Worthington Industries, Inc. (WOR UN) · 10+ Years of Financial Ratios

Profitability	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
Return on Common Equity (%)	-17.97	8.61	22.2	22.45	24.29	25.43	13.93	27.81	34.12	29.65	24.97	13.54	88.15	32.99	19.3
Return on Assets (%)	-6.46	3.14	7.22	6.52	7.13	7.12	3.5	6.93	9.32	7.88	5.98	3.25	25.38	10.81	7.03
Return on Capital (%)	- -	5.6	13.51	11.68	13.42	12.9	7.16	12.2	16.32	15.67	11.72	6.68	42.66	18.37	11.62
Return on Invested Capital (%)	- -	4.07	8.34	6.3	7	9.4	8.28	7.5	10.21	10.9	6.42	5.17	11.62	10.28	7.2
Gross Margin (%)	6.64	14.41	14.58	13.13	15.18	15.75	13.7	16.05	17.78	15.72	12.77	14.49	20.15	13.64	13.49
EBITDA Margin (%)	1.09	6.5	7.88	6.46	7.84	8.7	7.47	8.51	10.16	8.34	6.31	6.8	11.84	7.9	7.06
Operating Margin (%)	-1.34	3.17	5.38	4.25	5.3	6.15	4.95	5.5	7.28	5.46	3.77	3.77	9.08	6.01	4.77
Incremental Operating Margin (%)	- -	-14.08	13.97	-25.63	39.36	10.46	-9.51	2.2	33.1	-4.25	-30.25	3.76	153.78	1.32	24.8
Pretax Margin (%)	-5.55	4.02	7.47	6.99	7.71	6.96	3.34	7.68	9.86	5.84	5.49	3.62	28.94	9.81	7.02
Profit Margin (%)	-4.11	2.33	4.71	4.56	5.22	4.84	2.27	5.1	6.79	5.44	4.08	2.58	22.82	7.24	5.22
Net Income to Common Margin (%)	-4.11	2.33	4.71	4.56	5.22	4.84	2.27	5.1	6.79	5.44	4.08	2.58	22.82	7.24	5.22
Effective Tax Rate (%)	- -	34.1	32.05	29.28	32.02	26.37	22.8	27.23	26.65	3.93	20.92	23.78	19.21	22.37	22.06
Dvd Payout Ratio (%)	-51.78	62.66	30.95	23.79	32.17	18.46	47.51	27.51	21.92	24.82	30.23	59.15	6.98	13.65	21.02
Sustainable Growth Rate (%)	-27.27	3.22	15.33	17.11	16.48	20.74	7.31	20.16	26.64	22.29	17.42	5.53	81.99	28.48	15.24

Credit	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
Total Debt	239	250	383	534	521	666	671	583	579	750	749	736	748	844	795
ST Debt	139	- -	133	276	115	112	91	4	7	1	151	11	10	60	16
LT Debt	100	250	250	257	406	555	579	580	572	749	598	725	737	785	780
Total Debt/EBITDA	8.32	1.98	1.99	3.26	2.54	2.45	2.65	2.43	1.89	2.51	3.16	3.54	1.99	2.04	2.29
Net Debt/EBITDA	6.37	1.51	1.7	3.01	2.29	1.75	2.53	2.08	0.98	2.1	2.77	2.66	0.19	1.71	0.68
Total Debt/EBIT	-6.78	4.06	2.92	4.95	3.77	3.47	4	3.76	2.64	3.84	5.29	6.39	2.6	2.68	3.39
Net Debt/EBIT	-5.18	3.1	2.49	4.57	3.4	2.48	3.82	3.22	1.37	3.22	4.64	4.79	0.24	2.25	1.01
EBITDA to Interest Expense	1.39	13.24	10.26	8.39	8.56	10.19	7.06	7.57	10.28	7.72	6.23	6.58	12.38	13.21	12.98
EBITDA-CapEx/Interest Expense	-1.71	9.64	9.09	6.77	6.7	7.52	4.37	4.51	7.99	5.76	4.01	3.56	9.67	10.19	9.75
EBIT to Interest Expense	-1.7	6.46	7.01	5.53	5.78	7.2	4.68	4.9	7.37	5.05	3.72	3.64	9.49	10.06	8.76
Interest Expense	21	10	19	19	24	27	36	32	30	39	38	32	30	31	27
Common Equity/Total Assets	38.02	35	30.25	27.97	30.65	25.77	24.49	25.34	29.07	24.33	23.56	24.54	31.72	33.77	39.12
Long-Term Debt/Equity (%)	13.51	33.36	33.79	34.45	46.57	58.72	68.97	63.05	53.24	72.26	63.09	75.05	47.52	48.61	42.8
Long-Term Debt/Capital (%)	12.63	30.48	26.67	23.21	35.01	41.03	45.53	47.04	41.53	49.74	41.04	49.88	37.41	35.53	33.19
Long-Term Debt/Total Assets (%)	7.36	16.46	15.01	13.71	20.82	24.16	27.78	28.1	24.59	28.56	23.83	31.11	21.86	21.54	21.36
Total Debt/Equity (%)	32.22	33.36	51.74	71.41	59.74	70.52	79.85	63.43	53.88	72.4	79.01	76.19	48.19	52.32	43.66
Total Debt/Capital (%)	30.12	30.48	40.84	48.12	44.9	49.28	52.71	47.33	42.02	49.83	51.39	50.63	37.93	38.25	33.85
Total Debt/Total Assets (%)	17.55	16.46	22.98	28.42	26.71	29.02	32.17	28.27	24.88	28.62	29.84	31.58	22.17	23.18	21.79
Net Debt to Equity	24.64	25.5	44.15	65.92	53.85	50.4	76.15	54.28	27.98	60.63	69.27	57.17	4.52	44	13.06
Net Debt/Capital (%)	24.79	25.1	37.07	46.12	42.35	40.98	51.53	43.47	27.35	45.41	48.11	42.27	5.27	32.67	12.56
EBITDA	29	126	192	164	205	272	253	240	306	299	237	208	376	414	347
EBITDA-CapEx	-35	92	170	132	160	201	156	143	238	223	153	112	293	319	261
Operating Income (Loss)	-35	62	131	108	138	192	168	155	220	195	142	115	288	315	234

Liquidity	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
Cash Ratio	0.15	0.16	0.11	0.06	0.11	0.32	0.06	0.2	0.53	0.19	0.13	0.38	0.81	0.04	0.63
Current Ratio	1.61	2.06	1.7	1.39	1.93	2.03	1.89	2.13	2.29	1.92	1.67	2.53	2.5	1.92	2.6
Quick Ratio	0.72	0.96	0.85	0.67	0.99	1.17	0.99	1.24	1.48	1.08	0.87	1.28	1.63	0.98	1.61
CFO/Avg Current Liab	0.52	0.29	0.16	0.29	0.49	0.44	0.38	0.87	0.71	0.48	0.29	0.62	0.47	0.08	0.76
Common Equity/Total Assets	38.02	35	30.25	27.97	30.65	25.77	24.49	25.34	29.07	24.33	23.56	24.54	31.72	33.77	39.12
Long-Term Debt/Equity (%)	13.51	33.36	33.79	34.45	46.57	58.72	68.97	63.05	53.24	72.26	63.09	75.05	47.52	48.61	42.8
Long-Term Debt/Capital (%)	12.63	30.48	26.67	23.21	35.01	41.03	45.53	47.04	41.53	49.74	41.04	49.88	37.41	35.53	33.19
Long-Term Debt/Total Assets (%)	7.36	16.46	15.01	13.71	20.82	24.16	27.78	28.1	24.59	28.56	23.83	31.11	21.86	21.54	21.36
Total Debt/Equity (%)	32.22	33.36	51.74	71.41	59.74	70.52	79.85	63.43	53.88	72.4	79.01	76.19	48.19	52.32	43.66
Total Debt/Capital (%)	30.12	30.48	40.84	48.12	44.9	49.28	52.71	47.33	42.02	49.83	51.39	50.63	37.93	38.25	33.85
Total Debt/Total Assets (%)	17.55	16.46	22.98	28.42	26.71	29.02	32.17	28.27	24.88	28.62	29.84	31.58	22.17	23.18	21.79
CFO/Total Liabilities	43.67	14.33	7.76	15.36	25.31	16.95	17.22	36.14	26.82	17.75	12.66	24.67	15.06	3.46	34.19
CFO/CapEx	4.23	3.22	3.26	5.48	6.12	3.21	2.23	4.26	4.91	3.7	2.34	3.53	3.34	0.74	7.24
Altman's Z-Score	3.49	2.96	3.21	2.8	3.61	3.55	3.54	3.44	3.54	3.5	3.29	3.15	3.23	3.48	3.67

Working Capital	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
Accounts Receivable Turnover	9.28	8.02	7.08	6.42	6.57	7.05	7	6.17	6.51	6.76	7	7.26	6.47	7	6.34
Days Sales Outstanding	39.34	45.49	51.55	56.84	55.56	51.8	52.17	59.16	56.09	53.98	52.17	50.29	56.45	52.13	57.55
Inventory Turnover	5.69	5.24	5.68	5.7	5.84	6.87	7.44	6.82	7.36	7.47	6.99	5.88	5.22	6.84	6.22
Days Inventory Outstanding	64.15	69.67	64.3	64.05	62.5	53.13	49.05	53.53	49.58	48.85	52.21	62.05	69.89	53.37	58.66
Accounts Payable Turnover	8.67	8.9	8.17	8.83	9.14	9.66	9.19	7.91	7.63	7.41	7.64	7.92	6.61	7.64	6.85
Accounts Payable Turnover Days	42.1	41.03	44.66	41.33	39.94	37.79	39.71	46.15	47.83	49.24	47.81	46.08	55.21	47.77	53.27
Cash Conversion Cycle	61.39	74.14	71.2	79.56	78.11	67.14	61.51	66.53	57.85	53.58	56.57	66.26	71.14	57.73	62.94
Inventory to Cash Days	-24.81	-24.18	-12.75	-7.21	-6.94	-1.32	3.12	5.63	6.51	5.14	-0.05	-11.76	-13.44	-1.23	-1.11
Inventories	271	364	371	402	357	410	375	319	354	454	484	405	565	759	608
Raw Materials	141	178	189	212	175	213	182	162	185	237	269	235	266	324	265
Work In Process	58	106	99	116	104	106	107	87	96	123	114	76	183	255	183
Finished Goods	72	80	82	75	78	91	86	70	73	94	102	94	115	181	160
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
Market Capitalization	681	739	961	701	1,511	1,683	1,072	1,413	1,642	1,773	1,184	992	2,134	1,390	1,709
- Cash & Cash Equivalents	56	59	56	41	51	190	31	84	278	122	92	147	640	34	455
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	37	39	51	50	41	94	91	126	122	118	117	146	154	133	126
+ Total Debt	239	250	383	534	521	666	671	583	579	750	749	736	748	844	795
Enterprise Value	901	966	1,339	1,244	2,022	2,253	1,803	2,039	2,064	2,519	1,958	1,727	2,395	2,333	2,175
Total Capital	795	821	938	1,109	1,160	1,352	1,272	1,233	1,377	1,506	1,458	1,454	1,971	2,208	2,349
Total Debt/Capital (%)	30.12	30.48	40.84	48.12	44.9	49.28	52.71	47.33	42.02	49.83	51.39	50.63	37.93	38.25	33.85
Total Debt / EV	0.27	0.26	0.29	0.43	0.26	0.3	0.37	0.29	0.28	0.3	0.38	0.43	0.31	0.36	0.37
EV/Sales	0.34	0.5	0.55	0.49	0.77	0.72	0.53	0.72	0.68	0.7	0.52	0.56	0.76	0.45	0.44
EV/EBITDA	31.32	7.65	6.96	7.6	9.87	8.29	7.14	8.5	6.74	8.43	8.26	8.31	6.38	5.63	6.26
EV/EBIT	- -	15.68	10.19	11.54	14.62	11.73	10.76	13.14	9.4	12.89	13.83	14.99	8.32	7.4	9.28
EV/Cash Flow to Firm	3.14	8.28	15.82	6.64	6.99	9.06	7.45	4.67	5.77	7.91	8.59	4.79	8.01	24.7	3.37
EV/Free Cash Flow to Firm	2.57	6.4	12.55	5.68	6.06	7.04	5.33	3.82	4.85	6.38	6.27	3.78	6.28	12.34	2.97
Diluted Market Cap	680	738	1,011	725	1,545	1,789	1,145	1,487	1,696	1,898	1,256	1,017	2,241	1,465	1,735
Diluted Enterprise Value	900	968	1,389	1,268	2,056	2,359	1,876	2,113	2,119	2,644	2,030	1,752	2,502	2,408	2,201
EV per Share	11.4	12.2	18.68	18.32	28.99	33.42	28.11	33.14	32.87	42.78	35.31	31.62	46.65	48.22	44.71
TTM Sales	2,631	1,943	2,443	2,535	2,612	3,126	3,384	2,820	3,014	3,582	3,760	3,059	3,171	5,242	4,916
TTM EBITDA	29	126	192	164	205	272	253	240	306	299	237	208	376	414	347
TTM Operating Income	-35	62	131	108	138	192	168	155	220	195	142	115	288	315	234
TTM Cash Flow to Firm	287	117	85	187	289	249	242	436	358	318	228	361	299	94	646
TTM Free Cash Flow to Firm	351	151	107	219	334	320	338	533	426	395	312	456	381	189	733

Multiples	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
Price/Earnings	- -	16.32	8.72	6.22	11	11.37	14.44	9.98	7.98	9.42	7.96	12.67	3.03	3.78	6.65
Price/Earnings Average	-6.19	15.34	6.85	6.6	7.88	10.66	18.22	8.1	8.75	8.89	9.46	14.96	2.33	4.49	6.16
Price/Earnings High	-10.73	18.68	8.57	8.62	11.01	12.23	23.02	10.08	11.53	10.13	11.2	18.84	3.27	5.4	7.42
Price/Earnings Low	-3.22	11.91	4.83	4.9	4.98	8.81	12.88	5.86	6.82	7.64	7.74	8.82	1.4	3.43	4.45
Price/Book Value	1.31	1.39	1.91	1.33	2.53	2.84	2.1	2.7	2.43	2.78	2	1.73	1.99	1.13	1.2
Price/Book Value Average	1.29	1.31	1.5	1.42	1.81	2.67	2.65	2.19	2.66	2.62	2.38	2.05	1.54	1.34	1.11
Price/Book Value High	2.24	1.59	1.87	1.85	2.53	3.06	3.35	2.73	3.51	2.99	2.82	2.58	2.15	1.61	1.34
Price/Book Value Low	0.67	1.01	1.06	1.05	1.14	2.2	1.87	1.59	2.08	2.26	1.95	1.21	0.92	1.02	0.8
Price/Tangible Book Value	1.1	1.14	1.53	1.43	2.96	3.07	2.23	2.45	2.21	3.72	2.83	2.15	2.22	1.52	1.56
Price/Tangible Book Value Average	1.08	1.07	1.2	1.52	2.12	2.88	2.81	1.98	2.42	3.51	3.37	2.54	1.71	1.81	1.45
Price/Tangible Book Value High	1.88	1.31	1.51	1.98	2.96	3.3	3.55	2.47	3.19	4	3.99	3.2	2.4	2.17	1.75
Price/Tangible Book Value Low	0.56	0.83	0.85	1.13	1.34	2.38	1.98	1.44	1.89	3.02	2.76	1.5	1.03	1.38	1.05
Price/Sales	0.26	0.38	0.41	0.28	0.57	0.55	0.33	0.51	0.54	0.51	0.32	0.33	0.69	0.27	0.35
Price/Sales Average	0.25	0.36	0.32	0.3	0.41	0.52	0.41	0.41	0.59	0.48	0.39	0.39	0.53	0.33	0.32
Price/Sales High	0.44	0.43	0.4	0.39	0.58	0.59	0.52	0.51	0.78	0.55	0.46	0.49	0.75	0.39	0.39
Price/Sales Low	0.13	0.28	0.23	0.22	0.26	0.43	0.29	0.3	0.46	0.42	0.32	0.23	0.32	0.25	0.23
Price/Cash Flow	2.51	6.69	13.95	4.14	5.5	7.51	5.17	3.47	4.86	6.52	6.17	2.97	7.98	20.46	2.73
Price/Cash Flow Average	2.47	6.28	10.96	4.4	3.94	7.04	6.52	2.82	5.33	6.16	7.33	3.5	6.15	24.31	2.53
Price/Cash Flow High	4.28	7.65	13.72	5.74	5.5	8.08	8.25	3.51	7.02	7.01	8.69	4.41	8.62	29.24	3.04
Price/Cash Flow Low	1.28	4.88	7.73	3.26	2.49	5.82	4.61	2.04	4.16	5.29	6	2.06	3.69	18.54	1.83
Price/Free Cash Flow	2.03	5.1	10.77	3.53	4.86	5.95	3.69	2.91	4.2	5.31	4.45	2.35	6.29	8.89	2.44
Price/Free Cash Flow Average	2	4.8	8.46	3.75	3.48	5.58	4.65	2.36	4.6	5.01	5.29	2.78	4.84	10.57	2.26
Price/Free Cash Flow High	3.46	5.84	10.59	4.9	4.87	6.41	5.88	2.94	6.06	5.71	6.26	3.5	6.79	12.71	2.72
Price/Free Cash Flow Low	1.04	3.72	5.97	2.78	2.2	4.61	3.29	1.71	3.59	4.31	4.33	1.64	2.91	8.06	1.63
EV/Sales	0.34	0.5	0.55	0.49	0.77	0.72	0.53	0.72	0.68	0.7	0.52	0.56	0.76	0.45	0.44
EV/Sales Average	0.34	0.48	0.46	0.51	0.61	0.69	0.62	0.63	0.74	0.68	0.58	0.62	0.6	0.49	0.42
EV/Sales High	0.53	0.55	0.54	0.6	0.77	0.76	0.72	0.73	0.93	0.74	0.65	0.72	0.81	0.56	0.48
EV/Sales Low	0.22	0.4	0.37	0.43	0.46	0.6	0.5	0.52	0.61	0.61	0.51	0.47	0.39	0.42	0.33
EV/EBITDA	31.32	7.65	6.96	7.6	9.87	8.29	7.14	8.5	6.74	8.43	8.26	8.31	6.38	5.63	6.26
EV/EBITDA Average	30.95	7.32	5.89	7.86	7.78	7.9	8.25	7.39	7.25	8.1	9.2	9.17	5.07	6.27	5.9
EV/EBITDA High	48.05	8.52	6.88	9.25	9.88	8.76	9.66	8.56	9.12	8.88	10.29	10.63	6.83	7.07	6.83
EV/EBITDA Low	19.76	6.09	4.73	6.69	5.84	6.89	6.68	6.07	5.96	7.31	8.12	6.85	3.32	5.32	4.64
EV/EBIT	- -	15.68	10.19	11.54	14.62	11.73	10.76	13.14	9.4	12.89	13.83	14.99	8.32	7.4	9.28
EV/EBIT Average	-25.21	15.01	8.62	11.94	11.51	11.18	12.43	11.42	10.12	12.38	15.41	16.55	6.61	8.23	8.74
EV/EBIT High	-39.14	17.46	10.07	14.05	14.63	12.39	14.56	13.23	12.73	13.57	17.24	19.18	8.91	9.29	10.12
EV/EBIT Low	-16.1	12.49	6.93	10.16	8.64	9.75	10.06	9.38	8.32	11.18	13.61	12.37	4.33	6.99	6.87
Last Price	8.62	9.33	13.41	10.32	21.66	24.96	16.72	22.97	26.14	30.11	21.35	18.17	41.57	28.73	35.13
High Price	14.71	10.68	13.19	14.31	21.68	26.85	26.66	23.2	37.75	32.38	30.05	27.01	44.89	41.05	39.19
Low Price	4.41	6.81	7.43	8.14	9.81	19.33	14.91	13.49	22.35	24.44	20.77	12.64	19.23	26.03	23.51
Enterprise Value	901	966	1,339	1,244	2,022	2,253	1,803	2,039	2,064	2,519	1,958	1,727	2,395	2,333	2,175
Enterprise Value Average	890	925	1,133	1,287	1,593	2,148	2,084	1,772	2,222	2,420	2,181	1,906	1,905	2,594	2,048
Enterprise Value High	1,382	1,076	1,323	1,515	2,023	2,380	2,441	2,053	2,794	2,652	2,441	2,210	2,565	2,929	2,373
Enterprise Value Low	568	769	910	1,096	1,195	1,873	1,687	1,456	1,826	2,185	1,926	1,425	1,248	2,202	1,610

Per Share Data Items	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
Shares Outstanding	79	79	72	68	70	67	64	62	63	59	55	55	51	48	49
Diluted Weighted Avg Shares	79	79	75	70	71	72	68	65	65	63	59	56	54	51	49
Basic Weighted Avg Shares	79	79	75	70	69	69	66	62	62	61	57	55	53	50	49
Revenue per Share	33.35	24.56	32.65	36.39	37.69	45.35	51.04	45.14	48.27	58.79	65.73	55.66	60.18	104.97	101.23
EBITDA per Share	0.36	1.6	2.57	2.35	2.96	3.94	3.81	3.84	4.91	4.9	4.15	3.78	7.13	8.29	7.15
Operating Income per Share	-0.45	0.78	1.76	1.55	2	2.79	2.53	2.48	3.52	3.21	2.48	2.1	5.46	6.31	4.83
Basic EPS, GAAP	-1.37	0.57	1.54	1.66	1.97	2.19	1.16	2.3	3.28	3.2	2.68	1.43	13.73	7.6	5.28
Basic EPS from Cont Ops	-1.37	0.65	1.66	1.8	1.97	2.32	1.32	2.52	3.49	3.3	2.85	1.54	14.07	7.99	5.54
Diluted EPS, GAAP	-1.37	0.57	1.53	1.65	1.91	2.11	1.12	2.22	3.15	3.09	2.61	1.41	13.42	7.44	5.19
Diluted EPS from Cont Ops	-1.37	0.65	1.64	1.78	1.92	2.23	1.27	2.43	3.36	3.19	2.78	1.51	13.75	7.83	5.45
Dividend per Share	0.68	0.46	0.55	0.46	0.64	0.45	0.7	0.76	0.81	0.84	0.91	0.97	1.01	1.15	1.22
Cash Flow per Share	3.44	1.4	0.96	2.49	3.94	3.32	3.23	6.62	5.38	4.62	3.46	6.13	5.21	1.4	12.88
Free Cash Flow per Basic Share	2.62	0.96	0.67	2.04	3.3	2.29	1.78	5.06	4.28	3.37	1.98	4.39	3.65	-0.49	11.1
Cash & Equivalents per Share	0.71	0.78	0.78	0.6	0.74	2.82	0.48	1.37	4.43	2.07	1.67	2.7	12.47	0.71	9.35
Book Value per Share	6.56	6.72	7.04	7.73	8.57	8.78	7.96	8.5	10.76	10.83	10.66	10.48	20.85	25.43	29.36
Tangible Book Value per Share	7.82	8.16	8.75	7.22	7.33	8.13	7.51	9.39	11.84	8.1	7.53	8.43	18.71	18.88	22.45

Worthington Industries, Inc.

WOR UN

51.23

51.23