0000108516false00001085162024-03-262024-03-26

 

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549

 

FORM 8-K

 

CURRENT REPORT

Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

Date of Report (Date of earliest event reported): March 26, 2024

 

 

WORTHINGTON ENTERPRISES, INC.

(Exact name of Registrant as Specified in Its Charter)

 

 

Ohio

001-08399

31-1189815

(State or Other Jurisdiction
of Incorporation)

(Commission File Number)

(IRS Employer
Identification No.)

 

 

 

 

 

200 West Old Wilson Bridge Road

 

Columbus, Ohio

 

43085

(Address of Principal Executive Offices)

 

(Zip Code)

 

Registrant’s Telephone Number, Including Area Code: (614) 438-3210

 

 

(Former Name or Former Address, if Changed Since Last Report)

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Securities registered pursuant to Section 12(b) of the Act:


Title of each class

 

Trading
Symbol(s)

 


Name of each exchange on which registered

Common Shares, Without Par Value

 

WOR

 

The New York Stock Exchange

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§ 230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§ 240.12b-2 of this chapter).

Emerging growth company

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.

 


 

Item 2.02. Results of Operations and Financial Condition.

 

Worthington Enterprises, Inc. (the “Registrant”) conducted a conference call on March 26, 2025, beginning at approximately 8:30 a.m., Eastern Time, to discuss the Registrant’s unaudited financial results for the third quarter of fiscal 2025 ended February 28, 2025. Additionally, the Registrant addressed certain issues related to the outlook for the Registrant and its subsidiaries and their respective markets. A copy of the transcript of the conference call is furnished as Exhibit 99.1 to this Current Report on Form 8-K (this “Form 8-K”).

The information contained in this Item 2.02 and in Exhibit 99.1 is being furnished pursuant to Item 2.02 and shall not be deemed to be “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of that Section, unless the Registrant specifically states that the information is to be considered “filed” under the Exchange Act or incorporates the information by reference into a filing under the Exchange Act or the Securities Act of 1933, as amended.

 

In the conference call, the Registrant discussed financial measures prepared and presented in accordance with accounting principles generally accepted in the United States (“GAAP”) as well as non-GAAP financial measures to provide investors with additional information that the Registrant believes allows for increased comparability of the performance of the Registrant’s ongoing operations from period to period. Specifically, the Registrant referred to adjusted earnings before interest, taxes, depreciation and amortization (“EBITDA”) from continuing operations and adjusted EBITDA from continuing operations margin, each on a consolidated basis, for the Registrant's trailing 12 months (“TTM”) ended February 28, 2025. Adjusted EBITDA from continuing operations and adjusted EBITDA from continuing operations margin are non-GAAP financial measures used by management as measures of operating performance. EBITDA from continuing operations is calculated by adding or subtracting, as appropriate, interest expense, net, income tax expense and depreciation and amortization to/from net earnings from continuing operations attributable to controlling interest. Adjusted EBITDA from continuing operations is calculated by adding or subtracting, as appropriate, to/from EBITDA from continuing operations certain items that the Registrant believes are not necessarily indicative of the Registrant's operating performance, such as those listed in the table below and previously described in Exhibit 99.1 of the Registrant's Current Report on Form 8-K filed on March 25, 2025. TTM adjusted EBITDA from continuing operations margin is calculated by dividing TTM adjusted EBITDA from continuing operations by net sales. The table below provides a reconciliation from net earnings from continuing operations (the most comparable GAAP financial measure) to adjusted EBITDA from continuing operations, for the TTM ended February 28, 2025.

 

 

 

Third

 

 

Second

 

 

First

 

 

Fourth

 

 

 

Quarter

 

 

Quarter

 

 

Quarter

 

 

Quarter

 

(In thousands)

 

2025

 

 

2025

 

 

2025

 

 

2024

 

Net earnings (loss) from continuing operations (GAAP)

 

$

39,339

 

 

$

28,009

 

 

$

24,008

 

 

$

(31,784

)

Plus: Net loss attributable to noncontrolling interest

 

 

324

 

 

 

251

 

 

 

245

 

 

 

263

 

Net earnings from continuing operations attributable to controlling interest

 

 

39,663

 

 

 

28,260

 

 

 

24,253

 

 

 

(31,521

)

Interest expense (income), net

 

 

628

 

 

 

1,033

 

 

 

489

 

 

 

(9

)

Income tax expense

 

 

13,240

 

 

 

9,100

 

 

 

6,782

 

 

 

4,986

 

EBIT (1)

 

 

53,531

 

 

 

38,393

 

 

 

31,524

 

 

 

(26,544

)

Impairment of goodwill and long-lived assets

 

 

-

 

 

 

-

 

 

 

-

 

 

 

32,975

 

Restructuring and other expense, net

 

 

5,374

 

 

 

2,620

 

 

 

1,158

 

 

 

28,624

 

Separation costs

 

 

-

 

 

 

-

 

 

 

-

 

 

 

240

 

Non-cash settlement charges in miscellaneous expense

 

 

-

 

 

 

-

 

 

 

-

 

 

 

11,077

 

Pension settlement charge in equity income

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,040

 

Adjusted EBIT (1)

 

 

58,905

 

 

 

41,013

 

 

 

32,682

 

 

 

47,412

 

Depreciation and amortization

 

 

11,950

 

 

 

11,927

 

 

 

11,830

 

 

 

12,424

 

Stock-based compensation

 

 

2,924

 

 

 

3,273

 

 

 

3,925

 

 

 

3,332

 

Adjusted EBITDA from continuing operations (non-GAAP)

 

$

73,779

 

 

$

56,213

 

 

$

48,437

 

 

$

63,168

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TTM adjusted EBITDA from continuing operations (non-GAAP)

 

$

241,597

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TTM net earnings from continuing operations margin (GAAP)

 

 

5.2

%

 

 

 

 

 

 

 

 

 

TTM adjusted EBITDA from continuing operations margin (non-GAAP)

 

 

20.9

%

 

 

 

 

 

 

 

 

 

 

 

(1)
EBIT and adjusted EBIT are non-GAAP financial measures. However, these measures are not used by management to evaluate the Registrant's performance, engage in financial and operational planning, or to determine incentive compensation. Instead, they are included as subtotals in the reconciliation of earnings (loss) before income taxes to adjusted EBITDA from continuing operations, which is a non-GAAP financial measure used by management.

 


During the conference call, the Registrant referred to free cash flow and free cash flow conversion for the TTM ended February 28, 2025. Free cash flow is a non-GAAP financial measure that management believes measures the Registrant's ability to generate cash beyond what is required for its business operations and capital expenditures. Free cash flow is calculated by subtracting investment in property, plant, and equipment from net cash provided by operating activities. Free cash flow conversion is calculated by dividing free cash flow by net earnings attributable to controlling interest. The following provides a reconciliation of net cash provided by operating activities (the most comparable GAAP financial measure) to free cash flow and the calculation of operating cash flow conversion (the most comparable GAAP financial measure) and free cash flow conversion for the TTM ended February 28, 2025.

 

 

 

Third

 

 

Second

 

 

First

 

 

Fourth

 

 

 

Quarter

 

 

Quarter

 

 

Quarter

 

 

Quarter

 

(In thousands)

 

2025

 

 

2025

 

 

2025

 

 

2024

 

Net cash provided by operating activities (GAAP)

 

$

57,131

 

 

$

49,053

 

 

$

41,146

 

 

$

45,169

 

Investment in property, plant and equipment

 

 

(12,704

)

 

 

(15,161

)

 

 

(9,629

)

 

 

(11,336

)

Free cash flow (non-GAAP)

 

$

44,427

 

 

$

33,892

 

 

$

31,517

 

 

$

33,833

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TTM net cash provided by operating activities (GAAP)

 

$

192,499

 

 

 

 

 

 

 

 

 

 

TTM free cash flow (non-GAAP)

 

$

143,669

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TTM net earnings attributable to controlling interest (GAAP)

 

$

60,655

 

 

 

 

 

 

 

 

 

 

TTM adjusted net earnings attributable to controlling interest (Non-GAAP)

 

$

138,202

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TTM operating cash flow conversion (GAAP)

 

 

317

%

 

 

 

 

 

 

 

 

 

Free cash flow conversion (Non-GAAP) (1)

 

 

104

%

 

 

 

 

 

 

 

 

 

 

During the conference call, the Registrant referred to the ratio of net debt to TTM adjusted EBITDA from continuing operations, which is a non-GAAP financial measure that is used by the Registrant as a measure of leverage. Net debt to TTM adjusted EBITDA from continuing operations is calculated by subtracting cash and cash equivalents from total debt (defined as the aggregate of short-term borrowings, current maturities of long-term debt and long-term debt) and dividing the sum by TTM adjusted EBITDA from continuing operations. The calculation of net debt to adjusted EBITDA from continuing operations for the TTM ended February 28, 2025, along with a reconciliation of net cash provided by operating activities (the most comparable GAAP financial measure) is outlined below.

 

 

 

Third

 

 

Second

 

 

First

 

 

Fourth

 

 

 

Quarter

 

 

Quarter

 

 

Quarter

 

 

Quarter

 

 

 

2025

 

 

2025

 

 

2025

 

 

2024

 

Net cash provided by operating activities

 

$

57,131

 

 

$

49,053

 

 

$

41,146

 

 

$

45,169

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

Changes in assets and liabilities, net of impact of acquisitions

 

 

(6,738

)

 

 

5,329

 

 

 

(3,493

)

 

 

16,709

 

Interest expense, net

 

 

628

 

 

 

1,033

 

 

 

489

 

 

 

9

 

Income tax expense

 

 

13,240

 

 

 

9,100

 

 

 

6,782

 

 

 

4,986

 

Impairment of goodwill and long-lived assets

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(32,975

)

Benefit from (provision for) deferred income taxes

 

 

8,016

 

 

 

(2,682

)

 

 

5,537

 

 

 

(1,919

)

Impairment of investment in note receivable

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(11,170

)

Bad debt (expense) benefit

 

 

(1,128

)

 

 

(2,069

)

 

 

8

 

 

 

21

 

Equity in net income of unconsolidated affiliates, net of distributions

 

 

(3,089

)

 

 

(4,268

)

 

 

(3,453

)

 

 

(2,552

)

Net gain (loss) on sale of assets

 

 

21

 

 

 

508

 

 

 

18

 

 

 

(29,329

)

Non-cash restructuring and other expense

 

 

-

 

 

 

(2,662

)

 

 

-

 

 

 

-

 

Less: noncontrolling interest

 

 

324

 

 

 

251

 

 

 

245

 

 

 

263

 

EBITDA from continuing operations (1)

 

$

68,405

 

 

$

53,593

 

 

$

47,279

 

 

$

(10,788

)

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

Impairment of goodwill and long-lived assets

 

 

-

 

 

 

-

 

 

 

-

 

 

 

32,975

 

Restructuring and other expense, net

 

 

5,374

 

 

 

2,620

 

 

 

1,158

 

 

 

28,624

 

Separation costs

 

 

-

 

 

 

-

 

 

 

-

 

 

 

240

 

Non-cash settlement charges in miscellaneous expense

 

 

-

 

 

 

-

 

 

 

-

 

 

 

11,077

 

Pension settlement charge in equity income

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,040

 

Adjusted EBITDA from continuing operations (1)

 

$

73,779

 

 

$

56,213

 

 

$

48,437

 

 

$

63,168

 

 

 

(1)
Excludes the impact of noncontrolling interest

 

 

 

 

 


 

 

 

 

February 28,

 

(In thousands)

 

2025

 

Long-term debt

 

$

293,921

 

Less: cash and cash equivalents

 

 

222,844

 

Net debt

 

$

71,077

 

 

 

 

 

TTM adjusted EBITDA from continuing operations (non-GAAP)

 

$

241,597

 

 

 

 

 

Net debt to TTM adjusted EBITDA from continuing operations (non-GAAP)

 

 

0.29

 

 

Additional non-GAAP financial measures referred to by the Registrant on the conference call, including reconciliations to the most comparable GAAP financial measures, are included in Exhibit 99.1 to the Registrant’s Current Report on Form 8-K filed on March 25, 2025. Such Exhibit 99.1 includes a copy of the Registrant’s news release issued on March 25, 2025 (the “Financial News Release”) reporting results for the three-month period ended February 28, 2025. The Financial News Release was made available on the Registrant’s website throughout the conference call and will remain available on the Registrant’s website for at least one year.

 

 

Item 9.01 Financial Statements and Exhibits.

(d) Exhibits: The following exhibits are included with this Form 8‑K:

Exhibit No.

 Description

99.1

Transcript of Worthington Enterprises, Inc. Earnings Conference Call for Third Quarter of Fiscal 2025 (Fiscal Quarter ended February 28, 2025), held on March 26, 2025

104

Cover Page Interactive Data File (embedded within the Inline XBRL document)

 

 


 

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

 

 

WORTHINGTON ENTERPRISES, INC.

 

 

 

 

Date:

March 28, 2025

By:

/s/Patrick J. Kennedy

 

 

 

Patrick J. Kennedy, Vice President -
General Counsel and Secretary