Worthington Steel Inc
NYSE:WS
Balance Sheet
Balance Sheet Decomposition
Worthington Steel Inc
Current Assets | 912.6m |
Cash & Short-Term Investments | 63.3m |
Receivables | 420.7m |
Other Current Assets | 428.6m |
Non-Current Assets | 887.1m |
Long-Term Investments | 122.6m |
PP&E | 590.3m |
Intangibles | 148.6m |
Other Non-Current Assets | 25.6m |
Balance Sheet
Worthington Steel Inc
May-2021 | May-2022 | May-2023 | May-2024 | ||
---|---|---|---|---|---|
Assets | |||||
Cash & Cash Equivalents |
18
|
20
|
33
|
40
|
|
Cash Equivalents |
18
|
20
|
33
|
40
|
|
Total Receivables |
405
|
601
|
472
|
477
|
|
Accounts Receivables |
405
|
600
|
468
|
473
|
|
Other Receivables |
0
|
1
|
4
|
4
|
|
Inventory |
443
|
570
|
415
|
405
|
|
Other Current Assets |
75
|
77
|
61
|
80
|
|
Total Current Assets |
940
|
1 267
|
981
|
1 002
|
|
PP&E Net |
284
|
511
|
490
|
548
|
|
PP&E Gross |
284
|
511
|
490
|
548
|
|
Accumulated Depreciation |
581
|
609
|
660
|
718
|
|
Intangible Assets |
17
|
90
|
83
|
77
|
|
Goodwill |
20
|
80
|
79
|
80
|
|
Long-Term Investments |
92
|
119
|
115
|
135
|
|
Other Long-Term Assets |
13
|
17
|
17
|
25
|
|
Other Assets |
20
|
80
|
79
|
80
|
|
Total Assets |
1 367
N/A
|
2 084
+52%
|
1 764
-15%
|
1 866
+6%
|
|
Liabilities | |||||
Accounts Payable |
452
|
524
|
402
|
380
|
|
Accrued Liabilities |
53
|
71
|
53
|
76
|
|
Short-Term Debt |
0
|
48
|
3
|
148
|
|
Current Portion of Long-Term Debt |
0
|
15
|
20
|
0
|
|
Other Current Liabilities |
1
|
0
|
0
|
14
|
|
Total Current Liabilities |
506
|
658
|
478
|
618
|
|
Long-Term Debt |
0
|
20
|
0
|
0
|
|
Deferred Income Tax |
34
|
36
|
26
|
28
|
|
Minority Interest |
154
|
133
|
126
|
132
|
|
Other Liabilities |
12
|
104
|
105
|
103
|
|
Total Liabilities |
705
N/A
|
951
+35%
|
735
-23%
|
881
+20%
|
|
Equity | |||||
Retained Earnings |
0
|
0
|
0
|
86
|
|
Additional Paid In Capital |
0
|
0
|
0
|
905
|
|
Other Equity |
661
|
1 133
|
1 029
|
6
|
|
Total Equity |
661
N/A
|
1 133
+71%
|
1 029
-9%
|
985
-4%
|
|
Total Liabilities & Equity |
1 367
N/A
|
2 084
+52%
|
1 764
-15%
|
1 866
+6%
|
|
Shares Outstanding | |||||
Common Shares Outstanding |
50
|
50
|
50
|
49
|