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

Home
WOR
Financiële Gegevens

42.4 (USD) • At close November 8, 2024

Overzicht | Financiële gegevens

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

	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	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	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	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	0.243	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
Algemene en administratieve kosten Numbers are in millions	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	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	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	1.158	-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	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	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	-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	-0.018	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	35.489	-31.688	34.132	21.508	46.422	-14.756	-13.69	-12.576	-7.81	-5.853	-10.712	63.262	65.82	27.418	7.522	-133.754	758.944	2.31	-3.539	48.032	-19.628	19.508	32.503	22.117	28.828	-13.446	21.273	19.171	25.35	26.536	22.052	24.724	34.079	39.805	27.597	5.758	19.934	10.966	-64.764	8.816	26.197	1.571	20.156	-6.78	37.102	14.398	25.913	24.591	21.997	25.475	23.777	20.143	23.395	20.229	16.275	16.205	17.182	18.147	-21.055	14.771	14.213	0.909	-7.491	-196.049	15.766	11.509	12.228	9.018	10.245	14.139	12.616	14.098	17.914	45.919	7.923	14.012	13.57	13.216	13.96	8.867	-1.379	-122.175	7.03	8.277	7.547	5.857	4.931	5.315	7.074	5.766	-101.734	3.426	5.407	12.982	-8.04	5.738	7.119	-9.021	7.2	6.4	7.7	8.6	6.6	7	7.5	5.8	5.1	5.9	4	4.3	3.9	3.5	3.1	4.6	5.2	11.6	8.7	10.2	10.1	9.3	9.3	6	2.1	-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	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Inkomen voor belasting Numbers are in millions	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	0.12	-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	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	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	0.094	-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	-0.64	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	-0.64	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	43.109	17.313	18.288	87.499	168.858	217.725	104.156	64.566	120.553	145.021	115.467	170.809	199.133	194.072	134.83	-47.438	824.089	63.238	89.861	102.646	76.107	87.735	59.753	82.31	107.122	123.272	89.368	94.703	97.548	119.868	80.837	95.957	123.464	119.534	74.834	87.247	84.508	72.951	72.502	92.654	102.866	101.321	88.689	93.49	96.772	80.295	77.165	71.38	72.024	95.519	57.689	49.599	60.437	106.588	61.232	44.717	57.648	78.091	30.858	50.705	15.071	3.051	20.136	120.334	114.112	91.473	39.878	36.604	44.062	59.82	18.258	46.961	70.021	18.07	39.836	65.573	41.547	70.907	69.876	85.709	123.547	268.281	55.42	38.867	24.704	42.66	38.707	59.385	61.172	61.567	159.466	39.167	39.047	52.328	37.79	26.913	32.611	70.707	51.7	54.8	50.9	58.7	48.3	47.3	40.7	34.8	46.3	45.3	49.8	53.5	47.3	40.7	41.5	43.1	35.3	29.3	27.5	44.3	35.9	37	31.8	37.7	36.3	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	0.168	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