Worthington Industries, Inc. (WOR) - Winst- en verliesrekening per kwartaal

Home
WOR
Financiële Gegevens

40.67 (USD) • At close December 27, 2024

Overzicht | Financiële gegevens

Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) USD.

	2025 Q2	2025 Q1	2024 Q4	2024 Q3	2024 Q2	2024 Q1	2023 Q4	2023 Q3	2023 Q2	2023 Q1	2022 Q4	2022 Q3	2022 Q2	2022 Q1	2021 Q4	2021 Q3	2021 Q2	2021 Q1	2020 Q4	2020 Q3	2020 Q2	2020 Q1	2019 Q4	2019 Q3	2019 Q2	2019 Q1	2018 Q4	2018 Q3	2018 Q2	2018 Q1	2017 Q4	2017 Q3	2017 Q2	2017 Q1	2016 Q4	2016 Q3	2016 Q2	2016 Q1	2015 Q4	2015 Q3	2015 Q2	2015 Q1	2014 Q4	2014 Q3	2014 Q2	2014 Q1	2013 Q4	2013 Q3	2013 Q2	2013 Q1	2012 Q4	2012 Q3	2012 Q2	2012 Q1	2011 Q4	2011 Q3	2011 Q2	2011 Q1	2010 Q4	2010 Q3	2010 Q2	2010 Q1	2009 Q4	2009 Q3	2009 Q2	2009 Q1	2008 Q4	2008 Q3	2008 Q2	2008 Q1	2007 Q4	2007 Q3	2007 Q2	2007 Q1	2006 Q4	2006 Q3	2006 Q2	2006 Q1	2005 Q4	2005 Q3	2005 Q2	2005 Q1	2004 Q4	2004 Q3	2004 Q2	2004 Q1	2003 Q4	2003 Q3	2003 Q2	2003 Q1	2002 Q4	2002 Q3	2002 Q2	2002 Q1	2001 Q4	2001 Q3	2001 Q2	2001 Q1	2000 Q4	2000 Q3	2000 Q2	2000 Q1	1999 Q4	1999 Q3	1999 Q2	1999 Q1	1998 Q4	1998 Q3	1998 Q2	1998 Q1	1997 Q4	1997 Q3	1997 Q2	1997 Q1	1996 Q4	1996 Q3	1996 Q2	1996 Q1	1995 Q4	1995 Q3	1995 Q2	1995 Q1	1994 Q4	1994 Q3	1994 Q2	1994 Q1	1993 Q4	1993 Q3	1993 Q2	1993 Q1	1992 Q4	1992 Q3	1992 Q2	1992 Q1	1991 Q4	1991 Q3	1991 Q2	1991 Q1	1990 Q4	1990 Q3	1990 Q2	1990 Q1	1989 Q4	1989 Q3	1989 Q2	1989 Q1	1988 Q4	1988 Q3	1988 Q2	1988 Q1	1987 Q4	1987 Q3	1987 Q2	1987 Q1	1986 Q4	1986 Q3	1986 Q2	1986 Q1
Omzet Numbers are in millions	274.046	257.308	318.801	316.755	1,086.918	1,193.256	1,228.864	1,103.322	1,175.541	1,408.665	1,520.305	1,378.235	1,232.861	1,110.818	978.319	759.109	731.092	702.909	611.627	763.996	827.637	855.859	938.842	874.381	958.226	988.107	1,020.46	841.657	871.266	848.237	845.343	703.436	727.78	737.549	714.671	647.08	699.816	758.147	846.023	804.785	871.012	862.414	891.005	773.23	769.9	692.291	704.06	619.527	622.622	666.035	755.407	611.255	570.389	602.387	675.693	569.439	580.687	616.805	626.413	451.113	447.981	417.527	471.57	501.125	745.35	913.222	868.875	725.667	713.664	758.955	786.576	677.25	729.262	778.72	821.968	681.548	699.516	694.147	816.962	747.414	745.168	769.34	782.924	558.067	540.078	498.035	589.946	536.584	567.897	525.464	519.284	405.74	410.379	409.558	465.79	418.717	457.369	484.224	539.806	486.5	473.3	462.9	495.3	422.1	436.4	409.3	85.1	518.5	520.3	500.4	536.5	486.6	429.3	402.6	437.3	360.2	354.5	325.7	403.9	370.1	363.3	346.3	376.2	323.1	295.9	290.1	327.3	276.1	262	250.4	278.1	232.7	241.5	221.9	232.2	195.5	229.4	217.7	257.1	222	223.9	213	283.8	251.6	244.2	226.5	263.4	226.8	215.5	198.4	230.6	202.8	197.1	188.3	215.1	184.6	180.1	174.6
Kosten van de omzet Numbers are in millions	199.987	194.813	240.701	245.282	963.204	995.767	984.496	959.515	1,069.778	1,239.291	1,352.582	1,235.107	1,048.27	891.444	752.171	595.011	595.618	589.551	521.737	648.451	707.026	738.568	812.839	784.36	837.292	845.11	857.514	714.603	731.187	715.459	690.513	592.446	604.977	590.267	580.196	551.157	590.637	645.131	735.711	706.294	745.789	732.907	760.169	650.743	641.668	581.327	592.95	522.501	527.766	572.384	633.939	527.923	504.112	530.925	556.523	481.185	510.868	537.891	520.63	393.399	380.748	368.327	434.24	461.204	799.769	761.32	737.65	649.94	643.654	680.17	686.712	620.931	645.164	657.369	707.996	602.646	596.108	618.795	711.403	638.262	620.65	609.696	610.312	471.534	472.836	449.052	522.322	471.101	487.527	436.04	426.652	354.889	349.082	349.561	448.881	347.051	382.743	402.503	437.558	388.2	370.3	362.4	384.6	330	346.8	329	32.6	431.4	432.1	414.2	445.1	402.2	357	332.8	359.8	295.8	292.1	269.6	327.4	301	296.5	285.7	312	266.4	244.5	238.1	263.3	225.2	214.2	206.4	226.7	190.8	196.1	180	189.7	164	186.8	178.3	205.7	181.7	185.3	175.6	229.1	205.4	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Brutowinst Numbers are in millions	74.059	62.495	78.1	71.473	123.714	197.489	244.368	143.807	105.763	169.374	167.723	143.128	184.591	219.374	226.148	164.098	135.474	113.358	89.89	115.545	120.611	117.291	126.003	90.021	120.934	142.997	162.946	127.054	140.079	132.778	154.83	110.99	122.803	147.282	134.475	95.923	109.179	113.016	110.312	98.491	125.223	129.507	130.836	122.487	128.232	110.964	111.11	97.026	94.856	93.651	121.468	83.332	66.277	71.462	119.17	88.254	69.819	78.914	105.783	57.714	67.233	49.2	37.33	39.921	-54.419	151.902	131.225	75.727	70.01	78.785	99.864	56.319	84.098	121.351	113.972	78.902	103.408	75.352	105.559	109.152	124.518	159.644	172.612	86.533	67.242	48.983	67.624	65.483	80.37	89.424	92.632	50.851	61.297	59.997	16.909	71.666	74.626	81.721	102.248	98.3	103	100.5	110.7	92.1	89.6	80.3	52.5	87.1	88.2	86.2	91.4	84.4	72.3	69.8	77.5	64.4	62.4	56.1	76.5	69.1	66.8	60.6	64.2	56.7	51.4	52	64	50.9	47.8	44	51.4	41.9	45.4	41.9	42.5	31.5	42.6	39.4	51.4	40.3	38.6	37.4	54.7	46.2	244.2	226.5	263.4	226.8	215.5	198.4	230.6	202.8	197.1	188.3	215.1	184.6	180.1	174.6
Brutowinstmarge Numbers are in millions	0.27	0.243	0.245	0.226	0.114	0.166	0.199	0.13	0.09	0.12	0.11	0.104	0.15	0.197	0.231	0.216	0.185	0.161	0.147	0.151	0.146	0.137	0.134	0.103	0.126	0.145	0.16	0.151	0.161	0.157	0.183	0.158	0.169	0.2	0.188	0.148	0.156	0.149	0.13	0.122	0.144	0.15	0.147	0.158	0.167	0.16	0.158	0.157	0.152	0.141	0.161	0.136	0.116	0.119	0.176	0.155	0.12	0.128	0.169	0.128	0.15	0.118	0.079	0.08	-0.073	0.166	0.151	0.104	0.098	0.104	0.127	0.083	0.115	0.156	0.139	0.116	0.148	0.109	0.129	0.146	0.167	0.208	0.22	0.155	0.125	0.098	0.115	0.122	0.142	0.17	0.178	0.125	0.149	0.146	0.036	0.171	0.163	0.169	0.189	0.202	0.218	0.217	0.224	0.218	0.205	0.196	0.617	0.168	0.17	0.172	0.17	0.173	0.168	0.173	0.177	0.179	0.176	0.172	0.189	0.187	0.184	0.175	0.171	0.175	0.174	0.179	0.196	0.184	0.182	0.176	0.185	0.18	0.188	0.189	0.183	0.161	0.186	0.181	0.2	0.182	0.172	0.176	0.193	0.184	1	1	1	1	1	1	1	1	1	1	1	1	1	1
Onderzoek- en ontwikkelingskosten Numbers are in millions	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Algemene en administratieve kosten Numbers are in millions	0	0	43.592	0	0	0	82.017	0	0	0	83.029	0	0	0	82.196	0	0	82.196	67.816	80.928	88.543	90.823	87.863	75.22	84.668	90.641	105.492	84.294	89.425	88.249	83.554	75.276	76.487	81.056	78.58	70.149	72.722	75.951	76.593	66.764	77.308	75.255	74.781	75.68	78.395	71.54	70.58	63.221	65.101	59.422	60.483	64.301	52.901	45.361	61.68	59.769	56.971	56.778	62.673	57.519	48.098	50.025	50.526	47.778	48.34	63.402	66.548	55.054	55.051	54.949	58.171	54.159	53.531	66.626	59.131	53.345	53.747	47.807	50.794	54.16	56.13	64.831	59.876	49.046	45.243	41.62	42.884	46.253	46.452	47.103	50.518	36.753	41.203	37.411	47.382	41.916	41.975	41.991	40.562	39.4	41.8	41.9	43.4	37.2	35.3	32.1	11.9	35.7	37	32.4	33.6	33.2	28.1	25.2	29.8	23.9	21.5	19.9	22	23.1	20.5	19.5	20.5	18.3	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Verkoop- en marketingkosten Numbers are in millions	0	0	29.618	0	0	0	29.537	0	0	0	21.613	0	0	0	17.462	0	0	0	17.603	0	0	0	15.574	0	0	0	15.236	0	0	0	14.822	0	0	0	13.97	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	3.835	0	0	3.215	1.4	0	0	-1.4	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Verkoop-, algemene en administratieve kosten Numbers are in millions	67.918	66.036	73.21	65.134	107.688	112.348	111.554	106.057	107.813	103.448	104.642	102.945	96.13	95.851	99.925	86.895	82.129	82.196	67.816	80.928	88.543	90.823	87.863	75.22	84.668	90.641	105.492	84.294	89.425	88.249	83.554	75.276	76.487	81.056	78.58	70.149	72.722	75.951	76.593	66.764	77.308	75.255	74.781	75.68	78.395	71.54	70.58	63.221	65.101	59.422	64.318	64.301	52.901	48.576	61.68	59.769	56.971	55.378	62.673	57.519	48.098	50.025	50.526	47.778	48.34	63.402	66.548	55.054	55.051	54.949	58.171	54.159	53.531	66.626	59.131	53.345	53.747	47.807	50.794	54.16	56.13	64.831	59.876	49.046	45.243	41.62	42.884	46.253	46.452	47.103	50.518	36.753	41.203	37.411	47.382	41.916	41.975	41.991	40.562	39.4	41.8	41.9	43.4	37.2	35.3	32.1	11.9	35.7	37	32.4	33.6	33.2	28.1	25.2	29.8	23.9	21.5	19.9	22	23.1	20.5	19.5	20.5	18.3	16.5	17	19.7	17.8	15.9	15.5	16.9	15.4	15.5	14.6	15	13.7	14.7	14.1	15.6	13.8	12.9	12.7	15.2	14.5	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Overige kosten Numbers are in millions	0	0	-11.146	-6.995	1.02	1.011	1.127	1.327	1.405	-5.086	0.651	0.393	1.04	0.63	0.797	0.539	0.376	0.452	0.783	6.985	0.636	0.695	0.494	0.525	1.432	0.265	-0.173	1.5	1.321	0.348	1.28	0.749	0.872	0.863	7.544	3.305	0.996	-0.578	-0.961	0.213	1.22	0.323	3.066	0.488	2.472	10.937	0.388	0.596	0.303	0.165	0.911	0	0	0	-10.436	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	26.609	0	0	0	0	0	0	0	0	0	0	0	-0.1	0	-5.4	0	0	-21.223	0	0	-53.931	18.083	18.005	17.843	16.997	18.7	18	17.3	19.7	19.7	20.5	18.6	16	15.2	15.4	14.9	11.2	16.1	12	12.1	10.6	10.1	9.4	9.1	8.1	8.7	8.8	8.5	7.8	8.6	8.3	7.7	7.3	7.3	7.4	7.2	6.9	7	6.6	6.3	5.5	6.5	6.1	5.8	4.9	5.3	5.4	5.2	5.1	5.2	0	0	-809.5	0	0	0	-736.3	0	0	0	-669	0	0	0
Bedrijfskosten Numbers are in millions	67.918	67.194	73.21	65.134	107.688	112.348	111.554	106.057	107.813	103.448	104.642	102.945	96.13	95.851	99.925	86.895	82.129	82.196	67.816	80.928	88.543	90.823	87.863	75.22	84.668	90.641	105.492	84.294	89.425	88.249	83.554	75.276	76.487	81.056	78.58	70.149	72.722	75.951	76.593	66.764	77.308	75.255	74.781	75.68	78.395	71.54	70.58	63.221	65.101	59.422	64.318	64.301	51.709	48.576	51.244	59.769	56.971	55.378	62.673	57.519	48.098	50.025	50.526	47.778	48.34	63.402	66.548	55.054	55.051	54.949	58.171	54.159	53.531	66.626	85.74	53.345	53.747	47.807	50.794	54.16	56.13	64.831	59.876	49.046	45.243	41.62	42.784	46.253	41.052	47.103	50.518	15.53	41.203	37.411	-6.549	59.999	59.98	59.834	57.559	58.1	59.8	59.2	63.1	56.9	55.8	50.7	27.9	50.9	52.4	47.3	44.8	49.3	40.1	37.3	40.4	34	30.9	29	30.1	31.8	29.3	28	28.3	26.9	24.8	24.7	27	25.1	23.3	22.7	23.8	22.4	22.1	20.9	20.5	20.2	20.8	19.9	20.5	19.1	18.3	17.9	20.3	19.7	0	0	-809.5	0	0	0	-736.3	0	0	0	-669	0	0	0
Bedrijfsresultaat Numbers are in millions	3.521	-4.699	4.89	6.339	-5.932	77.705	189.433	76.003	36.212	92.552	116.773	88.042	90.465	135.797	110.458	49.772	37.364	-30.121	6.345	-1.386	32.118	-14.588	32.012	25.977	35.864	50.911	4.563	42.763	52.059	42.225	70.859	34.32	43.044	64.898	54.012	25.072	11.972	30.996	27.213	-52.05	33.192	52.202	32.327	45.289	19.499	38.638	33.496	33.406	28.822	33.418	59.503	18.075	12.52	21.183	62.339	28.021	12.924	22.472	42.607	-35.286	19.093	-4.451	-19.24	-24.166	-211.638	79.748	56.495	18.054	11.481	20.004	41.693	2.16	30.567	54.725	54.841	25.557	49.661	27.545	54.765	54.992	68.388	89.205	43.338	37.487	21.999	7.363	24.84	19.23	39.54	42.321	42.114	-50.477	20.094	22.586	23.458	5.193	14.646	21.887	36.136	40.2	43.2	41.3	47.6	35.2	33.8	29.6	24.6	36.2	35.8	38.9	46.6	35.1	32.2	32.5	37.1	30.4	31.5	27.1	46.4	37.3	37.5	32.6	35.9	29.8	26.6	27.3	37	25.8	24.5	21.3	27.6	19.5	23.3	21	22	11.3	21.8	19.5	30.9	21.2	20.3	19.5	34.4	26.5	244.2	226.5	-546.1	226.8	215.5	198.4	-505.7	202.8	197.1	188.3	-453.9	184.6	180.1	174.6
Bedrijfsresultaat ratio Numbers are in millions	0.013	-0.018	0.015	0.02	-0.005	0.065	0.154	0.069	0.031	0.066	0.077	0.064	0.073	0.122	0.113	0.066	0.051	-0.043	0.01	-0.002	0.039	-0.017	0.034	0.03	0.037	0.052	0.004	0.051	0.06	0.05	0.084	0.049	0.059	0.088	0.076	0.039	0.017	0.041	0.032	-0.065	0.038	0.061	0.036	0.059	0.025	0.056	0.048	0.054	0.046	0.05	0.079	0.03	0.022	0.035	0.092	0.049	0.022	0.036	0.068	-0.078	0.043	-0.011	-0.041	-0.048	-0.284	0.087	0.065	0.025	0.016	0.026	0.053	0.003	0.042	0.07	0.067	0.037	0.071	0.04	0.067	0.074	0.092	0.116	0.055	0.067	0.041	0.015	0.042	0.036	0.07	0.081	0.081	-0.124	0.049	0.055	0.05	0.012	0.032	0.045	0.067	0.083	0.091	0.089	0.096	0.083	0.077	0.072	0.289	0.07	0.069	0.078	0.087	0.072	0.075	0.081	0.085	0.084	0.089	0.083	0.115	0.101	0.103	0.094	0.095	0.092	0.09	0.094	0.113	0.093	0.094	0.085	0.099	0.084	0.096	0.095	0.095	0.058	0.095	0.09	0.12	0.095	0.091	0.092	0.121	0.105	1	1	-2.073	1	1	1	-2.193	1	1	1	-2.11	1	1	1
Totaal overige inkomsten en kosten netto Numbers are in millions	33.588	35.489	29.251	36.19	41.297	43.115	159.376	58.313	30.65	18.028	38.759	39.719	53.946	45.828	35.533	27.395	-125.321	812.637	10.58	25.102	40.667	11.948	16.114	11.986	13.047	20.545	29.39	11.495	7.728	18.847	20.359	15.772	20.338	27.537	33.557	20.413	22.444	18.149	9.245	10.632	13.863	18.731	17.322	15.478	17.3	31.648	15.265	20.154	19.19	17.549	18.142	19.66	17.435	20.41	22.539	12.206	11.291	14.938	15.564	-22.944	12.765	15.328	2.627	6.71	3.223	18.949	13.949	9.145	7.126	9.439	9.247	5.98	8.076	13.569	39.797	1.048	7.457	6.843	6.578	7.211	3.215	4.115	11.16	1.449	2.712	1.956	-0.249	-1.386	-6.869	0.971	0.026	-21.751	-2.262	-0.09	-0.734	-2.392	-3.812	-2.238	-0.994	-3.1	-3.7	-2.4	-2.4	-4.9	-4.6	-1.5	-0.4	-0.7	-1.3	-2.3	-2.4	-0.6	0.3	-0.7	0.9	3.1	10.4	7.3	8.5	8.6	7.8	8.1	5.2	1.5	-0.8	-0.7	-0.8	-0.9	-0.9	-0.8	-1.3	-1.1	-1.2	-0.9	-1.3	-1.5	-1	-0.8	-0.6	-1.2	-1.2	-1.2	-1.4	-1.3	-244.2	-226.5	546.1	-226.8	-215.5	-198.4	505.7	-202.8	-197.1	-188.3	453.9	-184.6	-180.1	-174.6
Inkomen voor belasting Numbers are in millions	37.109	30.79	-26.798	40.471	35.365	128.48	174.677	62.313	23.636	84.742	110.92	77.33	144.411	181.625	145.991	77.167	-87.957	782.516	16.925	23.716	72.785	-2.64	48.126	37.963	48.911	71.456	33.953	54.258	59.787	61.072	91.218	50.092	63.382	92.435	87.569	45.485	34.416	49.145	36.458	-41.418	47.055	70.933	49.649	60.767	36.799	70.286	48.761	53.56	48.012	50.967	77.645	37.735	29.955	41.593	83.478	40.227	24.215	36.01	58.171	-22.749	31.858	10.877	-16.613	-19.637	-208.415	98.697	70.444	27.199	18.607	29.443	50.94	8.14	38.643	68.294	94.638	26.605	57.118	34.388	61.343	62.203	71.603	93.32	54.498	38.936	24.711	9.319	24.591	17.844	32.671	43.292	42.14	-72.228	17.832	22.496	22.724	2.801	10.834	19.649	35.142	37.1	39.5	38.9	45.2	30.3	29.2	28.1	24.2	35.4	34.8	36.2	44.2	34.5	32.4	31.8	38	33.5	41.9	34.4	54.9	45.9	45.3	40.7	41.1	31.3	25.8	26.6	36.2	24.9	23.6	20.5	26.3	18.4	22.1	20.1	20.7	9.8	20.8	18.7	30.3	20	19.1	18.3	33	25.2	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Inkomen voor belasting ratio Numbers are in millions	0.135	0.12	-0.084	0.128	0.033	0.108	0.142	0.056	0.02	0.06	0.073	0.056	0.117	0.164	0.149	0.102	-0.12	1.113	0.028	0.031	0.088	-0.003	0.051	0.043	0.051	0.072	0.033	0.064	0.069	0.072	0.108	0.071	0.087	0.125	0.123	0.07	0.049	0.065	0.043	-0.051	0.054	0.082	0.056	0.079	0.048	0.102	0.069	0.086	0.077	0.077	0.103	0.062	0.053	0.069	0.124	0.071	0.042	0.058	0.093	-0.05	0.071	0.026	-0.035	-0.039	-0.28	0.108	0.081	0.037	0.026	0.039	0.065	0.012	0.053	0.088	0.115	0.039	0.082	0.05	0.075	0.083	0.096	0.121	0.07	0.07	0.046	0.019	0.042	0.033	0.058	0.082	0.081	-0.178	0.043	0.055	0.049	0.007	0.024	0.041	0.065	0.076	0.083	0.084	0.091	0.072	0.067	0.069	0.284	0.068	0.067	0.072	0.082	0.071	0.075	0.079	0.087	0.093	0.118	0.106	0.136	0.124	0.125	0.118	0.109	0.097	0.087	0.092	0.111	0.09	0.09	0.082	0.095	0.079	0.092	0.091	0.089	0.05	0.091	0.086	0.118	0.09	0.085	0.086	0.116	0.1	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Belastingkosten Numbers are in millions	9.1	6.782	4.986	18.471	7.198	28.777	40.514	12.055	4.131	19.498	24.963	18.683	31.226	40.15	27.449	4.485	-19.445	163.778	5.836	4.828	15.863	-0.185	9.151	8.415	11.119	14.498	1.096	-24.039	18.165	12.998	30.635	11.141	13.515	23.899	24.831	11.613	8.8	14.708	6.232	-18.173	15.6	22.113	18.401	16.556	8.459	13.933	16.744	16.229	15.39	16.102	23.231	9.337	9.207	13.252	28.914	11.893	7.332	10.812	22.778	-6.65	7.24	3.282	-2.875	-21.191	-43.761	30.073	16.577	8.897	3.867	9.275	12.717	2.63	11.698	25.067	35.24	7.448	18.09	5.981	20.535	29.081	23.98	35.461	15.075	14.407	7.828	3.402	8.976	6.513	11.924	15.802	15.381	-26.363	6.509	8.211	8.294	1.023	3.954	7.172	13.191	13.9	14.8	14.6	16.7	11.2	10.8	10.4	8.9	13.1	12.9	13.4	17.3	12.7	11.9	12.2	15.3	12.6	15.7	12.9	20.6	17.2	17	15.3	15.3	11.6	9.9	10.2	13.4	9.2	8.7	7.6	9.1	6.8	8.2	7.4	7.2	3.6	7.7	6.9	11.2	7.3	7.1	6.8	12.2	9.3	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Nettowinst Numbers are in millions	28.26	24.253	-31.786	22	24.302	96.106	129.903	46.325	16.218	64.082	80.252	56.342	110.301	132.491	113.555	67.609	-74.044	616.675	16.175	15.311	52.086	-4.776	37.738	26.773	34.002	54.942	30.769	79.088	39.403	45.534	56.494	35.889	46.565	65.567	58.523	29.576	23.241	31.41	28.865	-25.71	29.462	44.168	33.163	40.603	22.977	54.557	33.523	37.131	31.826	33.962	52.078	25.88	18.532	25.653	51.917	26.326	14.469	23.299	33.057	-17.74	23.249	6.675	-13.738	1.554	-164.654	68.624	53.867	18.302	14.74	20.168	38.223	5.51	26.945	43.227	59.398	19.157	39.028	28.407	40.808	33.122	47.623	57.859	39.423	24.529	16.883	5.917	15.615	11.331	20.747	27.49	26.759	-45.865	11.323	14.285	14.43	1.778	6.88	12.477	21.951	23.2	24.7	24.3	14	2.2	22.3	16.4	32.6	41.1	21.9	22.8	26.9	21.8	20.5	19.6	22.7	20.9	26.2	21.5	34.3	28.7	28.3	25.4	25.8	19.7	15.9	16.4	22.8	15.7	14.9	12.9	17.2	11.6	13.9	12.7	13.5	6.2	13.1	11.8	19.1	11	12	11.1	20.8	15.9	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Nettowinstmarge Numbers are in millions	0.103	0.094	-0.1	0.069	0.022	0.081	0.106	0.042	0.014	0.045	0.053	0.041	0.089	0.119	0.116	0.089	-0.101	0.877	0.026	0.02	0.063	-0.006	0.04	0.031	0.035	0.056	0.03	0.094	0.045	0.054	0.067	0.051	0.064	0.089	0.082	0.046	0.033	0.041	0.034	-0.032	0.034	0.051	0.037	0.053	0.03	0.079	0.048	0.06	0.051	0.051	0.069	0.042	0.032	0.043	0.077	0.046	0.025	0.038	0.053	-0.039	0.052	0.016	-0.029	0.003	-0.221	0.075	0.062	0.025	0.021	0.027	0.049	0.008	0.037	0.056	0.072	0.028	0.056	0.041	0.05	0.044	0.064	0.075	0.05	0.044	0.031	0.012	0.026	0.021	0.037	0.052	0.052	-0.113	0.028	0.035	0.031	0.004	0.015	0.026	0.041	0.048	0.052	0.052	0.028	0.005	0.051	0.04	0.383	0.079	0.042	0.046	0.05	0.045	0.048	0.049	0.052	0.058	0.074	0.066	0.085	0.078	0.078	0.073	0.069	0.061	0.054	0.057	0.07	0.057	0.057	0.052	0.062	0.05	0.058	0.057	0.058	0.032	0.057	0.054	0.074	0.05	0.054	0.052	0.073	0.063	0	0	0	0	0	0	0	0	0	0	0	0	0	0
WPA (Winst Per Aandeel) Numbers are in millions	-0.49	0.49	-0.64	0.45	0.49	1.97	2.67	0.95	0.33	1.32	1.65	1.11	2.19	2.61	2.2	1.3	-1.4	11.41	0.3	0.28	0.95	-0.09	0.68	0.47	0.59	0.94	0.52	1.31	0.64	0.73	0.9	0.57	0.75	1.06	0.95	0.48	0.37	0.49	0.45	-0.39	0.44	0.65	0.49	0.59	0.33	0.78	0.48	0.53	0.46	0.5	0.76	0.38	0.27	0.36	0.73	0.35	0.2	0.3	0.43	-0.22	0.29	0.08	-0.17	0.02	-2.09	0.87	0.68	0.23	0.18	0.24	0.45	0.07	0.31	0.49	0.67	0.22	0.44	0.32	0.46	0.38	0.54	0.66	0.45	0.28	0.2	0.07	0.18	0.13	0.24	0.32	0.31	-0.53	0.13	0.17	0.17	0.02	0.08	0.15	0.26	0.26	0.28	0.27	0.16	0.02	0.24	0.17	0.34	0.42	0.28	0.26	0.31	0.31	0.23	0.27	0.31	0.23	0.29	0.24	0.38	0.32	0.31	0.28	0.28	0.22	0.18	0.18	0.25	0.17	0.17	0.15	0.2	0.13	0.16	0.14	0.15	0.07	0.15	0.13	0.21	0.12	0.13	0.12	0.22	0.17	0.16	0.14	0	0.15	0.13	0.1	0	0.11	0.09	0.1	0	0.11	0.1	0.09
Verwaterde WPA Numbers are in millions	-0.48	0.48	-0.64	0.44	0.49	1.93	2.61	0.94	0.33	1.3	1.61	1.11	2.15	2.55	2.15	1.27	-1.4	11.22	0.29	0.27	0.93	-0.087	0.66	0.46	0.57	0.91	0.5	1.27	0.62	0.7	0.87	0.55	0.72	1.02	0.92	0.46	0.36	0.48	0.44	-0.39	0.43	0.63	0.47	0.57	0.32	0.76	0.46	0.52	0.45	0.49	0.75	0.37	0.27	0.35	0.72	0.35	0.2	0.3	0.43	-0.22	0.29	0.08	-0.17	0.02	-2.09	0.86	0.68	0.23	0.18	0.24	0.45	0.06	0.31	0.48	0.66	0.21	0.44	0.32	0.46	0.37	0.54	0.66	0.45	0.28	0.2	0.07	0.18	0.13	0.24	0.32	0.31	-0.53	0.13	0.17	0.17	0.02	0.08	0.15	0.26	0.26	0.28	0.27	0.16	0.02	0.24	0.17	0.34	0.42	0.23	0.24	0.28	0.23	0.23	0.23	0.27	0.23	0.29	0.24	0.38	0.32	0.31	0.28	0.28	0.22	0.18	0.18	0.25	0.17	0.17	0.15	0.2	0.13	0.16	0.14	0.15	0.07	0.15	0.13	0.21	0.12	0.13	0.12	0.22	0.17	0.16	0.14	0	0.15	0.13	0.1	0	0.11	0.09	0.1	0	0.11	0.1	0.09
EBITDA Numbers are in millions	23.519	43.161	-14.332	19.927	20.701	23.411	46.542	35.765	-26.964	93.927	91.329	67.608	109.551	145.587	148.213	99.096	-59.319	53.373	45.199	57.397	102.689	50.645	62.099	38.426	59.791	76.849	83.827	68.098	76.937	69.894	92.915	57.391	67.961	88.057	77.846	46.535	57.004	58.505	53.31	-11.275	69.032	74.619	75.591	67.015	69.932	95.986	73.261	76.766	70.447	71.213	97.872	57.461	38.159	59.135	101.954	60.549	44.7	55.141	77.479	-4.757	50.338	29.284	3.559	2.681	-86.748	104.868	81.1	36.441	30.695	39.322	57.29	2.16	30.567	54.725	43.215	25.557	49.661	27.545	70.06	54.992	68.388	108.872	129.657	37.487	21.999	24.315	41.056	19.23	57.513	42.321	59.588	52.328	37.512	39.574	40.109	29.75	32.651	39.73	61.686	58.9	61.2	58.6	67.3	54.9	54.3	48.2	40.6	45.8	43.7	50.5	57.8	51.2	48	44.6	47.7	40.5	40.9	36.2	54.5	46	46.3	41.1	43.7	38.4	34.9	35	44.3	33.1	31.9	28.5	34.5	26.5	30	27.3	27.5	17.8	27.9	25.3	35.8	26.6	25.7	24.7	39.5	31.7	244.2	226.5	-546.1	226.8	215.5	198.4	-505.7	202.8	197.1	188.3	-453.9	184.6	180.1	174.6
EBITDA ratio Numbers are in millions	0.086	0.168	0.054	0.058	0.081	0.142	0.177	0.094	0.055	0.086	0.095	0.084	0.139	0.179	0.198	0.178	-0.065	1.172	0.103	0.118	0.124	0.089	0.093	0.068	0.086	0.108	0.121	0.106	0.109	0.115	0.142	0.115	0.132	0.167	0.167	0.116	0.125	0.111	0.086	0.09	0.106	0.119	0.114	0.115	0.121	0.14	0.114	0.125	0.115	0.108	0.126	0.094	0.087	0.1	0.158	0.108	0.077	0.093	0.125	0.068	0.113	0.036	0.006	0.04	0.161	0.125	0.105	0.055	0.051	0.058	0.076	0.027	0.064	0.09	0.022	0.058	0.094	0.06	0.087	0.093	0.115	0.161	0.343	0.099	0.072	0.05	0.072	0.072	0.105	0.116	0.119	0.393	0.095	0.095	0.112	0.09	0.059	0.067	0.131	0.106	0.116	0.11	0.119	0.114	0.108	0.099	0.409	0.089	0.087	0.1	0.1	0.097	0.095	0.103	0.099	0.098	0.083	0.084	0.11	0.097	0.102	0.092	0.1	0.112	0.118	0.121	0.135	0.12	0.122	0.114	0.124	0.114	0.124	0.123	0.118	0.091	0.122	0.116	0.139	0.12	0.115	0.116	0.139	0.126	1	1	-2.073	1	1	1	-2.193	1	1	1	-2.11	1	1	1

Worthington Industries, Inc.

NYSE:WOR Add to watchlist

NYSE:WOR