USA - NYSE:WOR - US9818111026 - Common Stock
MRQ (2025-8-31) | 2025 (2025-5-31) | 2024 (2024-5-31) | 2023 (2023-5-31) | 2022 (2022-5-31) | ||||
---|---|---|---|---|---|---|---|---|
ASSETS | ||||||||
Current Assets | ||||||||
Cash Equivalents | 167.12M | 250.07M | 244.22M | 454.95M | 34.48M | |||
Receivables | 218.66M | 228.54M | 217.12M | 697.09M | 878.05M | |||
Inventories | 201.56M | 169.39M | 164.62M | 607.97M | 759.14M | |||
Other Current Assets | 38.70M | 37.36M | 47.94M | 108.34M | 113.98M | |||
Total Current Assets | 626.04M | 685.37M | 673.89M | 1.87B | 1.79B | |||
Non-Current Assets | ||||||||
PPE Net | 326.35M | 292.93M | 245.87M | 775.62M | 795.11M | |||
Investments And Advances | 129.68M | 129.26M | 144.86M | 252.59M | 327.38M | |||
Goodwill | 412.30M | 376.48M | 331.60M | 414.82M | 401.47M | |||
Intangibles | 222.89M | 190.40M | 221.07M | 314.23M | 299.02M | |||
Other Non-Current Assets | 20.88M | 20.72M | 21.34M | 25.32M | 34.39M | |||
Total Non-Current Assets | 1.11B | 1.01B | 964.74M | 1.78B | 1.86B | |||
TOTAL ASSETS | 1.74B | 1.70B | 1.64B | 3.65B | 3.64B | |||
LIABILITIES | ||||||||
Current Liabilities | ||||||||
Short Term Debt | N/A | 0.00 | 0.00 | 2.81M | 48.00M | |||
Current Portion Of LT Debt. | N/A | N/A | 0.00 | 264.00K | 265.00K | |||
Accrued Expenses | 76.88M | 84.36M | 77.26M | 159.78M | 199.27M | |||
Accounts Payable | 102.84M | 103.20M | 91.61M | 528.92M | 668.44M | |||
Other Current Liabilities | 10.07M | 9.28M | 9.51M | 25.78M | 16.29M | |||
Total Current Liabilities | 189.79M | 196.84M | 178.38M | 717.56M | 932.26M | |||
Non-Current Liabilities | ||||||||
Long Term Debt | 306.01M | 302.87M | 298.13M | 689.72M | 696.35M | |||
Deferred Taxes/Income | 89.18M | 82.90M | 84.15M | 101.45M | 115.13M | |||
Other Non-Current Liabilities | 193.32M | 174.30M | 186.97M | 320.56M | 285.32M | |||
Total Non-Current Liabilities | 589.24M | 561.12M | 571.38M | 1.24B | 1.23B | |||
TOTAL LIABILITIES | 779.03M | 757.97M | 749.76M | 1.95B | 2.16B | |||
SHAREHOLDERS' EQUITY | ||||||||
Retained Earnings | N/A | 624.53M | 589.39M | 1.43B | 1.23B | |||
Additional Paid In Capital | N/A | 308.61M | 299.03M | 290.80M | 273.44M | |||
Minority Interest | 723.00K | 1.05M | 2.13M | 125.62M | 133.21M | |||
Common Shares | N/A | N/A | N/A | 0.00 | 0.00 | |||
Other Shareholders' Equity | 959.11M | 4.05M | 454.00K | -23.18M | -22.85M | |||
Shares Outstanding | 49.79M | 49.24M | 49.51M | 48.66M | 48.38M | |||
Tangible Book Value per Share | 6.51 | 7.52 | 6.79 | 19.87 | 16.13 | |||
Total Shareholders' Equity | 959.11M | 937.19M | 888.88M | 1.70B | 1.48B | |||
TOTAL LIABILITIES AND EQUITY | 1.74B | 1.70B | 1.64B | 3.65B | 3.64B | |||
Statistics | ||||||||
Debt/Equity | 0.32 | 0.32 | 0.34 | 0.41 | 0.50 | |||
Current Ratio | 3.30 | 3.48 | 3.78 | 2.60 | 1.92 | |||
Return On Assets (ROA) | 6.15% | 5.67% | 6.75% | 7.03% | 10.41% | |||
Return On Equity (ROE) | 11.15% | 10.25% | 12.45% | 15.13% | 25.62% | |||
Return On Invested Capital (ROIC) | 2.57% | 2.04% | 0.06% | 0.75% | 6.91% | |||
Return On Invested Capital Ex Cash (ROICexc) | 2.89% | 2.45% | 0.08% | 0.89% | 7.00% | |||
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | 5.34% | 4.49% | 0.14% | 1.26% | 9.42% |
All data in USD , ROIC based on taxRate of 0.40