Worthington Industries Inc
NYSE:WOR

Watchlist Manager
Worthington Industries Inc Logo
Worthington Industries Inc
NYSE:WOR
Watchlist
Price: 40.42 USD 2.15% Market Closed
Market Cap: 2B USD
Have any thoughts about
Worthington Industries Inc?
Write Note

Cash Flow Statement

Cash Flow Statement
Worthington Industries Inc

Rotate your device to view
Cash Flow Statement
Currency: USD
Aug-2014 Nov-2014 Feb-2015 May-2015 Aug-2015 Nov-2015 Feb-2016 May-2016 Aug-2016 Nov-2016 Feb-2017 May-2017 Aug-2017 Nov-2017 Feb-2018 May-2018 Aug-2018 Nov-2018 Feb-2019 May-2019 Aug-2019 Nov-2019 Feb-2020 May-2020 Aug-2020 Nov-2020 Feb-2021 May-2021 Aug-2021 Nov-2021 Feb-2022 May-2022 Aug-2022 Nov-2022 Feb-2023 May-2023 Aug-2023 Nov-2023 Feb-2024 May-2024 Aug-2024
Operating Cash Flow
Net Income
153
156
88
87
74
68
125
158
191
215
220
218
198
189
229
201
210
206
157
163
104
123
112
84
706
580
634
741
264
446
432
399
323
229
221
269
304
312
284
118
42
Depreciation & Amortization
81
82
83
85
86
86
85
85
85
86
87
87
90
95
99
103
103
100
98
96
95
94
94
93
91
90
89
88
88
87
93
99
105
112
113
113
113
113
97
81
64
Change in Deffered Taxes
(18)
(10)
(47)
(40)
(45)
(49)
(5)
7
13
25
23
18
26
24
(12)
(38)
(27)
(23)
3
17
(5)
(2)
(6)
(1)
73
35
10
5
(65)
(32)
9
19
7
2
(14)
(16)
(10)
(4)
6
3
3
Stock-Based Compensation
23
22
22
18
17
17
16
16
15
15
16
14
15
15
13
14
14
13
11
12
13
12
14
12
13
14
16
19
18
17
17
16
17
17
18
19
19
21
19
17
0
Other Non-Cash Items
43
39
123
102
114
105
16
(7)
1
(11)
(6)
15
0
6
6
51
53
66
49
21
77
43
82
102
(719)
(539)
(550)
(581)
144
(47)
(75)
(110)
(20)
27
69
99
69
52
20
98
88
Cash Taxes Paid
0
0
0
68
0
0
0
51
0
0
0
56
0
0
0
45
0
0
0
39
0
0
0
25
0
0
0
161
0
0
0
119
0
0
0
66
0
0
0
81
0
Cash Interest Paid
0
0
0
36
0
0
0
30
0
0
0
30
0
0
0
35
0
0
0
39
0
0
0
33
0
0
0
29
0
0
0
30
0
0
0
29
0
0
0
18
0
Change in Working Capital
(69)
(105)
(99)
(20)
70
140
150
171
105
60
48
(2)
(16)
(28)
(38)
(36)
(109)
(94)
(102)
(99)
(39)
33
44
59
240
227
132
21
(324)
(573)
(513)
(338)
(213)
83
172
160
128
134
68
(9)
74
Cash from Operating Activities
189
N/A
161
-15%
148
-8%
214
+45%
299
+39%
348
+17%
371
+6%
413
+12%
396
-4%
376
-5%
372
-1%
336
-10%
298
-11%
286
-4%
284
-1%
281
-1%
228
-19%
254
+11%
206
-19%
198
-4%
232
+17%
291
+26%
327
+12%
337
+3%
390
+16%
393
+1%
315
-20%
274
-13%
107
-61%
(119)
N/A
(54)
+54%
70
N/A
201
+187%
453
+125%
561
+24%
625
+11%
604
-3%
606
+0%
474
-22%
290
-39%
271
-6%
Investing Cash Flow
Capital Expenditures
(82)
(88)
(92)
(96)
(111)
(110)
(99)
(97)
(75)
(68)
(74)
(68)
(70)
(79)
(72)
(76)
(78)
(76)
(81)
(85)
(87)
(94)
(96)
(96)
(106)
(94)
(89)
(82)
(73)
(81)
(89)
(95)
(92)
(92)
(92)
(86)
(94)
(103)
(90)
(84)
(64)
Other Items
(86)
(122)
(143)
(107)
(63)
(41)
(20)
(30)
(28)
(34)
1
5
(279)
(264)
(264)
(261)
43
83
112
96
85
0
(30)
(21)
458
509
525
551
(15)
(35)
(316)
(344)
(274)
(252)
13
15
8
(36)
(45)
(57)
(121)
Cash from Investing Activities
(168)
N/A
(210)
-25%
(236)
-12%
(203)
+14%
(174)
+14%
(151)
+13%
(118)
+22%
(127)
-8%
(103)
+19%
(101)
+2%
(73)
+28%
(63)
+13%
(349)
-454%
(343)
+2%
(335)
+2%
(337)
-1%
(35)
+90%
7
N/A
31
+331%
12
-62%
(2)
N/A
(94)
-3 970%
(125)
-34%
(116)
+7%
352
N/A
415
+18%
436
+5%
469
+7%
(88)
N/A
(116)
-31%
(405)
-249%
(438)
-8%
(366)
+16%
(345)
+6%
(79)
+77%
(72)
+9%
(86)
-20%
(139)
-61%
(135)
+3%
(141)
-5%
(185)
-32%
Financing Cash Flow
Net Issuance of Common Stock
(116)
(122)
(131)
(125)
(132)
(151)
(126)
(91)
(57)
(20)
(6)
(9)
(63)
(129)
(163)
(206)
(199)
(195)
(177)
(175)
(166)
(106)
(98)
(58)
(80)
(113)
(143)
(185)
(195)
(174)
(176)
(187)
(125)
(110)
(56)
(2)
(3)
(12)
(14)
(11)
(16)
Net Issuance of Debt
195
234
259
7
(61)
(54)
(87)
(86)
(19)
(48)
(31)
(3)
196
197
196
166
(33)
(33)
(32)
(1)
(53)
(54)
(54)
(53)
(1)
(1)
(0)
(1)
(1)
(1)
105
41
9
(2)
(114)
(52)
(266)
(80)
(223)
(222)
25
Cash Paid for Dividends
(41)
(43)
(45)
(46)
(48)
(48)
(47)
(47)
(48)
(48)
(50)
(51)
(52)
(52)
(51)
(51)
(51)
(52)
(52)
(52)
(53)
(53)
(53)
(53)
(54)
(53)
(53)
(53)
(54)
(55)
(56)
(57)
(56)
(57)
(58)
(59)
(61)
(63)
(64)
(57)
(49)
Other
(32)
(32)
(6)
(6)
(12)
(14)
(10)
(9)
(6)
(11)
(10)
(16)
(16)
(13)
(9)
(8)
(10)
(10)
(10)
(11)
(8)
(6)
(6)
(2)
(2)
(1)
(8)
(11)
(19)
(22)
(18)
(35)
(26)
(35)
(31)
(20)
(22)
(10)
(78)
(70)
(68)
Cash from Financing Activities
5
N/A
36
+672%
77
+112%
(170)
N/A
(253)
-48%
(266)
-6%
(270)
-1%
(233)
+14%
(130)
+44%
(127)
+2%
(98)
+23%
(79)
+19%
65
N/A
4
-94%
(28)
N/A
(100)
-259%
(293)
-193%
(290)
+1%
(271)
+7%
(239)
+12%
(281)
-17%
(218)
+22%
(211)
+3%
(166)
+21%
(137)
+17%
(167)
-22%
(205)
-23%
(250)
-22%
(270)
-8%
(253)
+6%
(146)
+42%
(238)
-63%
(198)
+17%
(204)
-3%
(259)
-27%
(133)
+49%
(353)
-165%
(166)
+53%
(379)
-129%
(360)
+5%
(109)
+70%
Change in Cash
Net Change in Cash
26
N/A
(13)
N/A
(11)
+17%
(159)
-1 414%
(128)
+19%
(69)
+46%
(17)
+75%
53
N/A
163
+206%
148
-9%
202
+37%
194
-4%
14
-93%
(53)
N/A
(80)
-51%
(156)
-96%
(99)
+36%
(29)
+70%
(35)
-18%
(30)
+14%
(51)
-73%
(21)
+60%
(9)
+54%
55
N/A
605
+1 003%
641
+6%
546
-15%
493
-10%
(251)
N/A
(488)
-94%
(605)
-24%
(606)
0%
(363)
+40%
(96)
+74%
223
N/A
420
+89%
165
-61%
301
+82%
(40)
N/A
(211)
-428%
(22)
+89%
Free Cash Flow
Free Cash Flow
107
N/A
73
-32%
56
-24%
118
+112%
188
+59%
239
+27%
272
+14%
316
+16%
321
+1%
308
-4%
299
-3%
267
-11%
228
-15%
207
-9%
212
+2%
205
-3%
151
-27%
178
+18%
124
-30%
113
-9%
145
+28%
197
+37%
231
+17%
241
+4%
284
+18%
299
+6%
226
-24%
192
-15%
34
-82%
(201)
N/A
(143)
+29%
(24)
+83%
109
N/A
361
+231%
469
+30%
539
+15%
510
-5%
503
-1%
384
-24%
206
-46%
208
+1%

See Also

Discover More