. Tax expense in the current quarter reflects an estimated annual effective rate of 30.9% compared to 27.3% for the prior year quarter.

Balance Sheet

At quarter end, total debt was $699.9 million, up $14.2 million from November 30, 2014, as a result of borrowings against a long-term credit facility entered into by the consolidated joint venture in Turkey. The Company had $42.5 million of cash at quarter end.

Quarterly Segment Results

Steel Processing's net sales of $500.7 million were up 5%, or $22.7 million, due to the recent acquisition of Rome Strip Steel and increased volume. Operating income of $16.4 million was $11.9 million lower than the prior year quarter due to inventory holding losses in the current quarter caused by the rapidly falling price of steel combined with higher manufacturing expenses. This was partially offset by lower SG&A expenses resulting from a decrease in profit sharing and bonus accruals.

Pressure Cylinders' net sales of $248.1 million were up 6%, or $14.8 million, from the comparable prior year quarter driven by recent acquisitions. Operating income of $18.6 million was $2.7 million lower than the prior year quarter as contributions from recent acquisitions were more than offset by the $2.3 million severance accrual in Oil & Gas Equipment and decreases in Industrial and Consumer Products.

Engineered Cabs' net sales of $45.4 million were $6.1 million below the prior year quarter due to lower tooling revenue from startup programs and the January 2015 sale of the assets of Advanced Component Technologies, Inc. Excluding the impact of the impairment charge described above, operating loss in the current quarter increased $3.4 million due to lower average pricing and high operating costs at the Florence facility.

The "Other" category includes Construction Services and Energy Innovations operating segments, as well as non-allocated corporate expenses. Operations in the "Other" category reported net sales of $10.6 million, slightly higher than the $10.5 million reported in the prior year quarter. Increased revenue in the Energy Innovations business was mostly offset by lower revenue in Construction Services. The "Other" category reported losses of $1.3 million, which were $1.9 million lower than the prior year quarter. The improvement resulted from lower losses within Construction Services.

Recent Business Developments

  • On January 16, 2015, the Company acquired Rome Strip Steel Company, Inc. Located in Rome, N.Y., Rome manufactures cold rolled steel to extremely tight tolerances. It will be integrated into the Steel Processing business segment of Worthington and adds a third, high value-add, cold rolling and annealing production facility to the Company.
  • On January 30, 2015, the Company sold the assets of Advanced Component Technologies, Inc. (ACT) located in Northwood, Iowa. ACT was a facility within the Engineered Cabs segment.
  • During the quarter, the Company repurchased a total of 1.9 million common shares for $56.6 million at an average price of $28.46.
  • On March 12, 2015, WAVE, Worthington's joint venture with Armstrong World Industries, Inc., acquired the Axiom� and Serpentina® ceiling system manufacturing capabilities from Fry Reglet Corporation.
  • On March 24, 2015, the Company announced its decision to close the Engineered Cabs Florence, S.C. location resulting in an impairment charge of $81.6 million and also announced a workforce reduction in several Oil and Gas Equipment locations due to slowing demand.
  • At its Board meeting on March 25, 2015, the directors of Worthington Industries declared a quarterly dividend of $0.18 per share payable on June 29, 2015 to shareholders of record on June 12, 2015.

Outlook

"We remain focused on our goal to grow our earnings and improve our operations," said John McConnell, Chairman and CEO. "The Company has grown rapidly in recent years, both organically and through acquisitions, and that growth has helped increase our earnings. However, we will continue to take action when fundamental market conditions change or when a credible plan is not attainable to meet our targets for a particular business. We do anticipate lower steel pricing will continue to be a headwind in the upcoming quarter, but we expect automotive and heavy truck volumes to remain strong."

Conference Call

Worthington will review third quarter results during its quarterly conference call on March 26, 2015, at 10:30 a.m. ET. Details regarding the conference call can be found on the Company website at www.WorthingtonIndustries.com.

About Worthington Industries

Worthington Industries is a leading global diversified metals manufacturing company with 2014 fiscal year sales of $3.1 billion. Headquartered in Columbus, Ohio, Worthington is North America's premier value-added steel processor providing customers with wide ranging capabilities, products and services for a variety of markets including automotive, construction and agriculture; a global leader in manufacturing pressure cylinders for industrial gas and cryogenic applications, CNG and LNG storage, transportation and alternative fuel tanks, oil and gas equipment, and brand consumer products for camping, grilling, hand torch solutions, scuba diving and helium balloon kits; and a manufacturer of operator cabs for heavy mobile industrial equipment; laser welded blanks for light weighting applications; automotive racking solutions; and through joint ventures, complete ceiling grid solutions; automotive tooling and stampings; and steel framing for commercial construction. Worthington employs approximately 11,000 people and operates 84 facilities in 11 countries.

Founded in 1955, the Company operates under a long-standing corporate philosophy rooted in the golden rule. Earning money for its shareholders is the first corporate goal. This philosophy serves as the basis for an unwavering commitment to the customer, supplier, and shareholder, and as the Company's foundation for one of the strongest employee-employer partnerships in American industry.

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 outlook, strategy or business plans; the ability to correct performance issues at operations; future or expected growth, forward momentum, performance, sales, volumes, cash flows, earnings, balance sheet strengths, debt, financial condition or other financial measures; projected profitability potential, capacity, and working capital needs; pricing trends for raw materials and finished goods and the impact of pricing changes; anticipated improvements and efficiencies in costs, operations, sales, inventory management, sourcing and the supply chain and the results thereof; the ability to make acquisitions and the projected timing, results, benefits, costs, charges and expenditures related to acquisitions, newly-created joint ventures, headcount reductions and facility dispositions, shutdowns and consolidations; the alignment of operations with demand; the ability to operate profitably and generate cash in down markets; anticipated capital expenditures and asset sales; demand trends for the Company or its markets; additions to product lines and opportunities to participate in new markets; the ability to maintain margins and 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; expected benefits from transformation plans, cost reduction efforts and other new initiatives; expectations for increasing volatility or improving and sustaining earnings, earnings potential, margins or 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, the effect of national, regional and worldwide economic conditions generally and within major product markets, including a recurrent slowing economy; the effect of conditions in national and worldwide financial markets; product demand and pricing; fluctuations in the pricing, quality or availability of raw materials (particularly steel), supplies, transportation, utilities and other items required by operations; the ability to realize targeted expense reductions from headcount reductions, facility closures and other cost reduction efforts; effects of facility closures and the consolidation of operations; the effect of financial difficulties, consolidation and other changes within the steel, automotive, oil and gas, construction and other industries in which the Company participates; failure to maintain appropriate levels of inventories; changes in product mix, product substitution and market acceptance of the Company's products; 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 other cost savings and operational, sales and sourcing improvements and efficiencies, and other expected benefits from transformation initiatives, on a timely basis; the overall success of, and the ability to integrate newly-acquired businesses and joint ventures, maintain and develop their customers, and achieve synergies and other expected benefits and cost savings therefrom; capacity levels and efficiencies, within facilities, within major product markets and within the industry 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, acts of war or terrorist activities or other causes; changes in customer demand, inventories, spending patterns, product choices, and supplier choices; risks associated with doing business internationally, including economic, political and social instability, foreign currency exposure and the acceptance of our products in these markets; the ability to improve and maintain processes and business practices to keep pace with the economic, competitive and technological environment; the outcome of adverse claims experience with respect to workers' compensation, product recalls or product 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, including those adopted by the United States Securities and Exchange Commission and other governmental agencies as contemplated by the Dodd-Frank Wall Street Reform and Consumer Protection Act of 2010; the effect of changes to healthcare laws in the United States which may increase our healthcare and other costs and negatively impact our operations and financial results; and other risks described from time to time in the Company's filings with the United States Securities and Exchange Commission, including those described in "Part I - Item 1A. - Risk Factors" of our Annual Report on Form 10-K for the fiscal year ended May 31, 2014.



                        WORTHINGTON INDUSTRIES, INC.
                    CONSOLIDATED STATEMENTS OF EARNINGS
                  (In thousands, except per share amounts)

                               Three Months Ended       Nine Months Ended
                                  February 28,            February 28,
                             ----------------------  ----------------------
                                2015        2014        2015        2014
                             ----------  ----------  ----------  ----------
Net sales                    $  804,785  $  773,230  $2,538,211  $2,235,421
Cost of goods sold              706,294     650,743   2,184,990   1,873,738
                             ----------  ----------  ----------  ----------
  Gross margin                   98,491     122,487     353,221     361,683
Selling, general and
 administrative expense          66,764      75,680     219,327     225,615
Impairment of goodwill and
 long-lived assets               81,600           -      97,785      35,375
Restructuring and other
 expense (income)                 2,093       1,398       2,491      (3,781)
Joint venture transactions           84         120         274       1,048
                             ----------  ----------  ----------  ----------
  Operating income (loss)       (52,050)     45,289      33,344     103,426
Other income (expense):
  Miscellaneous income              213         488       1,756      13,897
  Interest expense               (8,381)     (6,196)    (27,573)    (18,694)
  Equity in net income of
   unconsolidated affiliates     18,800      21,186      69,043      69,223
                             ----------  ----------  ----------  ----------
  Earnings (loss) before
   income taxes                 (41,418)     60,767      76,570     167,852
Income tax expense (benefit)    (18,173)     16,556      19,540      38,948
                             ----------  ----------  ----------  ----------
Net earnings (loss)             (23,245)     44,211      57,030     128,904
Net earnings attributable to
 noncontrolling interest          2,465       3,608       9,110      10,767
                             ----------  ----------  ----------  ----------
Net earnings (loss)
 attributable to controlling
 interest                    $  (25,710) $   40,603  $   47,920  $  118,137
                             ==========  ==========  ==========  ==========

Basic
Average common shares
 outstanding                     66,359      68,895      67,013      69,268
                             ----------  ----------  ----------  ----------
Earnings (loss) per share
 attributable to controlling
 interest                    $    (0.39) $     0.59  $     0.72  $     1.71
                             ==========  ==========  ==========  ==========

Diluted
Average common shares
 outstanding                     66,359      71,528      69,301      71,910
                             ----------  ----------  ----------  ----------
Earnings (loss) per share
 attributable to controlling
 interest                    $    (0.39) $     0.57  $     0.69  $     1.64
                             ==========  ==========  ==========  ==========


Common shares outstanding at
 end of period                   65,078      68,302      65,078      68,302

Cash dividends declared per
 share                       $     0.18  $     0.15  $     0.54  $     0.45



                        WORTHINGTON INDUSTRIES, INC.
                         CONSOLIDATED BALANCE SHEETS
                               (In thousands)

                                                  February 28,    May 31,
                                                      2015          2014
                                                 ------------- -------------
Assets
Current assets:
  Cash and cash equivalents                      $      42,468 $     190,079
  Receivables, less allowances of $2,838 and
   $3,043 at February 28, 2015 and May 31, 2014,
   respectively                                        495,861       493,127
  Inventories:
    Raw materials                                      230,507       213,173
    Work in process                                    135,759       105,872
    Finished products                                  111,831        90,957
                                                 ------------- -------------
      Total inventories                                478,097       410,002
  Income taxes receivable                                8,440         5,438
  Assets held for sale                                  24,560        32,235
  Deferred income taxes                                 24,832        24,272
  Prepaid expenses and other current assets             51,672        43,769
                                                 ------------- -------------
    Total current assets                             1,125,930     1,198,922

Investments in unconsolidated affiliates               195,788       179,113
Goodwill                                               240,738       251,093
Other intangible assets, net of accumulated
 amortization of $42,906 and $35,506 at February
 28, 2015 and May 31, 2014, respectively               126,558       145,993
Other assets                                            20,697        22,399
Property, plant & equipment:
  Land                                                  16,148        15,260
  Buildings and improvements                           214,541       213,848
  Machinery and equipment                              866,928       848,889
  Construction in progress                              43,157        32,135
                                                 ------------- -------------
    Total property, plant & equipment                1,140,774     1,110,132
    Less: accumulated depreciation                     629,084       611,271
                                                 ------------- -------------
Property, plant and equipment, net                     511,690       498,861
                                                 ------------- -------------
Total assets                                     $   2,221,401 $   2,296,381
                                                 ============= =============

Liabilities and equity
Current liabilities:
  Accounts payable                               $     386,408 $     333,744
  Short-term borrowings                                123,054        10,362
  Accrued compensation, contributions to
   employee benefit plans and related taxes             67,273        78,514
  Dividends payable                                     12,850        11,044
  Other accrued items                                   58,627        49,873
  Income taxes payable                                   2,920         4,953
  Current maturities of long-term debt                     835       101,173
                                                 ------------- -------------
    Total current liabilities                          651,967       589,663

Other liabilities                                       55,744        76,426
Distributions in excess of investment in
 unconsolidated affiliate                               63,933        59,287
Long-term debt                                         575,968       554,790
Deferred income taxes                                   22,116        71,333
                                                 ------------- -------------
    Total liabilities                                1,369,728     1,351,499

Shareholders' equity - controlling interests           760,740       850,812
Noncontrolling interests                                90,933        94,070
                                                 ------------- -------------
    Total equity                                       851,673       944,882
                                                 ------------- -------------
Total liabilities and equity                     $   2,221,401 $   2,296,381
                                                 ============= =============



                        WORTHINGTON INDUSTRIES, INC.
                   CONSOLIDATED STATEMENTS OF CASH FLOWS
                               (In thousands)

                                  Three Months Ended     Nine Months Ended
                                     February 28,          February 28,
                                 --------------------  --------------------
                                    2015       2014       2015       2014
                                 ---------  ---------  ---------  ---------
Operating activities
Net earnings (loss)              $ (23,245) $  44,211  $  57,030  $ 128,904
Adjustments to reconcile net
 earnings (loss) to net cash
 provided by operating
 activities:
  Depreciation and amortization     21,762     20,208     63,329     59,763
  Impairment of goodwill and
   long-lived assets                81,600          -     97,785     35,375
  Provision for deferred income
   taxes                           (35,334)     1,278    (41,361)   (20,256)
  Bad debt income                      (46)      (134)      (106)      (430)
  Equity in net income of
   unconsolidated affiliates, net
   of distributions                   (571)     1,048     (8,374)    (8,373)
  Net loss (gain) on sale of
   assets                            3,047        990      3,481    (10,860)
  Stock-based compensation           4,058      4,705     12,911     13,207
  Excess tax benefits - stock-
   based compensation                 (663)    (1,462)    (6,416)    (7,294)
  Gain on previously held equity
   interest in TWB                       -          -          -    (11,000)
Changes in assets and
 liabilities, net of impact of
 acquisitions:
  Receivables                        5,078    (30,228)    10,914    (14,999)
  Inventories                       (8,795)   (38,260)   (43,925)   (59,583)
  Prepaid expenses and other
   current assets                   (3,078)     2,429    (11,182)     4,136
  Other assets                       2,415       (762)     5,631       (187)
  Accounts payable and accrued
   expenses                         40,260     91,485     10,055    108,185
  Other liabilities                 (3,612)     1,316    (10,108)     4,019
                                 ---------  ---------  ---------  ---------
Net cash provided by operating
 activities                         82,876     96,824    139,664    220,607
                                 ---------  ---------  ---------  ---------

Investing activities
  Investment in property, plant
   and equipment                   (26,119)   (21,743)   (73,265)   (52,157)
  Investment in notes receivable         -          -     (7,300)         -
  Acquisitions, net of cash
   acquired                        (54,389)   (35,599)  (105,482)    17,634
  Distributions from (investments
   in) unconsolidated affiliates    (4,559)         -     (8,230)     9,223
  Proceeds from sale of assets
   and insurance                     3,521        580      3,813     24,313
                                 ---------  ---------  ---------  ---------
Net cash used by investing
 activities                        (81,546)   (56,762)  (190,464)      (987)
                                 ---------  ---------  ---------  ---------

Financing activities
  Net proceeds from (repayments
   of) short-term borrowings       112,285     (8,347)   112,644    (78,624)
  Proceeds from long-term debt       5,916          -     26,396          -
  Principal payments on long-term
   debt                           (101,832)      (286)  (102,645)      (855)
  Proceeds from (payments for)
   issuance of common shares         2,081     (1,241)     1,627      5,246
  Excess tax benefits - stock-
   based compensation                  663      1,462      6,416      7,294
  Payments to noncontrolling
   interest                         (9,200)   (36,512)   (12,067)   (39,150)
  Repurchase of common shares      (52,795)   (40,762)   (94,415)   (91,078)
  Dividends paid                   (12,517)   (10,545)   (34,767)   (20,952)
                                 ---------  ---------  ---------  ---------
Net cash used by financing
 activities                        (55,399)   (96,231)   (96,811)  (218,119)
                                 ---------  ---------  ---------  ---------

Increase (decrease) in cash and
 cash equivalents                  (54,069)   (56,169)  (147,611)     1,501
Cash and cash equivalents at
 beginning of period                96,537    109,055    190,079     51,385
                                 ---------  ---------  ---------  ---------
Cash and cash equivalents at end
 of period                       $  42,468  $  52,886  $  42,468  $  52,886
                                 =========  =========  =========  =========



                        WORTHINGTON INDUSTRIES, INC.
                             SUPPLEMENTAL DATA
              (In thousands, except Pressure Cylinders units)

This supplemental information is provided to assist in the analysis of the
results of operations.

                            Three Months Ended         Nine Months Ended
                               February 28,              February 28,
                         ------------------------  ------------------------
                             2015         2014         2015         2014
                         -----------  -----------  -----------  -----------
Volume:
  Steel Processing (tons)        831          796        2,635        2,333
  Pressure Cylinders
   (units)                19,569,585   22,623,146   59,029,996   60,356,401

Net sales:
  Steel Processing       $   500,703  $   477,983  $ 1,605,790  $ 1,372,558
  Pressure Cylinders         248,086      233,290      749,789      664,212
  Engineered Cabs             45,390       51,485      146,484      147,814
  Other                       10,606       10,472       36,148       50,837
                         -----------  -----------  -----------  -----------
    Total net sales      $   804,785  $   773,230  $ 2,538,211  $ 2,235,421
                         ===========  ===========  ===========  ===========

Material cost:
  Steel Processing       $   375,614  $   342,254  $ 1,171,183  $   979,826
  Pressure Cylinders         117,218      105,600      351,487      302,414
  Engineered Cabs             20,839       22,586       66,535       66,215

Selling, general and
 administrative expense:
  Steel Processing       $    27,347  $    32,457  $    89,500  $    95,914
  Pressure Cylinders          33,112       32,717      104,066       95,984
  Engineered Cabs              6,315        7,628       20,225       22,625
  Other                          (10)       2,878        5,536       11,092
                         -----------  -----------  -----------  -----------
    Total selling,
     general and
     administrative
     expense             $    66,764  $    75,680  $   219,327  $   225,615
                         ===========  ===========  ===========  ===========

Operating income (loss):
  Steel Processing       $    16,406  $    28,264  $    86,152  $    85,713
  Pressure Cylinders          18,611       21,278       47,797       49,007
  Engineered Cabs            (85,780)      (1,088)     (93,534)     (22,284)
  Other                       (1,287)      (3,165)      (7,071)      (9,010)
                         -----------  -----------  -----------  -----------
    Total operating
     income (loss)       $   (52,050) $    45,289  $    33,344  $   103,426
                         ===========  ===========  ===========  ===========


The following provides detail of Pressure Cylinders net sales and volume by
principal class of products.

                            Three Months Ended         Nine Months Ended
                               February 28,              February 28,
                         ------------------------  ------------------------
                             2015         2014         2015         2014
                         -----------  -----------  -----------  -----------
Volume (units):
  Consumer Products       11,826,910   14,093,639   35,413,635   35,899,207
  Industrial Products      7,634,572    8,427,042   23,290,540   24,128,760
  Alternative Fuels          105,460      100,303      316,849      322,740
  Oil and Gas Equipment        2,548        2,149        8,529        5,681
  Cryogenics                      95           13          443           13
                         -----------  -----------  -----------  -----------
    Total Pressure
     Cylinders            19,569,585   22,623,146   59,029,996   60,356,401
                         ===========  ===========  ===========  ===========

Net sales:
  Consumer Products      $    54,141  $    60,034  $   161,555  $   159,467
  Industrial Products        106,621      111,950      320,674      324,966
  Alternative Fuels           23,659       22,260       68,260       69,701
  Oil and Gas Equipment       60,229       37,698      184,451      108,730
  Cryogenics                   3,436        1,348       14,849        1,348
                         -----------  -----------  -----------  -----------
    Total Pressure
     Cylinders           $   248,086  $   233,290  $   749,789  $   664,212
                         ===========  ===========  ===========  ===========



                        WORTHINGTON INDUSTRIES, INC.
                             SUPPLEMENTAL DATA
                               (In thousands)

The following provides detail of impairment of goodwill and long-lived
assets, restructuring and other expense (income), and joint venture
transactions included in operating income (loss) by segment presented
above.

                                  Three Months Ended     Nine Months Ended
                                     February 28,          February 28,
                                 --------------------  --------------------
                                    2015       2014       2015       2014
                                 ---------  ---------  ---------  ---------
Impairment of goodwill and long-
 lived assets:
  Steel Processing               $       -  $       -  $   3,050  $   4,641
  Pressure Cylinders                     -          -      9,567     11,634
  Engineered Cabs                   81,600          -     83,989     19,100
  Other                                  -          -      1,179          -
                                 ---------  ---------  ---------  ---------
    Total impairment of goodwill
     and long-lived assets       $  81,600  $       -  $  97,785  $  35,375
                                 =========  =========  =========  =========

Restructuring and other expense
 (income):
  Steel Processing               $     (28) $   1,380  $     (58) $  (3,382)
  Pressure Cylinders                 2,498        412      2,926     (1,035)
  Engineered Cabs                     (313)         -       (313)         -
  Other                                (64)      (394)       (64)       636
                                 ---------  ---------  ---------  ---------
    Total restructuring and other
     expense (income)            $   2,093  $   1,398  $   2,491  $  (3,781)
                                 =========  =========  =========  =========

Joint venture transactions:
  Steel Processing               $       -  $       -  $       -  $       -
  Pressure Cylinders                     -          -          -          -
  Engineered Cabs                        -          -          -          -
  Other                                 84        120        274      1,048
                                 ---------  ---------  ---------  ---------
    Total joint venture
     transactions                $      84  $     120  $     274  $   1,048
                                 =========  =========  =========  =========

CONTACTS:
Cathy M. Lyttle
VP, Corporate Communications and Investor Relations
Phone: (614) 438-3077
E-mail: Email Contact

Sonya L. Higginbotham
Director, Corporate Communications
Phone: (614) 438-7391
E-mail: Email Contact

Source: Worthington Industries, Inc.



Serious News for Serious Traders! Try StreetInsider.com Premium Free!

You May Also Be Interested In





Related Categories

Press Releases

Related Entities

Dividend, Bankruptcy, Layoffs, Earnings, Definitive Agreement