VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
WORWorthington Industries, Inc.
$56.35$2.8B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
HomeStocksWORCash Flow

Worthington Industries, Inc. (WOR) Cash Flow Statement

30Y historyFree accessUpdated daily

Liquidity has tightened significantly as the cash balance dropped to $27.7M in 2026Q4, even as the firm continued to deploy $18.4M toward share repurchases during the same period.

WOR Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricMay'26May'25May'24May'23May'22May'21May'20May'19May'18May'17May'16May'15May'14May'13May'12May'11May'10May'09May'08May'07May'06May'05May'04May'03May'02May'01May'00May'99May'98May'97
Cash from Operations226.12M209.74M289.98M625.36M70.11M274.38M336.73M197.86M281.35M335.67M413.38M214.38M229.05M272.98M173.65M71.89M110.42M271.15M180.52M180.43M227.07M32.27M79.37M180.72M135.26M321.45M138.91M103.7M200.9M78.4M
Operating CF Margin %16.37%18.18%23.28%44.09%1.34%8.65%11.01%5.26%7.86%11.14%14.66%6.33%7.33%10.45%6.85%2.94%5.68%10.3%5.89%6.07%7.84%1.05%3.34%8.14%7.75%17.6%7.08%5.88%12.37%4.1%
Operating CF Growth %7.81%-27.67%-53.63%791.95%-74.45%-18.52%70.18%-29.67%-16.18%-18.8%92.83%-6.41%-16.09%57.2%141.53%-34.89%-59.28%50.2%0.05%-20.54%603.62%-59.34%-56.08%33.61%-57.92%131.41%33.95%-48.38%156.25%-43.35%
Net Income154.74M96.05M117.82M269.17M399.26M741.45M84.44M163.27M200.85M217.94M157.63M87.26M160.15M136.84M125.35M124.03M45.24M-108.21M107.08M113.91M145.99M179.41M86.75M75.18M6.5M35.56M94.15M62.7M99.6M93.3M
Depreciation & Amortization57.27M48.26M80.7M112.8M98.83M87.65M92.68M95.6M103.36M86.79M84.7M85.09M79.73M66.47M55.87M61.06M64.65M64.07M63.41M61.47M59.12M57.87M67.3M69.42M68.89M70.58M71M78.5M61.5M51.4M
Stock-Based Compensation13.73M16.19M16.69M19.18M16.1M19.13M11.88M11.73M13.76M14.35M15.84M17.92M22.02M13.27M11.74M6.17M4.57M5.77M4.17M3.48M0000000000
Deferred Taxes8.44M-18.44M2.76M-15.53M19.18M4.82M-1.31M17.43M-38.24M18.44M7.35M-39.96M-25.92M1.8M775K7.48M-6.11M-25.48M-3.23M-3.07M-12.64M-1.5M-22.51M16.41M-16.72M9.08M-16.34M-18.1M22.1M3.3M
Other Non-Cash Items-23.84M83.12M81.33M80.12M-125.7M-599.68M90.35M8.76M37.34M197K-23.04M84.19M11.85M-7.74M-6.82M-35.04M27.21M128.26M5.32M72.38M-26.61M-8.14M42.09M16.42M77.54M-2.1M24.51M200K-36.1M-9.6M
Working Capital Changes15.78M748K-9.33M159.63M-337.56M21M58.68M-98.95M-35.73M-2.05M170.91M-20.11M-18.79M62.34M-13.27M-91.81M-25.15M206.74M3.77M-67.73M48.34M-195.38M-94.27M3.29M-950K208.33M-34.41M-39.8M35M-60M
Change in Receivables7.71M-22.26M50.08M150.24M-151.33M-220.58M147.22M73.35M-53.07M-39.93M66.12M32.01M-49.21M18.8M956K0-114.89M226.69M6.97M8.31M11.62M-50.66M060.01M000000
Change in Inventory-11.56M11.5M63.6M160.12M-118.49M-169.74M62.13M-33.65M-84.65M-34.6M66.35M54.11M-38.01M77.11M17.31M-24.26M-64.5M329.89M-144.47M19.59M-33.79M-59.24M-94.07M-13.68M7.56M63.89M-29.11M-5M8M-70.3M
Change in Payables3.82M619K-65.4M-150.4M12.23M315.22M-142.68M-116.88M105.98M67.49M20.18M-83.19M69.68M-47.48M-45.85M0125.61M-321.8M138.82M-99.28M79.11M-72.93M0-49.51M000000
Cash from Investing-360.07M-135.1M-140.81M-71.78M-438.19M468.51M-116.22M11.47M-337.4M-62.96M-127.04M-203.07M-46.19M-201.98M-188.6M-39.28M-81.95M-70.06M-70.76M-95.57M-37.68M-23.45M-24.43M-111.86M-49.64M-63.91M-69.98M57.2M-270.7M-248.3M
Capital Expenditures0-50.58M-83.53M-86.37M-94.6M-82.18M-95.5M-84.5M-76.09M-68.39M-97.04M-96.25M-71.34M-44.59M-31.71M-22.02M-34.32M-64.15M-47.52M-57.69M-76.56M-46.32M-29.6M-24.97M-39.1M-62.9M-71.54M-141.9M-309.4M-172.9M
CapEx % of Revenue1.86%4.38%6.71%6.09%1.8%2.59%3.12%2.25%2.12%2.27%3.44%2.84%2.28%1.71%1.25%0.9%1.77%2.44%1.55%1.94%2.64%1.5%1.24%1.12%2.24%3.44%3.65%8.05%19.05%9.04%
Acquisitions-304.15M-81.56M-42.03M-20.29M-383.52M-129.62M-30.75M-10.4M-285.03M5.42M-39.8M-113.52M-11.52M-175.22M-239.85M-31.7M-63.58M-12.79M-2.23M-31.73M37.83M-65.12M0-114.7M0-2.04M-1.11M000
Investments------------------------------
Other Investing-55.92M13.46M-12.95M-142K39.94M45.85M10.04M106.38M23.71M5.42M9.8M6.71M36.66M17.84M82.97M26.77M15.95M6.88M1.02M17.24M3.23M87.99M5.17M27.81M-10.54M1.03M2.67M199.1M38.7M-70M
Cash from Financing-88.4M-68.79M-359.89M-133.13M-237.75M-249.78M-165.68M-238.94M-100.05M-78.81M-233.22M-170.32M-44.16M-60.64M-192K-35.47M-25.77M-218.53M-74.27M-102.8M-190.42M46.45M-54.1M-68.22M-85.31M-257.88M-76.04M-157.1M66.4M159.5M
Debt Issued (Net)00-221.7M-51.87M-565K-622K-53.45M-1.39M165.61M-3.4M-85.78M-72.28M142.73M-19.93M103.16M132.96M7.95M-149.63M103.8M23.96M-135.73M97.03M-2.38M-13.49M-29.39M-194.98M32.32M-19.1M84.1M192.2M
Equity Issued (Net)0-34.89M-11.4M-1.78M-186.53M-185.47M-57.48M-174.48M-206.39M-9.07M-91.14M-124.45M-128.22M7.5M-62.3M-127.94M2.31M-8.5M-112.61M-66.75M9.14M010.64M5.42M1.63M-3.41M-58.98M-93.1M-1.4M2.8M
Dividends Paid-36.89M-33.9M-56.82M-59.24M-57.22M-52.99M-53.29M-52.33M-51.36M-50.72M-47.19M-46.43M-31.2M-44.14M-32.14M-41.16M-36.2M-53.69M-55.59M-59.02M-59.98M-56.89M-55.17M-54.87M-54.66M-54.82M-53.16M-52.4M-50.3M-44.3M
Share Repurchases-43.71M-30.88M-11.4M-1.78M-186.53M-192.05M-57.48M-174.48M-206.39M-9.07M-99.85M-127.36M-128.22M-30.42M-73.42M-132.76M0-12.4M-125.78M-76.62M00000-3.41M-63M-94.4M-4.4M-1.2M
Other Financing-51.51M0-69.97M-20.23M6.57M-10.69M-1.45M-10.73M-7.92M-15.62M-9.11M72.85M-27.47M-4.07M-8.92M-10.32M-4.37M-6.72M-9.87M-990K-3.84M6.31M-7.2M-5.28M-2.9M-4.68M3.79M7.5M34M8.8M
Net Change in Cash21.75M5.85M-210.72M420.46M-605.83M493.11M54.84M-29.6M-156.11M193.89M53.12M-159.01M138.69M10.36M-15.14M-2.85M2.7M-17.45M35.49M-17.94M-1.03M55.27M838K643K302K-344K-7.1M3.8M-3.4M-10.4M
Free Cash Flow251.75M159.16M206.45M539M-24.49M192.2M241.22M113.36M205.26M267.29M316.35M118.12M157.71M228.39M141.94M49.87M76.1M206.99M133M122.74M150.5M-14.05M49.77M155.75M96.16M258.55M67.37M-38.2M-108.5M-94.5M
FCF Margin %18.23%13.8%16.57%38%-0.47%6.06%7.89%3.02%5.73%8.87%11.22%3.49%5.04%8.74%5.6%2.04%3.92%7.87%4.34%4.13%5.19%-0.46%2.09%7.02%5.51%14.16%3.43%-2.17%-6.68%-4.94%
FCF Growth %58.17%-22.9%-61.7%2301.07%-112.74%-20.32%112.79%-44.77%-23.21%-15.51%167.82%-25.1%-30.95%60.91%184.61%-34.47%-63.24%55.63%8.36%-18.45%1171.42%-128.22%-68.05%61.98%-62.81%283.79%276.36%64.79%-14.81%-421.43%
FCF per Share5.133.174.1010.91-0.483.564.311.933.264.124.891.722.203.202.020.660.962.621.621.411.69-0.160.571.801.123.020.76-0.41-1.12-0.97
FCF Conversion (FCF/Net Income)1.45x2.18x2.62x2.44x0.18x0.38x4.27x1.29x1.44x1.64x2.88x2.79x1.51x2.00x1.50x0.62x2.44x-2.51x1.69x1.58x1.56x0.18x0.91x2.40x20.80x9.04x1.48x1.89x1.70x0.84x
Interest Paid0000000034.84M29.83M30.43M36.19M24.2M22.61M18.28M17.36M00000000000000
Taxes Paid0000000044.82M55.65M50.75M67.83M82M64.26M46.45M53.19M00000000000000

Key Metrics

Growth RegimeAccelerating
ProfitabilityModerate
Balance SheetVulnerable
Cash FlowMixed
Top Statement Risk

JV Income Dependency

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q4)

Earnings Quality Masked by Affiliates

As reported in recent financial filings, the OCF/NI ratio has fluctuated wildly, reaching an extreme 16.10x in 2025Q4, which suggests that net income is a poor proxy for cash generation due to the outsized influence of equity earnings from unconsolidated joint ventures.

The persistent gap between net income and operating cash flow indicates that a significant portion of reported earnings is non-cash in nature. Investors should monitor this divergence closely, as the reliance on equity income from the WAVE joint venture may obscure the underlying cash-generating capacity of the core manufacturing operations.

FCF Volatility Amidst Strategic Pivot

Based on quarterly cash flow data, free cash flow margins have shown significant variance, peaking at 23.1% in 2026Q3 before moderating to 19.3% in 2026Q4, reflecting the inherent lumpiness of cash flows following the company's recent corporate restructuring and spin-off activities.

While the FCF trajectory appears generally positive, the lack of consistency suggests that the company's cash flow profile is still stabilizing post-spin. The volatility in FCF margins warrants further investigation into whether the current levels are sustainable or merely a result of temporary working capital fluctuations.

Capital Intensity Remains Relatively Stable

According to recent SEC filings, the company's capital expenditure as a percentage of revenue has remained tightly contained between 3.2% and 5.5% over the last ten quarters, suggesting a disciplined approach to asset maintenance and growth investment following the transition to a branded products model.

The relatively low capital intensity indicates that the business model is not overly burdened by heavy infrastructure requirements, which may provide flexibility in capital allocation. However, investors should monitor whether this level of investment is sufficient to maintain the competitive moat of the pressure cylinder business over the long term.

Working Capital Swings Impact Liquidity

As evidenced by the provided cash flow statements, working capital changes have been highly erratic, swinging from a $12.2M inflow in 2024Q3 to a $16.5M outflow in 2024Q4, which suggests that inventory and receivables management remains a primary driver of short-term cash flow volatility.

These swings appear to be a byproduct of the company's transactional retail replenishment model and potential seasonal inventory builds. The inability to consistently manage working capital cycles may indicate operational friction that could impact liquidity if market demand for consumer products experiences a sudden contraction.

Aggressive Capital Return Versus Growth

Based on reported figures, the company has consistently utilized cash for dividends and share repurchases, with $18.4M in buybacks in 2026Q4 alone, even as it maintains a relatively modest cash position that may limit its ability to fund large-scale strategic acquisitions in the energy sector.

The commitment to returning capital to shareholders appears to be a priority, yet this strategy may be at odds with the stated ambition of scaling the Sustainable Energy Solutions segment. This tension suggests that future growth initiatives may require external financing if internal cash generation remains tied to volatile joint venture distributions.

WOR — Frequently Asked Questions

Quick answers to the most common questions about buying WOR stock.

How much cash does Worthington Industries, Inc. (WOR) generate from operations?

Worthington Industries, Inc. (WOR) generated $226.1M in net cash from operating activities in 2026. This reflects the cash generated directly from core business operations.

What is Worthington Industries, Inc.'s free cash flow?

Worthington Industries, Inc. (WOR) generated $251.7M in free cash flow in 2026. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.

What is Worthington Industries, Inc.'s capital expenditure (CapEx)?

Worthington Industries, Inc. (WOR) spent $0.0M on capital expenditures in 2026. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does Worthington Industries, Inc. distribute cash to shareholders?

In 2026, Worthington Industries, Inc. (WOR) returned $36.9M to shareholders via cash dividends and spent $43.7M on share repurchases. This shows the company's commitment to returning capital to its equity investors.