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

                                    FORM 10-K

(Mark One)

[X]    ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
       ACT OF 1934
For the fiscal year ended May 31, 2002
                                       OR

[ ]    TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
       EXCHANGE ACT OF 1934
For the transition period from   ______________ to _____________

                           Commission File No. 1-8399

                          WORTHINGTON INDUSTRIES, INC.
                          ----------------------------
             (Exact name of Registrant as specified in its Charter)



                                                                             
                               Ohio                                                           31-1189815
- -------------------------------------------------------------------------       ------------------------------------
(State or Other Jurisdiction of Incorporation or Organization)                  (I.R.S. Employer Identification No.)

             1205 Dearborn Drive, Columbus, Ohio                                                  43085
- -------------------------------------------------------------------------       ------------------------------------
          (Address of Principal Executive Offices)                                             (Zip Code)

Registrant's telephone number, including area code       (614) 438-3210
                                                      --------------------------------------------------------------


Securities Registered Pursuant to Section 12(b) of the Act:

            TITLE OF EACH CLASS                     NAME OF EACH EXCHANGE
                                                     ON WHICH REGISTERED

     Common Shares, Without Par Value               New York Stock Exchange

Securities Registered Pursuant to Section 12(g) of the Act:   NONE

Indicate by check mark whether the Registrant: (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding 12 months (or for such shorter period that the
Registrant was required to file such reports) and (2) has been subject to such
filing requirements for the past 90 days.
                                                        YES [X]   NO [ ]

Indicate by check mark if disclosure of delinquent filers pursuant to Item 405
of Regulation S-K is not contained herein and will not be contained, to the best
of Registrant's knowledge, in definitive proxy or information statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K.   [ ]

Based upon the closing price of the Common Shares on August 1, 2002, as reported
on the New York Stock Exchange composite tape (as reported by The Wall Street
Journal), the aggregate market value of the Common Shares held by non-affiliates
of the Registrant as of such date was approximately $1,198,743,875.


The number of Common Shares issued and outstanding as of August 1, 2002, was
85,596,365.

                       DOCUMENTS INCORPORATED BY REFERENCE

Selected portions of the Registrant's 2002 Proxy Statement, to be furnished to
shareholders of the Registrant in connection with the Annual Meeting of
Shareholders to be held on September 26, 2002, are incorporated by reference
into Part III of this Form 10-K to the extent provided herein.






                                TABLE OF CONTENTS



                                                                                                             
Safe Harbor Statement............................................................................................ii

Part I.

     Item 1.      Business........................................................................................1

     Item 2.      Properties......................................................................................6

     Item 3.      Legal Proceedings...............................................................................7

     Item 4.      Submission of Matters to a Vote of Security Holders.............................................7

Supplemental
Item.             Executive Officers of the Registrant............................................................8

Part II.

     Item 5.      Market For Registrant's Common Equity and Related Shareholder Matters..........................10

     Item 6.      Selected Financial Data........................................................................11

     Item 7.      Management's Discussion and Analysis of Financial Condition
                  and Results of Operations......................................................................12

     Item 7A.     Quantitative and Qualitative Disclosures About Market Risk.....................................20

     Item 8.      Financial Statements and Supplementary Data....................................................21

     Item 9.      Changes in and Disagreements With Accountants on Accounting and
                  Financial Disclosure...........................................................................42

Part III.

     Item 10.     Directors and Executive Officers of the Registrant.............................................42

     Item 11.     Executive Compensation.........................................................................42

     Item 12.     Security Ownership of Certain Beneficial Owners and Management and Related
                  Shareholder Matters............................................................................42

     Item 13.     Certain Relationships and Related Transactions.................................................43

Part IV.

     Item 14.     Exhibits, Financial Statement Schedules, and Reports on Form 8-K...............................43

Signatures            ...........................................................................................44

Index to Exhibits     ..........................................................................................E-1




                                       i




                              SAFE HARBOR STATEMENT

         Selected statements contained in this Annual Report on Form 10-K
constitute "forward-looking statements" as used in Private Securities Litigation
Reform Act of 1995. Such forward-looking statements are based, in whole or in
part, on management's beliefs, estimates, assumptions and currently available
information and can be identified by the words "will", "may", "designed to",
"outlook", "believes", "should", "plans", "expects", intends", "estimates" and
similar expressions. These forward-looking statements include, without
limitation, statements relating to:

          -    future sales, operating results and earnings per share;
          -    projected capacity levels and operating locations;
          -    pricing trends for raw materials and finished goods;
          -    anticipated capital expenditures;
          -    projected timing, results, costs, charges and expenditures
               related to plant shutdowns & consolidations;
          -    new products and markets; and
          -    other non-historical trends.

         Because they are based on beliefs, estimates and assumptions,
forward-looking statements are inherently subject to risks and uncertainties
that could cause actual results to differ materially from those projected. Any
number of factors could affect actual results, including, without limitation,

          -    product demand, changes in product mix and market acceptance of
               products;
          -    fluctuations in pricing, quality or availability of raw
               materials, particularly steel;
          -    effects of plant closures and the consolidation of operations and
               our ability to realize expected cost savings and operational
               efficiencies on a timely basis;
          -    our ability to integrate newly acquired businesses with current
               businesses;
          -    capacity restraints and efficiencies within our facilities and
               within the industry as a whole;
          -    financial difficulties of customers, suppliers and others with
               whom we do business;
          -    the effect of national, regional and worldwide economic
               conditions within our major product markets as well as generally;
          -    risks associated with doing business internationally, including
               economical, political and social instability and foreign currency
               exposure;
          -    acts of war and terrorist activities;
          -    the ability to improve processes and business practices to keep
               pace with the economic, competitive and technological
               environment;
          -    the impact of governmental regulations, both in the United States
               and abroad; and
          -    other risks described from time to time in our filings with the
               Securities and Exchange Commission.



                                       ii






                                     PART I


ITEM 1. - BUSINESS

   GENERAL OVERVIEW

         Worthington Industries, Inc., an Ohio corporation (individually the
"Registrant" or "Worthington Industries" or, together with its subsidiaries,
"Worthington"), headquartered in Columbus, Ohio, is a leading diversified metal
processing company. We focus on value-added steel processing and manufactured
metal products such as automotive past model service stampings, pressure
cylinders and metal framing and, through joint ventures, metal ceiling grid
systems and laser welded blanks. Worthington was founded in 1955 and has grown
from a single steel slitting line into a diversified metal processor, which as
of May 31, 2002, operated 43 facilities worldwide and held equity positions in
seven joint ventures, which operated 16 facilities worldwide.

         For the fiscal year ended May 31, 2002 ("fiscal 2002"), our operations
are reported principally in three business segments: Processed Steel Products,
Metal Framing and Pressure Cylinders. The Processed Steel Products segment
includes the Worthington Steel business unit ("Worthington Steel") and the
Gerstenslager business unit ("Gerstenslager"). The Metal Framing segment is
comprised of the Dietrich Metal Framing business unit ("Dietrich") and the
Pressure Cylinders segment consists of the Worthington Cylinder business unit
("Worthington Cylinders"). In addition, we hold an equity position in seven
joint ventures, which are described below, two of which are consolidated into
our consolidated financial statements included in "Item 8. - Financial
Statements and Supplementary Data." During fiscal 2002, our Processed Steel
Products, Metal Framing and Pressure Cylinders segments served over 1,200, 3,700
and 2,400 customers, respectively, located primarily in the United States.
Foreign sales account for less than 10% of consolidated net sales and are
comprised primarily of sales to customers in Canada and Europe. No single
customer accounts for over 10% of our consolidated net sales.

         In January 2002, we announced a consolidation plan (the "Consolidation
Plan") that impacts eight operating facilities across our three business
segments. The Consolidation Plan calls for the closure of the Malvern,
Pennsylvania, and Jackson, Michigan, Processed Steel Products locations, the
Fredericksburg, Virginia, Metal Framing operation and the Claremore, Oklahoma,
and two Itu, Brazil, Pressure Cylinders locations. We will move the
Fredericksburg Metal Framing operations into the Worthington Steel Rock Hill
facility. Finally, operations at the Worthington Steel Louisville, Kentucky,
facility will be restructured to reduce overhead costs. A more detailed
discussion of the Consolidation Plan is contained in "Item 7. - Management's
Discussion and Analysis of Financial Condition and Results of Operations -
Results of Operations" within this Form 10-K.

         In February 2002, Dietrich joined with MiTek Industries, Inc. ("MiTek")
to form Aegis Metal Framing, LLC ("Aegis"), an unconsolidated joint venture in
which we have a 60% interest and MiTek has a 40% interest. Aegis combines the
manufacturing and distribution capabilities of our Metal Framing segment with
the software, engineering and marketing functions of MiTek's Metal Framing
Systems division. A more detailed discussion of our Aegis joint venture is
contained below in "Item 1. - Business - Metal Framing" and "Item 7. -
Management's Discussion and Analysis of Financial Condition and Results of
Operations - Results of Operations."

         On July 31, 2002, Worthington acquired all of the outstanding capital
stock of Unimast Incorporated ("Unimast") from WHX Corporation for approximately
$113 million in cash plus the assumption of approximately $9 million of debt.
Our acquisition of Unimast adds capacity for our existing products, broadens our
current product line to include Unimast's complementary products and introduces
new products to the Metal Framing segment, including metal corner bead and trim
and vinyl construction accessories. Together with its subsidiaries, Unimast
operates 10 facilities and, for the calendar year ended December 31, 2001,
produced revenue of approximately $230 million. The operations of Unimast and
its subsidiaries will be reported in our Metal Framing segment. See "Item - 1. -
Business - Metal Framing." See also, "Item 8. - Financial Statements and
Supplementary Data - Notes to Consolidated Financial Statements - Note Q -
Subsequent Event."




   PROCESSED STEEL PRODUCTS

         Our Processed Steel Products segment consists of two business units,
Worthington Steel and Gerstenslager. For fiscal 2002, the fiscal year ended May
31, 2001 ("fiscal 2001") and the fiscal year ended May 31, 2000 ("fiscal 2000"),
the percentage of sales from continuing operations generated by our Processed
Steel Products segment was 64.9%, 64.9% and 65.6%, respectively.

         Both Worthington Steel and Gerstenslager are intermediate processors of
flat-rolled steel. Worthington Steel occupies a niche in the steel industry by
focusing on products requiring exact specifications. These products typically
cannot be supplied as efficiently by steel mills, metal service centers or steel
end users. We believe that Worthington Steel is one of the largest independent
flat-rolled steel processors in the United States. Gerstenslager is a leading
independent supplier of automotive quality exterior body panels to the North
American automotive original equipment and past model service markets. It is
unique in its ability to handle a large number of low volume past model service
automotive body parts. Our newest Processed Steel Products facility, a
Gerstenslager facility, is located in Clyde, Ohio, and began production in
October 2001.

         As of May 31, 2002, our Processed Steel Products segment operated 14
facilities, including Spartan Steel Coating, L.L.C., our consolidated joint
venture with Rouge Steel Company. Giving effect to the Consolidation Plan,
Processed Steel Products will operate 11 facilities, as the Malvern,
Pennsylvania, and Jackson, Michigan, plants will be closed and the Rock Hill,
South Carolina, facility will become a Metal Framing facility. A more detailed
discussion of the Consolidation Plan is set forth below in "Item 7. -
Management's Discussion and Analysis of Financial Condition and Results of
Operations - Results of Operations." Our Processed Steel Products facilities are
concentrated in the Michigan, Ohio and Indiana market. We serve over 1,200
customers from these facilities, principally in the automotive, construction,
lawn and garden, hardware, furniture, office equipment, electrical control,
tubing, leisure and recreation, appliance, farm implement, HVAC and container
markets.

         Worthington Steel buys coils of wide, open-tolerance steel from major
integrated steel mills and mini-mills and processes them to the precise type,
thickness, length, width, shape, temper and surface quality required by customer
specifications. Our computer-aided processing capabilities include, among
others:

          -    pickling, a chemical process using an acidic solution to remove
               surface oxide which develops on hot-rolled steel;
          -    slitting, which cuts steel to specific widths;
          -    cutting-to-length, which flattens steel and cuts it to exact
               lengths;
          -    roller leveling, a method of applying pressure to achieve precise
               flatness tolerances for steel which is cut into exact lengths;
          -    cold reduction, which achieves close tolerances of thickness and
               temper by rolling;
          -    edge rolling, which conditions the edges of the steel by
               imparting round, smooth or knurled edges;
          -    configured blanking, by which steel is cut into specific shapes;
          -    CleanCoat(TM), a dry lubrication process;
          -    hot-dipped galvanizing, which coats steel with zinc and zinc
               alloys through a hot-dipped process; and
          -    annealing, a thermal process that changes the hardness and
               certain metallurgical characteristics of steel.

         Worthington Steel also "toll processes" steel for steel mills, large
end users, service centers and other processors. Toll processing is different
from our typical steel processing because the mill or end user retains title to
the steel and has the responsibility for selling the end product. Toll
processing enables Worthington to participate in the market for wide sheet steel
and large standard orders, which is a market generally served by steel mills
rather than by intermediate steel processors.

         Gerstenslager stamps, assembles, primes and packages exterior
automotive body parts and panels. We primarily purchase the steel used in our
Gerstenslager operations but occasionally process consigned material, similar to
toll processing. Gerstenslager processes a large number of low volume past model
service parts, managing over 3,000 finished good part numbers and over 25,000
die/fixture sets for component parts on past and current year automobile and
truck production models.



                                       2



         The Processed Steel Products industry is fragmented and highly
competitive. We compete with many other independent intermediate processors and,
with respect to automotive stamping, captive processors owned by the automotive
companies, independent tier one suppliers of current model components and a
number of smaller competitors. We compete primarily on the basis of product
quality, our ability to meet delivery requirements and price. The quality of our
products is enhanced by our technical service and support for material testing
and customer specific applications. However, we have not quantified the extent
to which our technical service capability has improved our competitive position.
See "Item 1 - Business - Technical Services." We believe that our ability to
meet tight delivery schedules is, in part, based on the proximity of our
facilities to customers and to one another. Again, we have not quantified the
extent to which plant location has impacted our competitive position. Our
processed steel products are priced competitively, primarily based on market
factors including, among other things, the cost and availability of raw
material, transportation and shipping costs and overall economic conditions in
the United States and abroad.

         Other than our "Worthington Steel" trade name, the only other
intellectual property of importance to the Processed Steel Products segment is
the unregistered trademark "CleanCoat", which is used in connection with our dry
lubrication process. While the CleanCoat mark is important to the Processed
Steel Products segment, we do not consider it material.

   METAL FRAMING

         Our Metal Framing segment consists of one business unit, Dietrich,
which designs and produces metal framing components and systems and related
accessories for the commercial and residential construction markets within the
United States. For fiscal 2002, fiscal 2001 and fiscal 2000, the percentage of
sales from continuing operations generated by Dietrich was 17.5%, 18.9% and
17.9%, respectively.

         Our Metal Framing products include steel studs and track, floor and
wall system components, roof trusses and other metal framing accessories. Some
of our specific products include TradeReady(R) Floor Systems, Spazzer(R) bars
and, through Aegis, SureSpan(R) and Ultra-Span(R) trusses. As of May 31, 2002,
our Metal Framing segment had 19 operating facilities in 15 states. Pursuant to
the Consolidation Plan, the Fredericksburg, Virginia, facility will be closed
and its operations moved to Rock Hill, South Carolina. A more detailed
discussion of the Consolidation Plan is set forth below in "Item 7. -
Management's Discussion and Analysis of Financial Condition and Results of
Operations - Results of Operations." Dietrich's production facilities are
located throughout the country. We believe that Dietrich is the largest supplier
on a national basis of metal framing products and supplies, supplying
approximately 33% of the metal framing products sold in the United States. We
have over 3,700 customers, primarily consisting of wholesale distributors and
commercial and residential building contractors.

         During fiscal 2001, we expanded our Metal Framing segment by acquiring
the assets of Studco of Hawaii, Inc. located in Kapolei, Hawaii and by starting
up operations at our 63,000 square foot facility in Renton, Washington. In
February 2002, Dietrich and MiTek joined to form Aegis. Aegis combines
Dietrich's manufacturing and distribution capabilities with MiTek's software,
engineering and marketing functions. Aegis offers light gauge metal component
manufacturers and contractors design, estimating and management software, a full
line of metal framing products and integrated engineering services. As part of
the venture, we purchased MiTek's rollforming assets and contracted with Aegis
as its exclusive manufacturer. Additional discussion of our Aegis joint venture
is contained below in "Item 7. - Management's Discussion and Analysis of
Financial Condition and Results of Operations - Results of Operations."

         In addition, our July 2002 acquisition of Unimast further expanded our
Metal Framing segment. Incorporating Unimast into our Metal Framing segment adds
capacity for our existing products, broadens our current product line to include
Unimast's complementary products and introduces new products to the segment,
including metal corner bead and trim and vinyl construction accessories.
Currently, Unimast and its subsidiaries serve the construction industry from 10
facilities. See "Item 1. - Business - General," "Item 2. - Properties - Metal
Framing" and "Item 8. - Financial Statements and Supplementary Data - Notes to
Consolidated Financial Statements - Note Q - Subsequent Event."



                                       3



         The light gauge metal framing industry is very competitive. We compete
with one other national competitor, five large regional competitors and numerous
small, more localized competitors. We compete primarily on the basis of quality,
service and price. Similar to our Processed Steel Products segment, the
proximity of our facilities to our customers and their project sites provides us
with a service advantage and impacts our freight and shipping costs. Our
products are transported almost exclusively by common carrier. Again, we have
not quantified the extent to which facility location has impacted our
competitive position.

         In addition to our trade name, "Dietrich Metal Framing", we use the
registered trademarks "Spazzer(R)" and "TradeReady(R)". The "Spazzer(R)"
trademark is used in connection with wall component products that are the
subject of two United States patents, three pending United States patent
applications and several pending foreign applications. The trademark
"TradeReady(R)" is used in connection with floor system products that are the
subject of two United States patents, two foreign patents, two pending United
States patent applications and four pending foreign patent applications. The
Aegis joint venture uses the trademarks SureSpan(R) and Ultra-Span(R) in
connection with certain patents for propriety roof trusses. Although the
"Spazzer(R)" and "TradeReady(R)" trademarks are important to our Metal Framing
segment, neither is considered material.

   PRESSURE CYLINDERS

         Our Pressure Cylinders segment consists of one business unit,
Worthington Cylinders. For fiscal 2002, fiscal 2001 and fiscal 2000, the
percentage of sales from continuing operations generated by Worthington
Cylinders was 16.8%, 15.8% and 16.2%, respectively.

         Worthington Cylinders, as of May 31, 2002, operated eight manufacturing
facilities located in Alabama, Ohio and Oklahoma domestically, and in Austria,
Canada and Portugal and operated one joint venture, Worthington Cylinders, a.s.,
in the Czech Republic. As a result of the Consolidation Plan, we discontinued
operations at two Pressure Cylinders joint venture plants in Itu, Brazil, and
are closing our Claremore, Oklahoma, facility.

         Our Pressure Cylinders segment produces a diversified line of pressure
cylinders, including portable low-pressure liquefied petroleum gas ("LPG") and
refrigerant gas cylinders and high-pressure industrial/specialty gas cylinders.
Our LPG cylinders are sold to manufacturers, distributors and/or mass
merchandisers and are used for gas barbecue grills, camping equipment,
residential heating systems, industrial forklifts and commercial/residential
cooking (outside North America). Refrigerant cylinders are sold primarily to
major refrigerant gas producers and distributors and are used to hold
refrigerant gases for commercial and residential air conditioning and
refrigeration systems and for automotive air conditioning systems.
Industrial/specialty gas high-pressure cylinders are sold primarily to gas
producers and distributors and are used as containers for gases for: cutting and
welding metals; breathing (medical, diving and firefighting); semiconductor
production; beverage delivery; and compressed natural gas systems. Worthington
Cylinders also produces recovery tanks for refrigerant gases and non-refillable
cylinders for helium balloon kits. While a large percentage of our cylinder
sales are made to major accounts, Worthington Cylinders has over 3,000
customers.

         Worthington Cylinders' primary low-pressure cylinder products are steel
cylinders with refrigerant gas capacities of 15 to 1,000 lbs. and steel and
aluminum cylinders with liquid propane gas capacities of 4-1/4 to 420 lbs. In
the United States, our high-pressure and low-pressure cylinders are manufactured
in accordance with U. S. Department of Transportation safety requirements.
Outside the United States, we manufacture cylinders according to European Union
specifications, as well as various other international requirements and
standards. Low-pressure cylinders are produced by precision stamping, drawing
and welding component parts to customer specifications. They are then tested,
painted and packaged as required. Our high-pressure cylinders are manufactured
by several processes, including deep drawing, tube spinning and billet pierce
technology.

         Worthington Cylinders has two principal domestic competitors and
several smaller foreign competitors in its major low-pressure cylinder markets
and we believe that we have the largest domestic market share. In our
high-pressure cylinder market we compete against two principal domestic
competitors, one of which has a larger domestic market share than ours. We
believe that we have the leading market share of the European industrial gas
cylinder business and the non-refillable refrigerant cylinder business. As with
our other segments, we compete on the basis of service, price and quality.



                                       4



         Our Pressure Cylinders segment uses the trade name "Worthington
Cylinders" to conduct business and the registered trademark "Balloon Time(R)" to
market our low-pressure helium balloon kits. Although this intellectual property
is important to the Pressure Cylinders segment, it is not considered material.

   SEGMENT FINANCIAL DATA

         Financial information for our segments is provided below in "Item 8. -
Financial Statements and Supplementary Data - Notes to Consolidated Financial
Statements - Note H - Industry Segment Data."

   FINANCIAL INFORMATION ABOUT GEOGRAPHIC AREAS

         Foreign operations and exports represent less than 10% of our
production and sales. Selected information about our foreign operations is set
forth below in "Item 8. - Financial Statements and Supplementary Data - Notes to
Consolidated Financial Statements - Note A - Summary of Significant Accounting
Policies - Risks and Uncertainties."

   SUPPLIERS

         In fiscal 2002, we purchased over three million tons of steel for use
as raw material for our Processed Steel Products, Pressure Cylinders and Metal
Framing segments. We purchase steel in large quantities at regular intervals
from major primary producers, both domestic and foreign. In our Processed Steel
Products segment, we primarily purchase and process steel based on specific
customer orders and do not typically purchase steel for inventory. Our Metal
Framing and Pressure Cylinders segments purchase steel according to our
production schedules. We purchase the majority of our raw materials in the open
market on a negotiated spot market basis at prevailing market prices, but we
also enter into long-term contracts, some of which have fixed or capped pricing.
During fiscal 2002, Worthington's major suppliers of steel were, in alphabetical
order, Bethlehem Steel Corporation, Gallatin Steel Company, Global Steel, Inland
Steel Company, NorthStar BHP Steel, Nucor Corporation, Rouge Industries, Inc.,
Steel Dynamics, Inc., USX Corporation and WCI Steel, Inc. In addition, our
primary aluminum supplier in fiscal 2002 for our Pressure Cylinders segment was
Alcoa, Inc. We believe that our supplier relationships are good.

   TECHNICAL SERVICES

         We employ a staff of engineers and other technical personnel and
maintain fully-equipped, modern laboratories to support our operations. The
facilities enable us to verify, analyze and document the physical, chemical,
metallurgical and mechanical properties of our raw materials and products.
Technical service personnel also work in conjunction with our sales force to
determine the types of flat-rolled steel required for our customers' particular
needs. In order to provide these services, we maintain a continuing program of
developmental engineering with respect to the characteristics and performance of
our products under varying conditions. Laboratory facilities also perform
metallurgical and chemical testing as dictated by the regulations of the U.S.
Department of Transportation and other associated agencies, along with I.S.O.
and customer requirements.

   EMPLOYEES

         As of May 31, 2002, Worthington employed approximately 6,600 employees
in its operations, excluding unconsolidated joint ventures, approximately 16% of
whom were covered by collective bargaining agreements. We believe that we have
good relationships with our employees.

   JOINT VENTURES

         As part of our strategy to selectively develop new products, markets
and technological capabilities and to expand our international presence while
mitigating the risks and costs associated with those activities, we participate
in two consolidated and five unconsolidated joint ventures.

     Consolidated

     -    Spartan Steel Coating, L.L.C., a 52%-owned consolidated joint venture
          with Rouge Steel, operates a cold-rolled, hot-dipped galvanizing
          facility in Monroe, Michigan.



                                       5


     -    Worthington Cylinders, a.s., a 51%-owned consolidated joint venture
          with a local Czech Republic entrepreneur, operates a pressure cylinder
          manufacturing facility in Hustopece, Czech Republic.

     Unconsolidated

     -    Acerex S.A. de C.V., a 50%-owned joint venture with Hylsa S.A. de
          C.V., is a steel processing company located in Monterrey, Mexico.

     -    Aegis Metal Framing, LLC, a 60%-owned joint venture with MiTek
          Industries, Inc., headquartered in Chesterfield, Missouri, offers
          light gauge metal component manufacturers and contractors design,
          estimating and management software, a full line of metal framing
          products and integrated professional engineering services.

     -    TWB Company, L.L.C. ("TWB"), a 33.3%-owned joint venture with
          ThyssenKrupp Stahl, Rouge Steel, LTV Steel and Bethlehem Steel,
          produces laser welded blanks for use in the auto industry for products
          such as inner door frames. TWB operates facilities in Monroe,
          Michigan; North Vernon, Indiana; and Saltillo, Mexico.

     -    Worthington Armstrong Venture ("WAVE"), a 50%-owned joint venture with
          Armstrong World Industries, is one of the three leading global
          manufacturers of suspended ceiling systems for concealed and lay-in
          panel ceilings. WAVE operates facilities in Sparrows Point, Maryland;
          Benton Harbor, Michigan; North Las Vegas, Nevada; Malvern,
          Pennsylvania; Shanghai, China; Team Valley, United Kingdom;
          Valenciennes, France; and Madrid, Spain.

     -    Worthington Specialty Processing, a 50%-owned general partnership with
          USX Corporation in Jackson, Michigan, operates primarily as a toll
          processor for USX Corporation.

See "Item 8. - Financial Statements and Supplementary Data - Notes to
Consolidated Financial Statements - Note J - Investment in Unconsolidated
Affiliates."

   ENVIRONMENTAL REGULATION

         Our manufacturing facilities, generally in common with those of similar
industries making similar products, are subject to many federal, state and local
requirements relating to the protection of the environment. We continually
examine ways to reduce emissions and waste and to decrease costs related to
environmental compliance. We do not anticipate that capital expenditures for
environmental control facilities required in order to meet environmental
requirements will be material when compared with our overall capital
expenditures and, accordingly, will not have a material effect on our earnings
or competitive position.

ITEM 2. - PROPERTIES

   GENERAL

         Worthington's corporate offices occupy approximately 169,000 sq. ft.
and are located at 1205 Dearborn Drive in Columbus, Ohio.

         In fiscal 2002, excluding our joint ventures, we held fee or leasehold
interests in 52 manufacturing and warehouse facilities and three
administrative/office locations, totaling in excess of 9,200,000 sq. ft. We
owned 36 of those locations and maintained leases for the remaining 16. Leased
premises accounted for more than 1,039,000 sq. ft. All of our facilities are
well maintained and in good operating condition and we believe that they are
sufficient to meet our current needs.

         In addition, at May 31, 2002, our joint ventures operated 16
manufacturing facilities, having, in the aggregate, approximately 2,081,129 sq.
ft. These facilities are located in Indiana, Maryland, Michigan, Missouri,



                                       6



Nevada and Pennsylvania domestically, as well as in China, the Czech Republic,
France, Mexico, Spain and the United Kingdom. Of these locations, eight are
owned and eight are leased. See "Item 1. - Business - Joint Ventures."

   PROCESSED STEEL PRODUCTS

         At May 31, 2002, including our consolidated joint ventures, the
Processed Steel Products segment operated 14 manufacturing facilities, all of
which were owned. These facilities occupy more than 5,100,000 sq. ft. and are
located in Alabama, Indiana, Kentucky, Maryland, Michigan, Ohio, Pennsylvania
and South Carolina. This segment also maintains approximately 667,000 sq. ft. of
warehouse space, of which 305,000 sq. ft is leased. Pursuant to the
Consolidation Plan, the Processed Steel Products segment will close the Malvern,
Pennsylvania and Jackson, Michigan, locations and the Rock Hill facility will
operate as a Metal Framing facility. See "Item 1. - Business - General" and
"Item 7. - Management's Discussion and Analysis of Financial Condition and
Results of Operations - Results of Operations."

   METAL FRAMING

         At May 31, 2002, our Metal Framing segment operated 19 metal framing
and coil processing facilities in Arizona, California, Colorado, Florida,
Georgia, Hawaii, Indiana, Kansas, Massachusetts, Maryland, New Jersey, Ohio,
Texas, Virginia and Washington, occupying, in the aggregate, over 2,080,000 sq.
ft. Nine of these facilities are leased and range in size from 25,339 sq. ft. to
78,517 sq. ft. This segment also leases two administrative office locations, one
in Pittsburgh, Pennsylvania and one in Blairsville, Pennsylvania. Our recent
acquisition of Unimast has increased the number of manufacturing facilities in
this segment to 29. Unimast operates six metal framing facilities in Baytown,
Texas; Boonton, New Jersey; Joliet, Illinois; Goodyear, Arizona; McDonough,
Georgia; and Warren, Ohio; two steel corner bead and trim plants in Brooksville,
Florida and New Brighton, Minnesota; a vinyl construction accessories facility
in Miami, Florida; and a small steel processing facility in East Chicago,
Indiana. See "Item - 1. - Business - General," "- Metal Framing" and "Item 8. -
Financial Statements and Supplementary Data - Notes to Consolidated Financial
Statements - Note Q - Subsequent Event." Pursuant to the Consolidation Plan, the
Fredericksburg, Virginia facility will be closed and its business moved to Rock
Hill, South Carolina. A more detailed discussion of the Consolidation Plan is
set forth below in "Item 7. - Management's Discussion and Analysis of Financial
Condition and Results of Operations - Results of Operations."

   PRESSURE CYLINDERS

         Together with our consolidated joint ventures, the Pressure Cylinders
segment at May 31, 2002, operated nine manufacturing facilities. We own eight of
those facilities, which occupy, in the aggregate, approximately 960,000 sq. ft.
and are located in Alabama, Ohio and Oklahoma domestically, and in Austria,
Canada and Portugal. We lease only one of those facilities, our 55,000 sq. ft.
Citronelle, Alabama, facility, as well as a warehouse in each of Georgia,
Portugal and Canada, measuring approximately 100,000 sq. ft., 44,600 sq. ft. and
13,750 sq. ft., respectively. Pursuant to the Consolidation Plan, the Claremore,
Oklahoma, facility is being closed. A more detailed discussion of the
Consolidation Plan is set forth below in "Item 7. - Management's Discussion and
Analysis of Financial Condition and Results of Operations - Results of
Operations."

ITEM 3. - LEGAL PROCEEDINGS

         Various legal actions arising in the ordinary course of business are
pending against Worthington. None of this pending litigation, individually or
collectively, is expected to have a material adverse effect on Worthington.

ITEM 4. - SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

None.



                                       7



SUPPLEMENTAL ITEM. - EXECUTIVE OFFICERS OF THE REGISTRANT

The following table lists the names, positions held and ages of the Registrant's
executive officers:




                                                                                                      PRESENT OFFICE
        NAME                         AGE      POSITION(S) WITH THE REGISTRANT                           HELD SINCE
        ----                         ---      -------------------------------                           ----------
                                                                                                  
John H. McConnell                    79       Chairman Emeritus & Founder                                  1996

John P. McConnell                    48       Chairman & Chief Executive Officer                           1996

John S. Christie                     52       President & Chief Operating Officer                          1999

John T. Baldwin                      45       Vice President & Chief Financial Officer                     1998

Edward A. Ferkany                    65       President-The Worthington Steel Company                      2001

Dale T. Brinkman                     49       Vice President-Administration, General Counsel &             2000
                                              Secretary

Ralph V. Roberts                     55       Sr. Vice President-Marketing                                 2001

Virgil L. Winland                    54       Sr. Vice President-Manufacturing                             2001

Richard G. Welch                     44       Controller                                                   2000



John H. McConnell founded Worthington in 1955 and served as its Chief Executive
Officer until he retired in May 1993. Mr. McConnell also served as Chairman of
the Board of Directors from 1955 until September 1996, when he assumed the role
of Chairman Emeritus and Founder.

John P. McConnell has served as Worthington Industries' Chief Executive Officer
since June 1993. Mr. McConnell has served as a Director continuously since 1990
and Chairman of the Board of Directors since September 1996.

John S. Christie has served as President and Chief Operating Officer and a
Director of Worthington Industries since June 1999. Prior to that time, Mr.
Christie served as President of JMAC, Inc., a private investment company, from
1995 through 1999.

John T. Baldwin has served as Vice President and Chief Financial Officer of
Worthington Industries since December 1998 and as its Treasurer from August 1997
through December 1998. Before joining Worthington Industries, Mr. Baldwin served
as Assistant Treasurer of Tenneco, Inc. from 1994 through August 1997.

Edward A. Ferkany has served as President, The Worthington Steel Company since
January 2001. From June 1998 to January 2001, Mr. Ferkany served as Executive
Vice President of Worthington Industries and, prior to that time, from 1985
through 1998, Mr. Ferkany served as Group President-Processed Steel for
Worthington Industries.

Dale T. Brinkman has served as Vice President-Administration, General Counsel
and Secretary of Worthington Industries since September 2000. From December 1998
through September 2000, he served as Vice President-Administration, General
Counsel and Assistant Secretary for Worthington Industries. Prior to that time,
Mr. Brinkman served as Worthington Industries' General Counsel and Assistant
Secretary from 1982 through 1998.

Ralph V. Roberts has served as Senior Vice President-Marketing of Worthington
Industries since January 2001. From June 1998 through January 2001, he served as
President, The Worthington Steel Company. Prior to that time, Mr. Roberts served
as Worthington Industries' Vice President-Corporate Development from June 1997
through May 1998 and as President of WAVE from its formation in June 1992
through June 1997.

Virgil L. Winland has served as Senior Vice President-Manufacturing of
Worthington Industries since January 2001 and, prior to that time, from June
1996 through January 2001 as President, Worthington Cylinder Corporation.



                                       8



Richard G. Welch has served as Controller of Worthington Industries since March
2000 and as its Assistant Controller from September 1999 to March 2000. Before
joining Worthington Industries, Mr. Welch served in various accounting and
financial reporting capacities with Time Warner Cable, a distributor of cable
programming, including as Assistant Controller from March 1999 through September
1999 and as an accounting director from September 1990 through March 1999.

Executive officers serve at the pleasure of the directors. John H. McConnell is
the father of John P. McConnell. There are no other family relationships among
the Registrant's executive officers or directors. No arrangements or
understandings exist pursuant to which any individual has been, or is to be,
selected as an executive officer.



                                       9




                                     PART II

ITEM 5. - MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED SHAREHOLDER MATTERS

         The common shares of Worthington Industries, Inc. ("Worthington
Industries") trade on the New York Stock Exchange ("NYSE") under the symbol
"WOR" and are listed in most newspapers as "WorthgtnInd". As of June 30, 2002,
Worthington Industries had 10,717 registered shareholders. The following table
sets forth (i) the low, high and closing prices for Worthington Industries'
common shares for each quarter of fiscal 2001 and 2002, and (ii) the cash
dividends per share paid on Worthington Industries' common shares during each
quarter of fiscal 2001 and fiscal 2002.




                                                 MARKET PRICE
    FISCAL 2001                         --------------------------------            CASH
    QUARTER ENDED                         LOW        HIGH      CLOSING            DIVIDENDS
    -------------                       --------- ----------- ----------         ------------
                                                                        
    August 31, 2000                      $10.00     $12.75     $10.46               $0.16
    November 30, 2000                    $ 8.44     $10.50     $ 9.19               $0.16
    February 28, 2001                    $ 6.44     $10.45     $ 9.85               $0.16
    May 31, 2001                         $ 9.00     $12.85     $11.50               $0.16

    FISCAL 2002
    QUARTER ENDED
    -------------

    August 31, 2001                      $11.55     $14.77     $14.00               $0.16
    November 30, 2001                    $10.30     $14.80     $14.80               $0.16
    February 28, 2002                    $13.40     $15.20     $14.71               $0.16
    May 31, 2002                         $14.41     $16.20     $15.25               $0.16





                                       10



ITEM 6. - SELECTED FINANCIAL DATA




                                                                          YEAR ENDED MAY 31,
                                   ----------------------------------------------------------------------------------------------
IN THOUSANDS, EXCEPT PER SHARE           2002            2001             2000            1999             1998           1997
                                   --------------  --------------  --------------  --------------  --------------  --------------
                                                                                                  
FINANCIAL RESULTS
Net sales                          $   1,744,961   $   1,826,100    $   1,962,606   $   1,763,072     $  1,624,449  $   1,428,346
Cost of goods sold                     1,480,184       1,581,178        1,629,455       1,468,886        1,371,841      1,221,078
                                   -------------   -------------    -------------   -------------     ------------  -------------
Gross margin                             264,777         244,922          333,151         294,186          252,608        207,268
Selling, general &
   administrative expense                165,885         173,264          163,662         147,990          117,101         96,252
Restructuring expense                     64,575           6,474               --              --               --             --
                                   -------------   -------------    -------------   -------------     ------------  -------------
Operating income                          34,317          65,184          169,489         146,196          135,507        111,016
Miscellaneous income
   (expense)                              (3,224)           (928)           2,653           5,210            1,396            906
Nonrecurring loss                        (21,223)             --           (8,553)             --               --             --
Interest expense                         (22,740)        (33,449)         (39,779)        (43,126)        (25,577)        (18,427)
Equity in net income of
   unconsolidated
   affiliates                             23,110          25,201           26,832          24,471           19,316         13,959
                                   -------------   -------------    -------------   -------------     ------------  -------------
Earnings from continuing
   operations before
   income taxes                           10,240          56,008          150,642         132,751          130,642        107,454
 Income tax expense                        3,738          20,443           56,491          49,118           48,338         40,844
                                   -------------   -------------    -------------   -------------     ------------  -------------
Earnings from continuing
   operations                              6,502          35,565           94,151          83,633           82,304         66,610
Discontinued operations,
   net of taxes                               --              --               --         (20,885)          17,337         26,708
Extraordinary item,
   net of taxes                               --              --               --              --           18,771             --
Cumulative effect of
   accounting change,
   net of taxes                               --              --               --          (7,836)              --             --
                                   -------------   -------------    -------------   -------------     ------------  -------------
Net earnings                               6,502          35,565           94,151          54,912          118,412         93,318
Earnings per share
   (diluted):
   Continuing operations                    0.08            0.42             1.06            0.90             0.85           0.69
   Discontinued operations,
      net of taxes                            --              --               --           (0.23)            0.18           0.27
   Extraordinary item,
      net of taxes                            --              --               --              --             0.19             --
   Cumulative effect of
     accounting change,
     net of taxes                             --              --               --           (0.08)              --             --
                                   -------------   -------------    -------------   -------------     ------------  -------------
   Net earnings                             0.08            0.42             1.06            0.59             1.22           0.96
Continuing operations:
   Depreciation and
      amortization                        68,887          70,582           70,997          64,087           41,602         34,150
   Capital expenditures
      (including
      acquisitions and
      investments)*                       60,100          64,943           72,649         132,458          297,516        287,658
Cash dividends declared                   54,677          54,762           53,391          52,343           51,271         45,965
   Per share                       $        0.64   $        0.64    $        0.61   $        0.57     $       0.53  $        0.49
Average shares outstanding
   (diluted)                              85,929          85,623           88,598          93,106           96,949         96,841

FINANCIAL POSITION
Current assets                     $     490,340   $     449,719    $     624,229   $     624,255     $    642,995  $     594,128
Current liabilities                      339,351         306,619          433,270         427,725          410,031        246,794
                                   -------------   -------------    -------------   -------------     ------------  -------------
Working capital                          150,989         143,100          190,959         196,530          232,964        347,334
Net fixed assets                         766,596         836,749          862,512         871,347          933,158        691,027
Total assets                           1,457,314       1,475,862        1,673,873       1,686,951        1,842,342      1,561,186
Total debt**                             295,613         324,750          525,072         493,313          501,950        417,883
Shareholders' equity                     606,256         649,665          673,354         689,649          780,273        715,518
   Per share                                7.09            7.61             7.85            7.67             8.07           7.40
Total committed capital**          $     901,869   $     974,415    $   1,198,426   $   1,182,962     $  1,282,223  $   1,133,401
Shares outstanding                        85,512          85,375           85,755          89,949           96,657         96,711



- ------------------------------

All financial data include the results of The Gerstenslager Company, which was
acquired in February 1997 through a pooling of interests.

*    Includes $113,000 of Worthington Industries, Inc. common shares exchanged
     for shares of The Gerstenslager Company during the fiscal year ended May
     31, 1997.

**   Excludes Debt Exchangeable for Common Stock of Rouge Industries, Inc. of
     $52,497, $75,745 and $88,494 at May 31, 1999, 1998 and 1997, respectively.



                                       11




ITEM 7. - MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
          RESULTS OF OPERATIONS

         Selected statements contained in this Item 7. - Management's Discussion
and Analysis of Financial Condition and Results of Operations constitute
"forward-looking statements" as used in the Private Securities Litigation Reform
Act of 1995. Such forward-looking statements are based, in whole or in part, on
management's beliefs, estimates, assumptions and currently available
information. For a more detailed discussion of what constitutes a
forward-looking statement and of some of the factors that could cause actual
results to differ materially from such forward-looking statements, please refer
to "Safe Harbor Statement" in the beginning of this Annual Report on Form 10-K.

   OVERVIEW

         Worthington Industries, Inc. is a diversified steel processor that
focuses on value-added steel processing and metals-related businesses. As of May
31, 2002, we operated 43 facilities worldwide, principally in three reportable
business segments: Processed Steel Products, Metal Framing and Pressure
Cylinders. We also hold equity positions in seven joint ventures, which as of
May 31, 2002, operated 16 facilities worldwide. The following discussion and
analysis of financial condition and results of operations should be read in
conjunction with our consolidated financial statements included in Item 8.

   CRITICAL ACCOUNTING POLICIES

         The discussion and analysis of our financial condition and results of
operations are based upon our consolidated financial statements, which have been
prepared in accordance with accounting principles generally accepted in the
United States. The preparation of these financial statements requires us to make
estimates and assumptions that affect the reported amounts of assets and
liabilities and the disclosure of contingent assets and liabilities at the date
of the financial statements and the reported amounts of revenues and expenses
during the reporting period. On an on-going basis, we evaluate our estimates,
including those related to our allowance for doubtful accounts, intangible
assets, accrued liabilities, income and other tax accruals, and contingencies
and litigation. We base our estimates on historical experience and on various
other assumptions that we believe to be reasonable under the circumstances.
These results form the basis for making judgments about the carrying values of
assets and liabilities that are not readily apparent from other sources.
Critical accounting policies are defined as those that are reflective of our
significant judgments and uncertainties that could potentially result in
materially different results under different assumptions and conditions.
Although actual results historically have not deviated significantly from those
determined using our estimates, as discussed below, our financial position or
results of operations could be materially different if we were to report under
different conditions or to use different assumptions in the application of such
policies. We believe the following accounting policies are the most critical to
us, in that they are the primary areas where financial information is subject to
the use of our estimates and assumptions, and the application of our judgment in
the preparation of our consolidated financial statements.

         Allowance for Doubtful Accounts Receivable: Our allowance for doubtful
accounts is estimated to cover the risk of loss related to our accounts
receivable, including the risk associated with our retained interest in the pool
of receivables sold through our accounts receivable securitization ("AR
securitization") facility. This allowance is maintained at a level that we
consider appropriate based on historical and other factors that affect
collectibility. These factors include historical trends of charge-offs,
recoveries and credit losses; the careful monitoring of portfolio credit
quality; and current and projected economic and market conditions. General
weakness in the economy over the last few years has led to bankruptcy filings by
many of our customers. As mentioned above, we specifically monitor our credit
portfolio quality, which includes identification of customers that have or may
potentially file for bankruptcy, and make allowance adjustments accordingly. The
allowance for doubtful accounts receivable totaled $8.2 million and $9.2 million
at May 31, 2002 and 2001, respectively. While we believe our allowance for
doubtful accounts receivable is adequate, changes in economic conditions or any
weakness in the economy could adversely impact our future earnings.

         Impairment of Long-Lived Assets: We review the carrying value of our
long-lived assets held and used and assets to be disposed of, including other
intangible assets, for impairment whenever events or changes in



                                       12



circumstances indicate that the carrying amount may not be realizable. If an
evaluation is required, accounting standards require that if the sum of the
undiscounted future cash flows expected to result from a company's asset is less
than the reported value of the asset, an impairment charge must be recognized in
the financial statements. We recognized a $21.2 million loss during the year
ended May 31, 2002 ("fiscal 2002"), for the impairment of certain preferred
stock and subordinated debt described later in the document.

         Effective June 1, 2001, we adopted Statement of Financial Accounting
Standards ("SFAS") No. 142, Goodwill and Other Intangible Assets, which requires
that we review goodwill at least annually for impairment based on the fair value
method. Prior to June 1, 2001, we amortized goodwill over 40 years using the
straight-line method. Under SFAS No. 142, goodwill and identifiable intangible
assets deemed to have indefinite lives are no longer amortized but are subject
to impairment tests annually or more frequently if impairment indicators arise.
Other intangible assets continue to be amortized over their estimated useful
lives.

         We use the present value technique in determining the estimated fair
value of the goodwill associated with each reporting entity. There are three
significant sets of values used to determine the fair value: estimated future
discounted cash flows, capitalization rate and tax rates. The estimated future
discounted cash flows used in the model are based on planned growth with an
assumed perpetual growth rate. The capitalization rate is based on our current
cost of capital for equity and debt. Tax rates are maintained at current levels.
Our impairment testing for fiscal 2002 resulted in an impairment write-off of
$0.6 million. We feel our assumptions are reasonable and our goodwill carrying
amounts of $75.4 million and $76.4 million at May 31, 2002 and 2001,
respectively, are properly valued.

         Accounting for Derivatives and Other Contracts at Fair Value: We use
derivatives in the normal course of business to manage our exposure to
fluctuations in commodity prices and foreign currency rates. Significant
judgments and estimates are required to determine fair values in the absence of
quoted market values. These estimates are based upon valuation methodologies
deemed appropriate in the circumstances; however, the use of different
assumptions could affect the estimated fair values.

         Restructuring Reserves: During fiscal 2002, we announced a
consolidation plan to improve profitability. This plan affects each of our
business segments as six facilities will be closed and two others will be
restructured. As part of the consolidation plan, we recorded a pre-tax
restructuring charge of $64.6 million, comprised of $48.2 million for the
write-down of idled assets to net realizable value, $11.8 million for severance
and employee related costs, and $4.6 million for other restructuring related
items. As of May 31, 2002, 230 employee positions had been eliminated (205
through termination and 25 through retirement and attrition), and cash payments
totaling $1.4 million had been made against the severance reserve. The estimated
net realizable value of the plant and equipment being idled of $6.7 million was
reclassified to other current assets as assets held for sale. We anticipate that
the termination of employees and the sale of the idled plant and equipment will
be substantially complete by February 2003.

         We periodically evaluate a number of factors to determine the
appropriateness and reasonableness of our restructuring reserves. These
estimates involve a number of risks and uncertainties, some of which may be
beyond our control. Actual results may differ from our estimates and may require
adjustments to our restructuring reserves and operating results in future
periods.

         The critical accounting policies discussed herein are not intended to
be a comprehensive list of all of our accounting policies. In many cases, the
accounting treatment of a particular transaction is specifically dictated by
accounting principles generally accepted in the United States, with no need for
our judgment in their application. There are also areas in which our judgment in
selecting an available alternative would not produce a materially different
result. Other accounting policies also have a significant effect on our
financial statements, and some of these policies require the use of estimates
and assumptions. Our significant accounting policies are discussed in Note A of
the Notes to Consolidated Financial Statements included in Item 8.



                                       13



   RESULTS OF OPERATIONS

         The following table sets forth, for the fiscal years indicated,
consolidated net sales and operating income by segment and other financial
information:




                                                   2002                                2001                          2000
                                    -----------------------------------  ----------------------------------  ----------------------
                                                   % OF          %                     % OF          %                      % OF
IN MILLIONS, EXCEPT PER SHARE        ACTUAL      NET SALES     CHANGE     ACTUAL     NET SALES     CHANGE     ACTUAL      NET SALES
                                    ----------  -----------  ----------  ---------  ----------- -----------  ----------  ----------
                                                                                                     
Net sales:
   Processed Steel Products          $1,132.7       64.9%        -4%      $1,184.9      64.9%       -8%       $1,287.9       65.6%
   Metal Framing                        306.0       17.5%       -12%         346.0      18.9%       -1%          350.6       17.9%
   Pressure Cylinders                   292.8       16.8%         1%         289.1      15.8%       -9%          318.8       16.2%
   Other                                 13.5        0.8%                      6.1       0.4%                      5.3        0.3%
                                     --------                             --------                            --------
     Total net sales                  1,745.0      100.0%        -4%       1,826.1     100.0%       -7%        1,962.6      100.0%

Cost of goods sold                    1,480.2       84.8%        -6%       1,581.2      86.6%       -3%        1,629.4       83.0%
                                     --------                             --------                            --------
     Gross margin                       264.8       15.2%         8%         244.9      13.4%      -27%          333.2       17.0%

 Selling, general &
   administrative expense               165.9        9.5%        -4%         173.2       9.5%        6%          163.7        8.4%
Restructuring expense                    64.6        3.7%                      6.5       0.4%                       --          --
                                     --------                             --------                            --------

Operating income*:
   Processed Steel Products              13.6        1.2%       -54%          29.3       2.5%      -70%           96.8        7.5%
   Metal Framing                         19.1        6.2%       -19%          23.7       6.9%      -45%           43.2       12.3%
   Pressure Cylinders                    11.0        3.8%       -43%          19.3       6.7%      -44%           34.2       10.7%
   Other                                 (9.4)                                (7.1)                               (4.7)
                                     --------                             --------                            --------
     Total operating income              34.3        2.0%       -47%          65.2       3.5%      -62%          169.5        8.6%

Other income  (expense):
   Miscellaneous income
     (expense)                           (3.3)                                (0.9)                                2.7
   Nonrecurring loss                    (21.2)                                  --                                (8.6)
   Interest expense                     (22.7)      -1.3%       -32%         (33.5)     -1.8%      -16%          (39.8)      -2.0%
   Equity in net income of
    unconsolidated affiliates            23.1        1.3%        -8%          25.2       1.4%       -6%           26.8        1.4%
                                     --------                             --------                            --------
     Earnings before taxes               10.2        0.6%       -82%          56.0       3.0%      -63%          150.6        7.7%
Income tax expense                        3.7        0.2%       -82%          20.4       1.1%      -64%           56.4        2.9%
                                     --------                             --------                            --------

Net earnings                         $    6.5        0.4%       -82%      $   35.6       1.9%      -62%       $   94.2        4.8%
                                     ========                             ========                            ========

Average common shares
  outstanding -
    diluted                              85.9                                 85.6                                88.6
                                     --------                             --------                            --------

Earnings per share -
    diluted                         $    0.08                             $   0.42                            $   1.06
                                     ========                             ========                            ========



- ------------------------------

*    Fiscal 2002 includes restructuring charges of $64.6 million. Of that total,
     amounts that relate to the operating segments are as follows: Processed
     Steel Products - $52.1 million, Metal Framing - $0.9 million and Pressure
     Cylinders - $10.7 million. Fiscal 2001 includes restructuring charges of
     $6.5 million, all relating to the Processed Steel Products segment.



                                       14



         Our earnings for fiscal 2002 were impacted by two one-time charges: a
$64.6 million pre-tax restructuring expense and a $21.2 million pre-tax charge
to establish a reserve for the impairment of certain assets. In addition, fiscal
2001 was impacted by a $6.5 million pre-tax restructuring charge for the partial
shutdown of the Malvern, Pennsylvania, facility.

         In January 2002, we announced a consolidation plan that included the
closing of six of our facilities, the restructuring of two others and a
workforce reduction of 542 employees. The eight facilities impacted by the
consolidation plan are included in our business segments as follows: Processed
Steel Products (4), Metal Framing (1) and Pressure Cylinders (3). In our
Processed Steel Products segment, we are closing our Malvern, Pennsylvania, and
Jackson, Michigan, facilities, and we are reducing overhead costs at our
facility in Louisville, Kentucky. The Rock Hill, South Carolina, facility will
become a Metal Framing location. The current Metal Framing facility in
Fredericksburg, Virginia, will be closed and its operations moved to Rock Hill.
In our Pressure Cylinders segment, we have discontinued the operations of two
partnerships in Itu, Brazil, and we are closing a production facility in
Claremore, Oklahoma.

         This consolidation plan resulted in a pre-tax restructuring charge of
$64.6 million or $41.0 million after tax. Of this pre-tax charge, $11.8 million
represents a cash outlay for severance and employee related payments, and the
remainder represents the write-down of assets to their fair market value. Going
forward, we estimate this plan will improve our annual operating income by at
least $10 million, despite reducing sales by approximately $75 million.
Headcount reductions and reduced depreciation will account for annual savings of
approximately $6 million and approximately $4 million, respectively. See Note N
of the Notes to Consolidated Financial Statements in Item 8 for more
information.

         In addition to the restructuring charge, we recognized a $21.2 million
pre-tax loss for the impairment of certain preferred stock and subordinated debt
we received as partial payment from four acquirers when we sold the assets of
our Custom Products and Cast Products business segments during the fiscal year
ended May 31, 1999. As economic conditions have deteriorated, each of the
issuers has encountered difficulty making scheduled payments under the terms of
the preferred stock and subordinated debt. The after-tax impact of the
impairment charge reduced net income for fiscal 2002 by $13.5 million.

         In February 2002, we formed Aegis Metal Framing, LLC ("Aegis"), a joint
venture with MiTek Industries, Inc. ("MiTek"). Aegis combines the manufacturing
and distribution capabilities of our Metal Framing segment with the software,
engineering and marketing functions of MiTek's Metal Framing Systems division.
We invested $21.0 million plus certain of our assets for a 60% interest in the
joint venture and purchased the rollforming assets of MiTek for $1.1 million.
The equity method is used to account for the joint venture, as control of the
critical business decisions is equally shared with Mitek. Manufacturing is
contracted to our Metal Framing segment, which manufactures and sells the
product to Aegis.

         Effective June 1, 2001, we adopted Statement of Financial Accounting
Standards ("SFAS") No. 141, Business Combinations, and SFAS No. 142, Goodwill
and Other Intangible Assets. SFAS No. 141 eliminates the pooling method of
business combinations while SFAS No. 142 eliminates the requirement to amortize
goodwill and indefinite-lived intangible assets. While there was no impact from
adopting SAFS No. 141, SFAS No. 142 increased after-tax income by approximately
$1.6 million for fiscal 2002. See Note O of the Notes to Consolidated Financial
Statements in Item 8 for more information.

         We recorded a $6.5 million pre-tax restructuring charge during the
third quarter of fiscal 2001 when we closed a portion of our Malvern facility.
The result of this partial closure was a reduction in the workforce of 160
employees and the write-down to fair market value of the affected assets. The
after-tax impact of this charge reduced our fiscal 2001 income by $4.1 million.
This partial closure was completed by December 31, 2001.



                                       15



   FISCAL 2002 COMPARED TO FISCAL 2001

         Net sales decreased 4% or $81.1 million to $1,745.0 million in fiscal
2002 from $1,826.1 million in fiscal 2001. This decline was due to weaker demand
within our Processed Steel Products and Pressure Cylinders segments and lower
selling prices in Metal Framing and Processed Steel Products.

         Gross margin increased 8% or $19.9 million to $264.8 million in fiscal
2002 from $244.9 million in fiscal 2001. Much of the increase was due to higher
volumes during the fourth quarter, which improved gross margin by $8.1 million.
In addition, direct labor and manufacturing expenses declined $15.7 million,
including a $7.5 million reduction in utilities mainly from lower natural gas
cost, a $5.2 million decrease in compensation and benefits from headcount
reductions, and a $2.8 million decrease in repairs and maintenance expenses.
These factors increased gross margin as a percentage of net sales to 15.2% in
fiscal 2002 from 13.4% in fiscal 2001.

         Selling, general and administrative costs ("SG&A") decreased 4% or $7.3
million to $165.9 million in fiscal 2002 from $173.2 million in fiscal 2001. The
reduction was due to numerous factors including a $5.8 million decrease in
professional expenses, a $2.5 million decrease in depreciation and amortization
due to lower capital spending and the elimination of goodwill amortization, a
$1.9 million gain on the sale of an airplane, a $3.7 million gain related to
legal settlements, and lower travel and entertainment expenses of $1.2 million.
The decrease was partly offset by a $6.2 million increase in bad debt expense
which, in anticipation of a settlement, included the write-down of a note
received from the sale of discontinued operations.

         Operating income decreased 47% or $30.9 million to $34.3 million in
fiscal 2002 from $65.2 million in fiscal 2001. Excluding the effects of the
previously mentioned restructuring expense, operating income increased 38% or
$27.2 million to $98.9 million in fiscal 2002 from $71.7 million in fiscal 2001.

         Interest expense decreased 32% or $10.8 million to $22.7 million in
fiscal 2002 from $33.5 million in fiscal 2001. This decline primarily was
attributable to lower average debt levels (due to increased use of our A/R
securitization facility and lower working capital requirements) and lower
average short-term interest rates. A/R securitization facility fees, which began
in November 2000 and were recorded as miscellaneous expense, increased $1.0
million to $4.1 million in fiscal 2002 from $3.1 million in fiscal 2001.

         Equity in net income of unconsolidated affiliates decreased 8% or $2.1
million to $23.1 million in fiscal 2002 from $25.2 million in fiscal 2001. The
primary contributors to the decline were reduced sales and higher manufacturing
expenses at WSP and increased operating expenses at Acerex which led to lower
margins for those joint ventures.

         Our effective tax rate of 36.5% in fiscal 2002 was unchanged from
fiscal 2001.

         The following provides further information on net sales and operating
income by segment:

          -    Processed Steel Products. Net sales decreased 4% or $52.2 million
               to $1,132.7 million in fiscal 2002 from $1,184.9 million in
               fiscal 2001. Stronger demand during the third and fourth quarters
               was not enough to overcome the weakness in the market early in
               the year, resulting in reduced volumes. In addition, selling
               prices declined due to lower raw material costs and a shift from
               direct to toll processing. Direct shipments include sales of
               material with a value-added processing charge, while toll
               shipments contain only a value-added processing charge on
               customer-owned material. Excluding the restructuring expense for
               fiscal 2002 and fiscal 2001 of $52.1 million and $6.5 million,
               respectively, operating income increased 84% or $29.9 million to
               $65.7 million in fiscal 2002 from $35.8 million in fiscal 2001.
               Improvement in the spread between direct selling prices and raw
               material costs increased operating income by $12.4 million.
               Further savings were achieved through a $7.5 million decrease in
               compensation and benefits expense mainly due to a reduction in
               the number of employees, a $6.5 million decrease in utilities
               costs primarily due to lower natural gas expenses, a $2.8 million
               reduction in professional fees, a $1.7 million gain related to a
               legal settlement, and a $1.5 million reduction in repairs and
               maintenance expenses. Lower volumes and higher bad debt expense
               partially offset these savings and reduced



                                       16



               operating income by $5.5 million and $2.4 million, respectively.
               The net impact of these factors was an increase in operating
               income as a percentage of net sales to 5.8% in fiscal 2002 from
               3.0% in fiscal 2001.

          -    Metal Framing. Net sales decreased 12% or $40.0 million to $306.0
               million in fiscal 2002 from $346.0 million in fiscal 2001. The
               decrease was due to the erosion of sales prices for core building
               products combined with the elimination of the stainless product
               line in December 2000. However, price increases instituted in the
               fourth quarter have begun to restore pricing. Excluding the
               restructuring expense for fiscal 2002 of $0.9 million, operating
               income decreased 16% or $3.7 million to $20.0 million in fiscal
               2002 from $23.7 million in fiscal 2001. The net impact of lower
               average selling prices and lower raw materials cost was a $14.4
               million reduction in operating income. Furthermore, increased
               costs related to the new Hawaii and Washington facilities
               contributed to a $1.8 million increase in manufacturing expense.
               Higher volumes partially offset these decreases by $8.6 million.
               As a result, operating income as a percentage of net sales
               decreased to 6.6% in fiscal 2002 from 6.9% in fiscal 2001.

          -    Pressure Cylinders. Net sales increased 1% or $3.7 million to
               $292.8 million in fiscal 2002 from $289.1 million in fiscal 2001.
               The increase primarily was due to strong fourth quarter sales of
               liquefied petroleum gas cylinders driven by new regulations in
               many states requiring overfill protection devices on propane
               tanks. Excluding the restructuring expense for fiscal 2002 of
               $10.7 million, operating income increased 12% or $2.4 million to
               $21.7 million in fiscal 2002 from $19.3 million in fiscal 2001.
               Reduced utilities expense, lower supplies expense and higher
               sales volumes improved operating income by $1.2 million, $1.0
               million and $0.9 million, respectively. Consequently, operating
               income as a percentage of net sales increased to 7.4% in fiscal
               2002 from 6.7% in fiscal 2001.

   FISCAL 2001 COMPARED TO FISCAL 2000

         Net sales decreased 7% or $136.5 million to $1,826.1 million in fiscal
2001 from $1,962.6 million in the fiscal year ended May 31, 2000 ("fiscal 2000")
due to lower demand within our Processed Steel Products and Pressure Cylinders
segments and reduced selling prices in Processed Steel Products and Metal
Framing. Higher volumes in Metal Framing partially offset these factors.

         Gross margin decreased 27% or $88.3 million to $244.9 million in fiscal
2001 from $333.2 million in fiscal 2000. The majority of the decline occurred in
our Processed Steel Products segment due to lower volumes and the smaller spread
between direct average selling prices and raw material costs. These factors
decreased gross margin as a percentage of net sales to 13.4% in fiscal 2001 from
17.0% in fiscal 2000.

         SG&A expense increased 6% or $9.5 million to $173.2 million in fiscal
2001 from $163.7 million in fiscal 2000 due to higher compensation, bad debt and
health care expenses.

         Operating income decreased 62% or $104.3 million in fiscal 2001 to
$65.2 million from $169.5 million in fiscal 2001. Excluding the effects of the
previously mentioned restructuring expenses, operating income decreased 58% or
$97.8 million to $71.7 million in fiscal 2001 from $169.5 million in fiscal
2000.

         Interest expense decreased 16% or $6.3 million to $33.5 million in
fiscal 2001 from $39.8 million in fiscal 2000. Since we paid off the DECS
liability during the fourth quarter of fiscal 2000, there was no comparable
interest expense during fiscal 2001. In addition, we reduced short-term debt
(see description in "Liquidity and Capital Resources"). However, higher average
short-term interest rates partially offset these factors. A/R securitization
facility fees of $3.1 million in fiscal 2001 were recorded as miscellaneous
expense.

         Equity in net income of unconsolidated affiliates decreased 6% or $1.6
million to $25.2 million in fiscal 2001 from $26.8 million in fiscal 2000.
Higher raw material costs at TWB and lower sales at WSP led to lower margins at
those joint ventures. Increases in sales and operating income at the Acerex and
WAVE joint ventures partly negated the overall decline.



                                       17



         Our effective tax rate decreased to 36.5% in fiscal 2001 from 37.5% in
fiscal 2000 primarily due to ongoing state and local tax planning initiatives.

         The following provides further information on net sales and operating
income by segment:

          -    Processed Steel Products. Net sales decreased 8% or $103.0
               million to $1,184.9 million in fiscal 2001 from $1,287.9 million
               in fiscal 2000 primarily due to the general economic slowdown,
               especially in the domestic automotive industry. The decrease in
               net sales was principally attributable to declining direct
               shipments from most plants and a decrease in toll processing
               volume. However, our Monroe, Ohio, and Decatur, Alabama, plants
               continued to increase direct volumes due to the new dry lube line
               and market penetration, respectively. Excluding the restructuring
               expense for fiscal 2001 of $6.5 million, operating income
               decreased 63% or $61.0 million to $35.8 million in fiscal 2001
               from $96.8 million in fiscal 2000 due to higher average raw
               material prices, changes in sales mix to lower margin products,
               and declining direct and toll processing volumes. Higher
               manufacturing expenses and SG&A costs as a percentage of net
               sales resulted in operating income as a percentage of net sales
               of 3.0% in fiscal 2001 compared to 7.5 % in fiscal 2000.

          -    Metal Framing. Net sales decreased 1% or $4.6 million to $346.0
               million in fiscal 2001 from $350.6 million in fiscal 2000 due to
               erosion of selling prices throughout the year brought on by
               intense competition. Nevertheless, strong demand for building
               products led to higher volumes, thus offsetting much of the
               negative impact due to pricing. Operating income decreased 45% or
               $19.5 million to $23.7 million in fiscal 2001 from $43.2 million
               in fiscal 2000. Sales volume increases were overshadowed by price
               competition and higher raw material costs, decreasing operating
               income as a percentage of net sales to 6.9% in fiscal 2001 from
               12.3% in fiscal 2000.

          -    Pressure Cylinders. Net sales decreased 9% or $29.7 million to
               $289.1 million in fiscal 2001 from $318.8 million in fiscal 2000.
               The primary reason for the decrease was the weakening demand in
               all product lines due to the slowing economy and stiff
               competition in the European market. A strong United States dollar
               also resulted in lower reported sales from our international
               operations. Operating income decreased 44% or $14.9 million to
               $19.3 million in fiscal 2001 from $34.2 million in fiscal 2000.
               Reductions in sales volumes and the start-up of a new
               non-refillable refrigerant production line in Portugal were the
               major factors leading to the decrease in operating income as a
               percentage of net sales to 6.7% in fiscal 2001 from 10.7% in
               fiscal 2000.

   LIQUIDITY AND CAPITAL RESOURCES

         In fiscal 2002, we generated $135.3 million in cash from operating
activities, representing a $186.2 million decrease from fiscal 2001. The
decrease primarily was due to the initial sale of accounts receivable as part of
the A/R securitization facility in November 2000 (see description below) and the
prior year reduction in inventory levels.

         Our significant investing and financing activities during fiscal 2002
included disbursing $54.7 million in dividends to shareholders, spending $39.1
million on capital additions, investing $21.0 million in the Aegis joint
venture, and retiring $20.9 million in long-term debt. These transactions were
funded by the cash flows from our operations and $10.5 million in proceeds from
the sale of assets (including $7.5 million for an airplane and $2.4 million for
certain Malvern assets).

         Capital spending during fiscal 2002 included the following: $17.8
million in our Processed Steel Products segment primarily to complete the
construction of the Clyde, Ohio, facility; $13.8 million in our Metal Framing
segment which included spending for rollforming machinery, the Washington
facility, and engineering software development; $4.8 million in the Pressure
Cylinders segment partly for a new hydraulic press in Westerville; and $2.7
million in Other, mainly in our steel pallet business, to complete the
installation of welding equipment.



                                       18



         In November 2000, we entered into a $120.0 million revolving A/R
securitization facility which was expanded to $190.0 million in May 2001.
Pursuant to the terms of the facility, certain of our subsidiaries sell their
accounts receivable, on a revolving basis, to Worthington Receivables
Corporation ("WRC"), a wholly-owned, bankruptcy-remote subsidiary which is
consolidated for financial reporting purposes. In turn, WRC sells, on a
revolving basis, undivided ownership interests in this pool of accounts
receivable to independent third parties. We retain an undivided interest in this
pool and are subject to risk of loss based on the collectibility of the
receivables from this retained interest. Because the amount eligible to be sold
excludes receivables past due, balances with foreign customers, concentrations
over limits with specific customers, and certain reserve amounts, we believe
additional risk of loss is minimal. Also because of these exclusions, no
discount occurs on the sale and no gain or loss is recorded; however, facility
fees of $4.1 million and $3.1 million were incurred for fiscal 2002 and 2001,
respectively. The book value of the retained portion approximates fair value. We
continue to service the accounts receivable. No servicing asset or liability has
been recognized, as our cost to service the accounts receivable is expected to
approximate the servicing income. As of May 31, 2002, a $100.0 million undivided
interest in this pool had been sold. The proceeds from these sales have been
used to reduce short-term borrowings.

         Consolidated net working capital increased $7.9 million from May 31,
2001 to $151.0 million at May 31, 2002. The primary contributors to the increase
were higher accounts receivable due to strong sales during the fourth quarter of
fiscal 2002 and an increase in other current assets related to an increased
current deferred tax asset, partially offset by an increase in accounts payable
and other current liabilities due to restructuring related accruals.

         During May 2002, we replaced our $190.0 million revolving credit
facility maturing May 2003 with $310.0 million in new facilities syndicated with
various banks. The new facilities, which will be used to finance the cash
requirements of our business operations, consist of a $155.0 million 364-day
revolving credit agreement maturing May 2003 and a $155.0 million five-year
revolving credit agreement maturing May 2007. There were no outstanding balances
under the facilities as of May 31, 2002.

         On May 31, 2002, our total debt was $295.6 million compared to $324.8
million at the end of fiscal 2001. Our debt to capital ratio of 32.8% at May 31,
2002, was slightly improved from the 33.3% ratio at the end of fiscal 2001.

         On July 31, 2002, we acquired the stock of Unimast Incorporated and its
subsidiaries ("Unimast") for approximately $113 million in cash and
approximately $9 million of assumed indebtedness. We anticipate the majority of
this acquisition will be funded by proceeds from assets available for sale with
the remaining portion funded through our A/R securitization facility.

         We expect to continue to assess acquisition opportunities as they
arise. Additional financing may be required if we decide to make additional
acquisitions. There can be no assurance, however, that any such opportunities
will arise, that any such acquisitions will be consummated, or that any needed
additional financing will be available on satisfactory terms when required.
Absent any other acquisitions, we anticipate that cash flows from operations and
unused short-term borrowing capacity should be more than sufficient to fund
expected normal operating costs, dividends, working capital, and capital
expenditures for our existing businesses.

   RECENTLY ISSUED ACCOUNTING STANDARDS

         In October 2001, the Financial Accounting Standards Board ("FASB")
issued SFAS No. 144, Accounting for the Impairment or Disposal of Long-Lived
Assets. This Statement establishes a single accounting model for the impairment
or disposal of long-lived assets. SFAS No. 144 is effective for fiscal years
beginning after December 15, 2001. We do not expect the adoption of this
Statement to have a material impact on our financial position or results of
operations.

         In April 2002, the FASB issued SFAS No. 145, Rescission of FASB
Statements No. 4, 44, and 64, Amendment of FASB Statement No. 13, and Technical
Corrections. This Statement rescinds SFAS No. 4, Reporting Gains and Losses from
Extinguishment of Debt, and an amendment of that Statement, SFAS No. 64,
Extinguishments of Debt Made to Satisfy Sinking-Fund Requirements; rescinds SFAS
No. 44, Accounting for



                                       19



Intangible Assets of Motor Carriers; amends SFAS No. 13, Accounting for Leases,
to eliminate an inconsistency between the required accounting for sale-leaseback
transactions and the required accounting for certain lease modifications that
have economic effects that are similar to sale-leaseback transactions; and
amends other existing authoritative pronouncements to make various technical
corrections, clarify meanings or describe their applicability under changed
conditions. SFAS No. 145 is effective for fiscal years beginning after May 15,
2002. We do not expect the adoption of this Statement to have a material impact
on our financial position or results of operations.

         In June 2002, the FASB issued SFAS No. 146, Accounting for Costs
Associated with Exit or Disposal Activities. This Statement addresses financial
accounting and reporting for costs associated with exit or disposal activities
and nullifies Emerging Issues Task Force Issue No. 94-3, Liability Recognition
for Certain Employee Termination Benefits and Other Costs to Exit an Activity
(including Certain Costs Incurred in a Restructuring). SFAS No. 146 is effective
for exit or disposal activities that are initiated after December 31, 2002. We
do not expect the adoption of this Statement to have a material impact on our
financial position or results of operations.

   ENVIRONMENTAL

         We believe environmental issues will not have a material effect on
capital expenditures, future results of operations or financial position.

   INFLATION

         The effects of inflation on our operations were not significant during
the periods presented in the Consolidated Financial Statements.

ITEM 7A. - QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

         In the normal course of business, we are exposed to various market
risks. We continually monitor these risks and regularly develop appropriate
strategies to manage them. Accordingly, from time to time, we may enter into
certain derivative financial and commodity instruments. These instruments are
used to mitigate market exposure and are not used for trading or speculative
purposes.

   INTEREST RATE RISK

         At May 31, 2002, our long-term debt was comprised primarily of
fixed-rate instruments. Therefore, the fair value of this debt is sensitive to
fluctuations in interest rates. We would not expect that a 1% increase in
interest rates would materially impact the fair value of our long-term debt, our
results of operations or cash flows absent an election to repurchase or retire
all or a portion of the fixed-rate debt at prices above carrying value.

   FOREIGN CURRENCY RISK

         The translation of our foreign operations from their local currencies
to the U.S. dollar subjects us to exposure related to fluctuating exchange
rates. We do not use derivative instruments to manage this risk. However, we do
make limited use of forward contracts to manage our exposure to certain
intercompany loans with our foreign affiliates. At May 31, 2002, the difference
between the contract and book value was not material to our financial position,
results of operations or cash flows. We do not expect that a 10% change in the
exchange rate to the U.S. dollar forward rate would materially impact our
financial position, results of operations or cash flows.

   COMMODITY PRICE RISK

         We are exposed to market risk for price fluctuations on purchases of
steel, natural gas, zinc, nickel, and other raw materials and utility
requirements. To limit this exposure, we negotiate the best prices for our
commodities and competitively price our products and services to reflect the
fluctuations in commodity market prices. To a limited extent, we have entered
into commodity derivative instruments (cash flow hedges) to hedge purchases of
steel, natural gas and zinc. At May 31, 2002, these positions were not material
to our financial position, results of operations or cash flows.



                                       20




ITEM 8. - FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

                           CONSOLIDATED BALANCE SHEETS




                                                                                             MAY 31,
                                                                                  ---------------------------
                                  DOLLARS IN THOUSANDS                                 2002           2001
                                                                                  ------------   ------------

                                         ASSETS
                                                                                           
Current assets:
   Cash and cash equivalents                                                      $       496    $       194
   Accounts receivable, less allowances of $8,215 and
     $9,166 at May 31, 2002 and 2001                                                  197,240        169,330
   Inventories
     Raw materials                                                                    103,763        102,051
     Work in process                                                                   60,566         59,735
     Finished products                                                                 55,621         65,720
                                                                                  -----------    -----------
                                                                                      219,950        227,506
   Deferred income taxes                                                               43,538         21,407
   Prepaid expenses and other current assets                                           29,116         31,282
                                                                                  -----------    -----------
       Total current assets                                                           490,340        449,719
Investments in unconsolidated affiliates                                               91,759         58,638
Goodwill                                                                               75,400         76,439
Other assets                                                                           33,219         54,317
Property, plant and equipment
   Land                                                                                24,933         25,085
   Buildings and improvements                                                         259,054        244,834
   Machinery and equipment                                                            921,600        883,160
   Construction in progress                                                            19,821         48,111
                                                                                  -----------    -----------
                                                                                    1,225,408      1,201,190
   Less accumulated depreciation                                                      458,812        364,441
                                                                                  -----------    -----------
                                                                                      766,596        836,749
                                                                                  -----------    -----------
       Total assets                                                               $ 1,457,314    $ 1,475,862
                                                                                  ===========    ===========

                          LIABILITIES AND SHAREHOLDERS' EQUITY

Current liabilities:
   Accounts payable                                                               $   233,181    $   207,568
   Notes payable                                                                        5,281         13,794
   Accrued compensation, contributions to employee
     benefit plans and related taxes                                                   37,202         39,329
   Dividends payable                                                                   13,683         13,660
   Other accrued items                                                                 45,428         28,560
   Income taxes                                                                         3,494          1,960
   Current maturities of long-term debt                                                 1,082          1,748
                                                                                  -----------    -----------
       Total current liabilities                                                      339,351        306,619
Other liabilities                                                                      32,514         19,860
Long-term debt                                                                        289,250        309,208
Deferred income taxes                                                                 148,726        140,974
Contingent liabilities and commitments - Note G                                            --             --
Minority interest                                                                      41,217         49,536

Shareholders' equity:
   Preferred shares, without par value; authorized - 1,000,000 shares;
     issued and outstanding - none                                                         --             --
   Common shares, without par value; authorized - 150,000,000 shares;
     issued and outstanding, 2002 - 85,512,225 shares, 2001 - 85,375,425 shares            --             --
   Additional paid-in capital                                                         111,484        109,685
   Cumulative other comprehensive loss, net of taxes of $2,214 and $4,349
     at May 31, 2002 and 2001                                                          (5,055)        (8,024)
   Retained earnings                                                                  499,827        548,004
                                                                                  -----------    -----------
                                                                                      606,256        649,665
                                                                                  -----------    -----------
       Total liabilities and shareholders' equity                                 $ 1,457,314    $ 1,475,862
                                                                                  ===========    ===========


                See notes to consolidated financial statements.



                                       21



                       CONSOLIDATED STATEMENTS OF EARNINGS





                                                                                 YEAR ENDED MAY 31,
                                                                  --------------------------------------------------
                IN THOUSANDS, EXCEPT PER SHARE                        2002              2001              2000
                                                                  --------------    --------------    --------------
                                                                                               
Net sales                                                           $ 1,744,961      $ 1,826,100        $ 1,962,606
Cost of goods sold                                                    1,480,184        1,581,178          1,629,455
                                                                    -----------      -----------        -----------
    Gross margin                                                        264,777          244,922            333,151
Selling, general & administrative expense                               165,885          173,264            163,662
Restructuring expense                                                    64,575            6,474                 --
                                                                    -----------      -----------        -----------
    Operating income                                                     34,317           65,184            169,489
Other income (expense):
  Miscellaneous income (expense)                                         (3,224)            (928)             2,653
  Nonrecurring loss                                                     (21,223)              --             (8,553)
  Interest expense                                                      (22,740)         (33,449)           (39,779)
  Equity in net income of unconsolidated affiliates                      23,110           25,201             26,832
                                                                    -----------      -----------        -----------
    Earnings before income taxes                                         10,240           56,008            150,642
Income tax expense                                                        3,738           20,443             56,491
                                                                    -----------      -----------        -----------
    Net earnings                                                    $     6,502      $    35,565        $    94,151
                                                                    ===========      ===========        ===========

Average common shares outstanding (basic)                                85,408           85,590             88,411

Average common shares outstanding (diluted)                              85,929           85,623             88,598

                                                                    -----------      -----------        -----------

Earnings per share - basic & diluted                                $      0.08      $      0.42        $      1.06
                                                                    ===========      ===========        ===========



                See notes to consolidated financial statements.



                                       22




                 CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY

                            THREE YEARS ENDED MAY 31




                                                                                    CUMULATIVE
                                                                                       OTHER
                                          COMMON STOCK            ADDITIONAL       COMPREHENSIVE
                                  ------------------------------    PAID-IN        LOSS, NET OF       RETAINED
DOLLARS IN THOUSANDS, EXCEPT          SHARES          AMOUNT         CAPITAL             TAX           EARNINGS          TOTAL
PER SHARE                         --------------  -------------- --------------  ------------------ --------------  --------------
                                                                                                   
Balance at June 1, 1999              89,949,274   $          --   $    111,474     $      (8,484)    $    586,659    $    689,649

Comprehensive income:
  Net income                                 --              --             --                --           94,151          94,151
   Unrealized gain on
     investment                                                                            5,616                            5,616
  Foreign currency
    translation                              --              --             --            (2,938)              --          (2,938)
                                                                                                                     ------------
    Total comprehensive
      income                                                                                                               96,829
                                                                                                                     ------------
Common shares issued                    358,203              --          4,018                --               --           4,018
Purchase and retirement
  of common shares                   (4,552,952)             --         (5,720)               --          (58,020)        (63,740)
Cash dividends declared
  ($0.61 per share)                          --              --             --                --          (53,391)        (53,391)
Other                                        --              --              4                --              (15)            (11)
                                  -------------   -------------  -------------   ---------------    -------------    ------------
Balance at May 31, 2000              85,754,525              --        109,776            (5,806)         569,384         673,354

Comprehensive income:
  Net income                                 --              --             --                --           35,565          35,565
  Unrealized gain on
    investment                               --              --             --                 1               --               1
  Foreign currency
    translation                              --              --             --            (2,219)              --          (2,219)
                                                                                                                     ------------
    Total comprehensive
      income                                                                                                               33,347
                                                                                                                     ------------
Purchase and retirement
  of common shares                     (379,100)             --           (485)               --           (2,184)         (2,669)
Cash dividends declared
  ($0.64 per share)                          --              --             --                --          (54,762)        (54,762)
Other                                        --              --            394                --                1             395
                                  -------------   -------------  -------------   ---------------    -------------    ------------
Balance at May 31, 2001              85,375,425              --        109,685            (8,024)         548,004         649,665

Comprehensive income:
  Net income                                 --              --             --                --            6,502           6,502
  Unrealized loss on
    investment                               --              --             --               (45)              --             (45)
  Foreign currency
    translation                              --              --             --             3,967               --           3,967
  Minimum pension
    liability                                --              --             --               (32)              --             (32)
  Cash flow hedges                           --              --             --              (921)              --            (921)
                                                                                                                     ------------
    Total comprehensive
      income                                                                                                                9,471
                                                                                                                     ------------
Common shares issued                    136,800              --          1,799                --               --           1,799
Cash dividends declared
  ($0.64 per share)                          --              --             --                --          (54,677)        (54,677)
Other                                        --              --             --                --               (2)             (2)
                                  -------------   -------------  -------------   ---------------    -------------    ------------
Balance at May 31, 2002              85,512,225   $          --   $    111,484     $      (5,055)    $    499,827    $    606,256
                                  =============   =============  =============   ===============    =============    ============




                See notes to consolidated financial statements.



                                       23



                      CONSOLIDATED STATEMENTS OF CASH FLOWS




                                                                                          YEAR ENDED MAY 31,
                                                                          -------------------------------------------------
                              DOLLARS IN THOUSANDS                            2002              2001             2000
                                                                          --------------    --------------   --------------
                                                                                                      
OPERATING ACTIVITIES:
   Net earnings                                                            $   6,502         $  35,565         $  94,151
   Adjustments to reconcile net earnings to net cash provided by
     operating activities:
      Depreciation and amortization                                           68,887            70,582            70,997
      Restructuring expense                                                   64,575             6,474                --
      Provision for deferred income taxes                                    (16,721)            9,077           (16,345)
      Nonrecurring loss                                                       21,223                --             8,553
      Equity in undistributed net income (loss) of unconsolidated             (8,929)          (10,119)           13,262
        affiliates
      Minority interest in net income (loss) of consolidated                    (332)            1,464             2,699
        subsidiaries
      Net loss on sale of assets                                               1,002                84                --
      Changes in assets and liabilities:
        Accounts receivable                                                  (32,276)          132,497           (17,413)
        Inventories                                                            7,556            63,886           (29,106)
        Prepaid expenses and other current assets                             (6,521)            4,314             1,264
        Other assets                                                           1,171              (449)          (15,957)
        Accounts payable and accrued expenses                                 24,946            14,804            30,631
        Other liabilities                                                      4,174            (6,725)           (3,826)
                                                                           ---------         ---------         ---------
         Net cash provided by operating activities                           135,257           321,454           138,910

INVESTING ACTIVITIES:
   Investment in property, plant and equipment, net                          (39,100)          (62,900)          (71,541)
   Acquisitions, net of cash acquired                                             --            (2,043)           (1,108)
   Investment in unconsolidated affiliate                                    (21,000)               --                --
   Proceeds from sale of assets                                               10,459             1,030             2,672
                                                                           ---------         ---------         ---------
         Net cash used by investing activities                               (49,641)          (63,913)          (69,977)

FINANCING ACTIVITIES:
   Proceeds from (payments on) short-term borrowings                          (8,513)         (146,401)           37,917
   Proceeds from long-term debt                                                   --             2,064                --
   Principal payments on long-term debt                                      (20,872)          (50,643)           (5,597)
   Proceeds from issuance of common shares                                     1,628                --             4,018
   Proceeds from (payments to) minority interest                              (2,902)           (4,677)            3,790
   Repurchase of common shares                                                    --            (3,406)          (63,003)
   Dividends paid                                                            (54,655)          (54,822)          (53,161)
                                                                           ---------         ---------         ---------
                 Net cash used by financing activities                       (85,314)         (257,885)          (76,036)
                                                                           ---------         ---------         ---------

Increase (decrease) in cash and cash equivalents                                 302              (344)           (7,103)
Cash and cash equivalents at beginning of year                                   194               538             7,641
                                                                           ---------         ---------         ---------
           Cash and cash equivalents at end of year                        $     496         $     194         $     538
                                                                           =========         =========         =========




                See notes to consolidated financial statements.



                                       24




                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE A - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

         Consolidation: The consolidated financial statements include the
accounts of Worthington Industries, Inc. and subsidiaries (the "Company").
Spartan Steel Coating, L.L.C. (owned 52%), Worthington S.A. (owned 52%),
Worthington Tank, Ltda. (owned 65%), and Worthington Gastec, a.s. (owned 51%)
are fully consolidated with the equity owned by the respective partners shown as
minority interest on the balance sheet and their portion of net income or loss
included in miscellaneous income or expense. Investments in unconsolidated
affiliates are accounted for using the equity method. Significant intercompany
accounts and transactions are eliminated. Certain reclassifications were made to
prior year amounts to conform to the 2002 presentation.

         Use of Estimates: The preparation of financial statements in conformity
with accounting principles generally accepted in the United States requires
management to make estimates and assumptions that affect the amounts reported in
the financial statements and accompanying notes. Actual results could differ
from those estimates.

         Cash and Cash Equivalents: The Company considers all highly liquid
investments purchased with a maturity of three months or less to be cash
equivalents.

         Inventories: Inventories are valued at the lower of cost or market.
With the exception of steel coil inventories, which are accounted for using the
specific identification method, cost is determined using the first-in, first-out
method or standard costing which approximates the first-in, first out method for
all inventories.

         Derivative Financial Instruments: The Company does not engage in
currency or commodity speculation and generally enters into forward contracts
and swaps only to hedge specific foreign currency or commodity transactions.
Gains or losses from these contracts offset gains or losses of the assets,
liabilities or transactions being hedged. The amount of these contracts
outstanding and the adjustments marked-to-market are not material.

         In June 2001, the Company adopted Statement of Financial Accounting
Standards ("SFAS") No. 133, Accounting for Derivative Instruments and Hedging
Activities. The Statement requires derivatives to be carried on the balance
sheet at fair value. Derivatives that are not hedges must be adjusted to fair
value through income. If the derivative is a hedge, depending on the nature of
the hedge, changes in the fair value of the derivative will either be offset
against the change in fair value of the hedged assets, liabilities or firm
commitments through earnings, or recognized in other comprehensive income until
the hedged item is recognized in earnings. The change in a derivative's fair
value related to the ineffective portion of a hedge, if any, will be immediately
recognized in earnings. Adoption of SFAS No. 133 resulted in an immaterial
cumulative effect adjustment to miscellaneous expense and an unfavorable
adjustment to other comprehensive income of $1,928,000, net of tax.

         Fair Value of Financial Instruments: The non-derivative financial
instruments included in the carrying amounts of cash and cash equivalents,
receivables, other assets, and payables approximate fair values. The fair value
of long-term debt based upon quoted market prices was $280,573,000 and
$280,543,000 at May 31, 2002 and 2001, respectively.

         Risks and Uncertainties: The Company, including unconsolidated
affiliates, operates 59 production facilities in 22 states and 10 countries. The
Company's largest markets are the automotive and automotive supply markets,
which comprise approximately one-third of the Company's sales. Foreign
operations and exports represent less than 10% of the Company's production and
sales. Approximately 16% of the Company's labor force is covered by collective
bargaining agreements. All significant labor contracts expire over one year from
May 31, 2002. The concentration of credit risks from financial instruments
related to the markets served by the Company is not expected to have a material
adverse effect on the Company's consolidated financial position, cash flows or
future results of operations.



                                       25



         Property and Depreciation: Property, plant and equipment are carried at
cost and depreciated using the straight-line method. Depreciation expense was
$68,734,000 for the fiscal year ended May 31, 2002 ("fiscal 2002"), $66,386,000
for the fiscal year ended May 31, 2001 ("fiscal 2001"), and $66,847,000 for the
fiscal year ended May 31, 2000 ("fiscal 2000"). Accelerated depreciation methods
are used for income tax purposes.

         Capitalized Interest: Interest is capitalized in connection with
construction of qualified assets. Under this policy, the Company capitalized
interest of $358,000 in fiscal 2002, $1,905,000 in fiscal 2001 and $750,000 in
fiscal 2000.

         Stock-Based Compensation: The Company has elected to follow the
accounting provisions of Accounting Principles Board Opinion No. 25 (APB 25),
Accounting for Stock Issued to Employees, for stock-based compensation and to
furnish the pro forma disclosures required under SFAS No. 123, Accounting for
Stock-Based Compensation. See Note F for pro forma disclosures required by SFAS
No. 123 and for additional information on the Company's stock options.

         Revenue Recognition: Revenue is recognized upon shipment of goods if
evidence of an arrangement exists, pricing is fixed and determinable, and
collectibility is probable. In circumstances where the collection of payment is
highly questionable at the time of shipment, recognition of revenue is deferred
until payment is collected. The Company provides for expected returns based on
experience and current customer activities.

         Advertising Expense: The Company expenses advertising costs as
incurred. Advertising expense was $2,095,000, $2,314,000 and $2,059,000 for
fiscal 2002, fiscal 2001 and fiscal 2000, respectively.

         Environmental Costs: Environmental costs are capitalized if the costs
extend the life of the property, increase its capacity, and/or mitigate or
prevent contamination from future operations. Costs related to environmental
contamination treatment and clean-up are charged to expense.

         Statements of Cash Flows: Supplemental cash flow information for the
years ended May 31 is as follows:




                             IN THOUSANDS                     2002             2001              2000
                                                         --------------   --------------    --------------
                                                                                      
        Interest paid                                       $23,485          $34,887           $41,634
        Income taxes paid, net of refunds                    14,371           42,069            22,821



         Nonrecurring Loss: During January 2002, the Company recognized a
$21,223,000 loss for the impairment of assets received in connection with the
fiscal 1999 sale of certain discontinued operations. During fiscal 1999, the
Company sold all of the assets of its Custom Products and Cast Products business
segments for aggregate proceeds of $194,000,000 in cash and $30,000,000 in
preferred stock and subordinated debt issued by four acquirers. As economic
conditions have deteriorated, each of the issuers has encountered difficulty
making scheduled payments under the terms of the preferred stock and
subordinated debt. The Company will continue to review these assets for
impairment indicators and potential write-downs in value.

         During March 1997, the Company issued $92,994,000 of three-year notes
exchangeable into Class A Common Stock of Rouge Industries, Inc. ("Rouge") (the
"DECS"). On March 1, 2000, the Company retired the DECS notes in exchange for
the Rouge shares held by the Company. Prior to the exchange, the Company's
investment in Rouge was classified as an "available-for-sale" security with
adjustments to market value being recorded, net of tax, to shareholders' equity.
While it was outstanding, the DECS liability fluctuated in proportion to the
market value of the Rouge shares. Because it was the Company's intention to
settle the DECS using the Rouge shares, a net of tax adjustment to shareholder's
equity was made for the net change both in stock value and the carrying amount
of the DECS liability while it was outstanding. The previously unrealized loss
on the investment in Rouge was realized when the Company exchanged the Rouge
shares for the DECS, resulting in an $8,553,000 pre-tax loss in fiscal 2000.



                                       26



         Recently Issued Accounting Standards: In October 2001, the Financial
Accounting Standards Board ("FASB") issued SFAS No. 144, Accounting for the
Impairment or Disposal of Long-Lived Assets. This Statement establishes a single
accounting model for the impairment or disposal of long-lived assets. SFAS No.
144 is effective for fiscal years beginning after December 15, 2001. Management
does not expect the adoption of this Statement to have a material impact on the
Company's financial position or results of operations.

         In April 2002, the FASB issued SFAS No. 145, Rescission of FASB
Statements No. 4, 44, and 64, Amendment of FASB Statement No. 13, and Technical
Corrections. This Statement rescinds SFAS No. 4, Reporting Gains and Losses from
Extinguishment of Debt, and an amendment of that Statement, SFAS No. 64,
Extinguishments of Debt Made to Satisfy Sinking-Fund Requirements; rescinds SFAS
No. 44, Accounting for Intangible Assets of Motor Carriers; amends SFAS No. 13,
Accounting for Leases, to eliminate an inconsistency between the required
accounting for sale-leaseback transactions and the required accounting for
certain lease modifications that have economic effects that are similar to
sale-leaseback transactions; and amends other existing authoritative
pronouncements to make various technical corrections, clarify meanings, or
describe their applicability under changed conditions. SFAS No. 145 is effective
for fiscal years beginning after May 15, 2002. Management does not expect the
adoption of this Statement to have a material impact on the Company's financial
position or results of operations.

In June 2002, the FASB issued SFAS No. 146, Accounting for Costs Associated with
Exit or Disposal Activities. This Statement addresses financial accounting and
reporting for costs associated with exit or disposal activities and nullifies
Emerging Issues Task Force Issue No. 94-3, Liability Recognition for Certain
Employee Termination Benefits and Other Costs to Exit an Activity (including
Certain Costs Incurred in a Restructuring). SFAS No. 146 is effective for exit
or disposal activities that are initiated after December 31, 2002. Management
does not expect the adoption of this Statement to have a material impact on the
Company's financial position or results of operations.

NOTE B - SHAREHOLDERS' EQUITY

         Preferred Shares: The Company's Amended Articles of Incorporation
authorize two classes of preferred shares and their relative voting rights. The
Board of Directors is empowered to determine the issue prices, dividend rates,
amounts payable upon liquidation, and other terms of the preferred shares when
issued. No preferred shares are issued or outstanding.

         Comprehensive Income: The components of other comprehensive income
(loss) and related tax effects for the years ended May 31 were as follows:




                             IN THOUSANDS                             2002             2001              2000
                                                                  --------------   --------------    --------------
                                                                                               
Other comprehensive income (loss):
  Unrealized gain (loss) on investment,
    net of tax of $0, $0 and $(3,024)
    in 2002, 2001 and 2000                                         $   (45)         $     1             $ 5,616
Foreign currency translation, net of tax of
  $(2,136), $1,195 and $1,582 in 2002, 2001 and 2000                 3,967           (2,219)             (2,938)
Minimum pension liability, net of tax of $0 in 2002                    (32)              --                  --
Cash flow hedges, net of tax of $495 in 2002                          (921)              --                  --
                                                                   -------          -------             -------
  Other comprehensive income (loss)                                $ 2,969          $(2,218)            $ 2,678
                                                                   =======          =======             =======



         The components of cumulative other comprehensive loss, net of tax, at
May 31 were as follows:


                        IN THOUSANDS                2002           2001
                                                  ---------     ----------

Unrealized gain on investment                     $     9        $    54
Foreign currency translation                       (4,111)        (8,078)
Minimum pension liability                             (32)            --
Cash flow hedges                                     (921)            --
                                                  -------        -------
   Cumulative other comprehensive loss            $(5,055)       $(8,024)
                                                  =======        =======




                                       27




NOTE C - DEBT

         Debt at May 31 is summarized as follows:




                                               IN THOUSANDS            2002        2001
                                                                    ---------   ---------
                                                                          
        Short-term notes payable                                    $  5,281    $ 13,794
        7.125% senior notes due May 15, 2006                         142,409     158,500
        6.700% senior notes due December 1, 2009                     145,000     145,000
        Other                                                          2,923       7,456
                                                                    --------    --------
           Total debt                                                295,613     324,750
        Less current maturities and short-term notes payable           6,363      15,542
                                                                    --------    --------
           Total long-term debt                                     $289,250    $309,208
                                                                    ========    ========



         Short-term notes payable represent notes payable to banks. Bank notes
with Brazilian banks were $2,909,000 and $956,000 at May 31, 2002 and 2001,
respectively, with a weighted average interest rate of 21.98% for fiscal 2002
and 23.86% for fiscal 2001. The weighted average interest rate for all other
bank notes was 4.78% for fiscal 2002 and 5.96% for fiscal 2001. During May 2002,
the Company replaced its $190,000,000 revolving credit facility maturing May
2003 with $310,000,000 in new facilities syndicated with various banks. The full
$310,000,000 is available to the Company. The new facilities consist of a
$155,000,000 364-day revolving credit agreement maturing May 2003 and a
$155,000,000 five-year revolving credit agreement maturing May 2007. The Company
pays commitment fees on the unused credit amount under the facilities. Interest
rates on borrowings under the facilities and related fees are determined by the
Company's senior unsecured long-term debt ratings as assigned by Standard &
Poor's Ratings Services and Moody's Investors Service. There were no outstanding
balances under the facilities at May 31, 2002. The covenants in the facilities
include, among others, maintenance of a debt-to-total capitalization ratio of
not more than 55% and maintenance of a debt-to-EBITDA (Earnings Before Interest,
Taxes, Depreciation and Amortization) ratio of not more than 3.75 times through
February 2003, declining periodically thereafter to 3.00 times in May 2005. The
Company was in compliance with all covenants under the facilities at May 31,
2002.

         During fiscal 2002 and 2001, the Company entered into open-market
transactions to repurchase portions of the 7.125% Notes due 2006 and the 6.700%
Notes due 2009. The total amounts of each issue repurchased through May 31, 2002
were $57,591,000 and $5,000,000, respectively.

         During fiscal 2002, the Company retired "Other" debt of $4,030,000
representing various industrial development revenue bonds. At May 31, 2002, the
Company's remaining "Other" debt represented debt from foreign operations with a
weighted average interest rate of 3.49%. During fiscal 2001, the Company prepaid
$7,305,000 of floating rate notes due 2011. In conjunction with the prepayment,
the Company terminated certain interest rate swap agreements that effectively
converted the interest rate on the floating rate notes to a 5.91% fixed rate.
The Company recorded a $392,000 loss during fiscal 2001 to reflect the
termination of the interest rate swap agreements. At May 31, 2002, the Company
was not a party to any interest rate swap agreements or other interest rate
derivatives.

         Principal payments due on long-term debt in the next five fiscal years
and the remaining years thereafter are as follows (in thousands):

                         2003                              $     1,082
                         2004                                    1,003
                         2005                                      757
                         2006                                  142,490
                         2007                                       --
                         Thereafter                            145,000
                                                           -----------
                         Total                             $   290,332
                                                           ===========



                                       28



NOTE D - INCOME TAXES

         Income taxes for the years ended May 31 were as follows:




                            IN THOUSANDS          2002             2001           2000
                                               ----------       ---------       ---------
                                                                       
         Current:
           Federal                             $ 19,142         $  6,740        $ 66,070
           State and local                        2,051            1,126           4,078
           Foreign                                 (734)           3,500           2,688
         Deferred:
           Federal                              (14,570)           8,998         (16,514)
           State                                 (2,151)              79             169
                                               --------         --------        --------
                                               $  3,738         $ 20,443        $ 56,491
                                               ========         ========        ========



         The components of the Company's deferred tax assets and liabilities as
of May 31 were as follows:




                                      IN THOUSANDS                                 2002         2001
                                                                                ---------    ---------
                                                                                       
        Deferred tax assets:
                  Accounts receivable                                           $   8,104    $   4,078
                  Inventory                                                         4,671        4,551
                  Accrued expenses                                                  6,698        8,337
                  Restructuring expenses                                           18,502           --
                  Income taxes                                                      4,746        4,094
                  Other                                                               817          347
                                                                                ---------    ---------
                                                                                   43,538       21,407
        Deferred tax liabilities:
                  Property, plant, and equipment                                  135,238      129,688
                  Undistributed earnings of unconsolidated affiliates              14,597       13,512
                  Other                                                            (1,109)      (2,226)
                                                                                ---------    ---------
                                                                                  148,726      140,974
                                                                                ---------    ---------
                  Net deferred tax liability                                    $ 105,188    $ 119,567
                                                                                =========    =========



         The reasons for the difference between the effective income tax rate
and the statutory federal income tax rate were as follows:




                                                                      2002              2001             2000
                                                                  --------------    --------------   --------------
                                                                                                 
         Federal statutory rate                                        35.0%             35.0%            35.0%
         State and local income taxes, net of federal tax benefit      (0.6)              1.4              1.8
         Foreign and other                                              2.1               0.1              0.7
                                                                  --------------    --------------   --------------
         Effective tax rate                                            36.5%             36.5%            37.5%
                                                                  ==============    ==============   ==============



NOTE E - EMPLOYEE BENEFIT PLANS

         The Company provides pension benefits to employees through deferred
profit sharing or defined benefit plans. Most employees are covered by
contributory deferred profit sharing plans. Company contributions to the defined
contribution plans generally are determined as a percentage of the Company's
pre-tax income before profit sharing. The defined benefit plans are
non-contributory pension plans which cover certain employees based on age and
length of service. Company contributions to these plans exceeded ERISA's minimum
funding requirements for fiscal 2002.



                                       29




         The following table summarizes the components of net periodic pension
cost for the defined benefit and contribution plans for the years ended May 31:




                              IN THOUSANDS                 2002      2001       2000
                                                        ---------  --------   --------
                                                                     
Defined benefit plans:
   Service cost                                         $   934    $   922    $   827
   Interest cost                                          1,333      1,242      1,051
   Actual loss (return) on plan assets                      287      1,092     (1,109)
   Net amortization and deferral                         (1,218)    (2,135)       177
                                                        -------    -------    -------
   Net pension cost on defined benefit plans              1,336      1,121        946
Defined contribution plans                                6,735      5,676      6,418
                                                        -------    -------    -------
     Total pension cost                                 $ 8,071    $ 6,797    $ 7,364
                                                        =======    =======    =======



         The following actuarial assumptions were used for the Company's defined
benefit pension plans:




                                                                      2002              2001             2000
                                                                  --------------    --------------   --------------
                                                                                                 
        Weighted average discount rate                                 7.00%             7.43%            7.47%
        Weighted average expected long-term rate of return             8.36%             8.32%            8.31%



         In addition to and as part of its consolidation plan, the Company
recognized a $4,242,000 net curtailment loss in fiscal 2002 (see Note N). The
loss primarily resulted from the recognition of prior service cost related to
employees to be terminated.

         The following table summarizes amounts recognized in the Company's
consolidated balance sheets and the funded status for defined benefit pension
plans at May 31:




                                         IN THOUSANDS                             2002          2001
                                                                               ----------     --------
                                                                                        
        Change in benefit obligation
                 Benefit obligation, beginning of year                          $ 17,605      $ 14,891
                 Service cost                                                        934           922
                 Interest cost                                                     1,333         1,242
                 Amendments                                                           --         1,108
                 Curtailment                                                        (325)           --
                 Actuarial loss                                                      922           114
                 Benefits paid                                                      (714)         (672)
                                                                                --------      --------
                 Benefit obligation, end of year                                  19,755        17,605
                                                                                --------      --------

        Change in plan assets
                 Fair value, beginning of year                                    14,520        14,767
                 Actual loss on plan assets                                         (287)       (1,092)
                 Company contributions                                             6,338         1,425
                 Benefits paid                                                      (714)         (580)
                                                                                --------      --------
                 Fair value, end of year                                          19,857        14,520
                                                                                --------      --------

        Funded (underfunded) status                                                  102        (3,085)

        Unrecognized net actuarial loss (gain)                                     1,618        (1,385)
        Unrecognized prior service cost                                            1,709         3,161
        Unrecognized transition obligation (asset)                                   (11)           65
        Minimum pension liability                                                     --        (1,857)
                                                                                --------      --------
        Prepaid (accrued) benefit cost                                          $  3,418      $ (3,101)
                                                                                ========      ========




                                       30




         Plans with benefit obligations in excess of fair value of plan assets:



                                                                              
                    Projected benefit obligation                     $       --     $ 16,816

                    Fair value of plan assets                                --       13,469
                                                                     -----------    ---------
                    Funded status                                    $       --     $ (3,347)
                                                                     ===========    =========



         Plan assets consist principally of listed equity securities and fixed
income instruments.

NOTE F - STOCK OPTIONS

         Under its employee stock option plan, the Company may grant incentive
stock options to purchase common shares at not less than 100% of market value at
date of grant. Under its non-employee director stock option plan, the Company
may grant non-qualified stock options at a price determined by the Compensation
and Stock Option Committee. Generally, stock options vest and become exercisable
at the rate of 20% per year beginning one year from date of grant and expire ten
years thereafter.

         The following table summarizes the stock option plans' activities for
the years ended May 31:




                                                     2002                    2001                     2000
                                            ----------------------- -----------------------  -----------------------
                                                        WEIGHTED                 WEIGHTED                WEIGHTED
                                              STOCK      AVERAGE      STOCK       AVERAGE      STOCK      AVERAGE
         IN THOUSANDS, EXCEPT PER SHARE      OPTIONS      PRICE      OPTIONS       PRICE      OPTIONS      PRICE
                                            ----------  ----------- -----------  ----------  ----------- -----------
                                                                                          
        Outstanding, beginning of year          5,839      $13.07       4,336       $14.90        3,907     $15.04
        Granted                                    12       11.05       1,851         9.30        1,006      12.75
        Exercised                                (137)      12.10          --          --          (358)      9.25
        Forfeited                                (297)      13.90        (348)       15.77         (219)     17.29
                                            ---------               ---------                 ---------
        Outstanding, end of year                5,417       13.05       5,839        13.07        4,336      14.90
                                            =========               =========                 =========

        Exercisable at end of year              2,735       14.92       2,005        16.34        1,474      17.68
                                            =========               =========                 =========



         The following table summarizes information for stock options
outstanding and exercisable at May 31, 2002:




                                                            OUTSTANDING                          EXERCISABLE
                                             -------------------------------------------  --------------------------
                                                                            WEIGHTED
                                                             WEIGHTED       AVERAGE                      WEIGHTED
                                                             AVERAGE       REMAINING                      AVERAGE
                                                             EXERCISE     CONTRACTUAL                    EXERCISE
           IN THOUSANDS, EXCEPT PER SHARE       NUMBER        PRICE           LIFE          NUMBER         PRICE
                                             ------------- ------------- ---------------  ------------  ------------
                                                                                             
         Exercise prices between
            $  9.00 and $13.00                     4,169       $11.32           5.0             1,653        $12.06
            $14.38 and $21.38                      1,248        18.82           4.1             1,082         19.28



         Under APB 25, the Company does not recognize compensation expense
related to stock options, as no stock options are granted at a price below the
market price on the day of grant.



                                       31




         Pro Forma Information: Pro forma information regarding net income and
earnings per share is required by SFAS No. 123. This information is required to
be determined as if the Company had accounted for its stock options granted
after December 31, 1994 under the fair value method prescribed by that
Statement. The weighted average fair value of stock options granted in fiscal
2002, 2001 and 2000 was $2.89, $2.27 and $2.84, respectively, based on the
Black-Scholes option-pricing model with the following weighted average
assumptions:




                                                                       2002              2001             2000
                                                                   --------------   ---------------   --------------
                                                                                                  
         Assumptions used:
           Dividend yield                                               4.55%            6.38%             4.25%
           Expected volatility                                         23.00%           23.00%            23.00%
           Risk-free interest rate                                      4.38%            3.61%             5.96%
           Expected lives (years)                                         5                5                5



         Had compensation cost for the Company's stock option plans been
determined based on the fair value at the grant date for awards in 2002, 2001
and 2000 consistent with the provisions of SFAS No. 123, the Company's net
earnings and earnings per share would have been as presented in the following
table:




                      IN THOUSANDS, EXCEPT PER SHARE                   2002              2001             2000
                                                                   --------------   ---------------   --------------
                                                                                                  
        Pro forma net earnings                                          $  5,072         $ 34,199          $ 92,708
        Pro forma earnings per share (basic)                                0.06             0.40              1.05
        Pro forma earnings per share (diluted)                              0.06             0.40              1.05



         The fair value of each stock option grant was estimated on the date of
grant using the Black-Scholes option-pricing model with the above weighted
average assumptions used for grants. Because the Company's stock options have
characteristics significantly different from those of traded stock options, and
because changes in the subjective input assumptions can materially affect the
fair value estimate, in the Company's opinion, the existing models do not
necessarily provide a reliable single measure of the fair value of its stock
options.

NOTE G - CONTINGENT LIABILITIES AND COMMITMENTS

         The Company is a defendant in certain legal actions. In the opinion of
management, the outcome of these actions, which is not clearly determinable at
the present time, would not significantly affect the Company's consolidated
financial position or future results of operations. The Company believes that
environmental issues will not have a material effect on capital expenditures,
consolidated financial position or future results of operations.

         To secure access to facilities used to regenerate acid used in certain
steel processing locations, the Company has entered into unconditional purchase
obligations with a third party which require the Company to deliver certain
quantities of acid for processing annually through the year 2019. In addition,
the Company is required to pay for freight and utilities used in processing its
acid. The aggregate amount of required future payments at May 31, 2002 is as
follows (in thousands):

                      2003                                  $ 4,395
                      2004                                    4,395
                      2005                                    4,395
                      2006                                    4,395
                      2007                                    4,395
                      Thereafter                             52,745
                                                            -------
                      Total                                 $74,720
                                                            =======


         The Company may not terminate the unconditional purchase obligations
without assuming or otherwise repaying certain debt of the supplier, based on
the fair market value of the facility. At May 31, 2002, $32,456,000 of such debt
was outstanding.



                                       32



NOTE H - INDUSTRY SEGMENT DATA

         The Company's operations include three reportable segments (Processed
Steel Products, Metal Framing and Pressure Cylinders). Factors used to identify
these segments include the products and services provided by each segment as
well as the management reporting structure used by the Company. A discussion of
each segment is outlined below.

         Processed Steel Products: This segment consists of two business units,
The Worthington Steel Company ("Worthington Steel") and The Gerstenslager
Company ("Gerstenslager"). Both are intermediate processors of flat-rolled
steel. This segment's processing capabilities include blanking, cold-rolling,
dry lubricating, configured blanking, cutting-to-length, edging, hot-dipped
galvanizing, hydrogen annealing, nickel plating, painting, pickling, slitting,
stamping, tension leveling, and zinc/nickel coating. Worthington Steel sells to
customers principally in the automotive, lawn and garden, construction,
hardware, furniture, office equipment, electrical control, leisure and
recreation, appliance, farm implement, HVAC, and aerospace markets.
Gerstenslager supplies automotive aftermarket body panels within the United
States primarily to domestic and transplant automotive and heavy duty truck
manufacturers.

         Metal Framing: This segment consists of one business unit, Dietrich
Industries, Inc. ("Dietrich"), which produces metal framing products for the
commercial and residential construction markets in the United States. Dietrich's
customers primarily consist of wholesale distributors and commercial and
residential building contractors.

         Pressure Cylinders: This segment consists of one business unit,
Worthington Cylinder Corporation ("Worthington Cylinders"). Worthington
Cylinders produces a diversified line of pressure cylinder vessels, including
liquefied petroleum gas ("LPG") cylinders, refrigerant cylinders, and
industrial/specialty gas cylinders. LPG cylinders are used for gas barbecue
grills, camping equipment, residential heating systems, industrial forklifts,
and commercial/residential cooking (outside North America). Refrigerant
cylinders are used to hold refrigerant gases for commercial and residential air
conditioning and refrigeration systems and for automotive air conditioning
systems. Industrial/specialty gas cylinders are used as containers for gases for
the following: cutting and welding metals; breathing (medical, diving and
firefighting); semiconductor production; beverage delivery; and compressed
natural gas systems. Worthington Cylinders also produces recycle and recovery
tanks for refrigerant gases and non-refillable cylinders for helium balloon
kits.

         The accounting policies of the operating segments are described in Note
A. The Company evaluates segment performance based on operating income.
Inter-segment sales are not material.



                                       33



         Summarized financial information for the Company's reportable segments
is shown in the following table. The "Other" category includes corporate related
items, results of immaterial operations, and income and expense not allocable to
the reportable segments.




                             IN MILLIONS                2002          2001          2000
                                                    ----------    ----------    ----------
                                                                       
         NET SALES
         Processed Steel Products                   $  1,132.7    $  1,184.9    $  1,287.9
         Metal Framing                                   306.0         346.0         350.6
         Pressure Cylinders                              292.8         289.1         318.8
         Other                                            13.5           6.1           5.3
                                                    ----------    ----------    ----------
           Total                                    $  1,745.0    $  1,826.1    $  1,962.6
                                                    ==========    ==========    ==========

         OPERATING INCOME
         Processed Steel Products                   $     13.6    $     29.3    $     96.8
         Metal Framing                                    19.1          23.7          43.2
         Pressure Cylinders                               11.0          19.3          34.2
         Other                                            (9.4)         (7.1)         (4.7)
                                                    ----------    ----------    ----------
           Total                                    $     34.3    $     65.2    $    169.5
                                                    ==========    ==========    ==========

         DEPRECIATION AND AMORTIZATION
         Processed Steel Products                   $     45.3    $     46.2    $     48.0
         Metal Framing                                    10.0          10.6           9.4
         Pressure Cylinders                                9.8          10.1          10.4
         Other                                             3.8           3.7           3.2
                                                    ----------    ----------    ----------
           Total                                    $     68.9    $     70.6    $     71.0
                                                    ==========    ==========    ==========

         TOTAL ASSETS
         Processed Steel Products                   $    903.3    $    908.1    $  1,049.6
         Metal Framing                                   244.3         239.9         256.5
         Pressure Cylinders                              154.0         178.9         215.9
         Other                                           155.7         149.0         151.9
                                                    ----------    ----------    ----------
           Total                                    $  1,457.3    $  1,475.9    $  1,673.9
                                                    ==========    ==========    ==========

         CAPITAL EXPENDITURES
         Processed Steel Products                   $     17.8    $     31.0    $     31.2
         Metal Framing                                    13.8          15.1          11.0
         Pressure Cylinders                                4.8           9.8          12.4
         Other                                             2.7           7.0          16.9
                                                    ----------    ----------    ----------
           Total                                    $     39.1    $     62.9    $     71.5
                                                    ==========    ==========    ==========



NOTE I - RELATED PARTY TRANSACTIONS

         The Company purchases from and sells to affiliated companies certain
raw materials and services at prevailing market prices. Sales to affiliated
companies for fiscal 2002, 2001 and 2000 totaled $25,321,000, $36,063,000 and
$31,359,000, respectively. Accounts receivable related to these transactions
were $681,000 and $3,671,000 at May 31, 2002 and 2001, respectively. Accounts
payable to affiliated companies were $31,111,000 and $23,427,000 at May 31, 2002
and 2001, respectively.



                                       34




NOTE J - INVESTMENTS IN UNCONSOLIDATED AFFILIATES

         The Company's investments in affiliated companies, which are not
majority-owned and not controlled, are accounted for using the equity method.
These equity investments and the percentage interest owned consist of
Worthington Armstrong Venture (50%), TWB Company, L.L.C. (33%), Acerex S.A. de
C.V. (50%), Worthington Specialty Processing (50%) and Aegis Metal Framing
(60%).

         The Company received dividends from unconsolidated affiliates totaling
$12,500,000 and $15,082,000 in 2002 and 2001, respectively.

         Financial information for affiliated companies accounted for using the
equity method as of, and for, the years ended May 31 was as follows:




                              IN THOUSANDS                             2002              2001             2000
                                                                   --------------   ---------------   --------------
                                                                                                 
         Current assets                                                $ 151,655        $ 125,938         $ 120,619
         Noncurrent assets                                               156,730          124,263           129,699
         Current liabilities                                              66,160           54,772            55,220
         Noncurrent liabilities                                           54,672           66,156            85,568
         Net sales                                                       420,222          417,057           377,630
         Gross margin                                                     81,913           84,825            89,931
         Net income                                                       47,457           51,335            55,921



         The Company's share of undistributed earnings of unconsolidated
affiliates was $23,919,000 at May 31, 2002.

NOTE K - EARNINGS PER SHARE

         The following table sets forth the computation of basic and diluted
earnings per share:




                                                                                         YEAR ENDED MAY 31,
                                                                           ----------------------------------------------
               DOLLARS IN THOUSANDS, EXCEPT PER SHARE                         2002              2001             2000
                                                                           -----------       -----------      -----------
                                                                                                     
        Numerator (basic & diluted):
           Net earnings - income available to common
             shareholders                                                  $     6,502       $    35,565      $    94,151

        Denominator:
           Denominator for basic earnings per share - weighted
             average shares                                                 85,408,200        85,590,089       88,410,804
           Effect of dilutive securities - stock options                       520,541            33,288          187,009
                                                                           -----------       -----------      -----------

        Denominator for diluted earnings per share - adjusted
           weighted average shares                                          85,928,741        85,623,377       88,597,813
                                                                           ===========       ===========      ===========

        Basic earnings per share                                           $      0.08       $      0.42      $      1.06
        Diluted earnings per share
                                                                                  0.08              0.42             1.06



         Stock options covering 1,298,094, 4,143,873 and 1,559,315 common shares
for fiscal 2002, fiscal 2001 and fiscal 2000 have been excluded from the
computation of diluted earnings per share because the effect would have been
antidilutive for those periods.



                                       35



NOTE L - OPERATING LEASES

         The Company leases certain property and equipment from third parties
under non-cancelable operating lease agreements. Rent expense under operating
leases was $7,732,000 in fiscal 2002, $4,969,000 in fiscal 2001 and $3,210,000
in fiscal 2000. Future minimum lease payments for non-cancelable operating
leases having an initial or remaining term in excess of one year at May 31,
2002, are as follows (in thousands):

                         2003                             $ 5,219
                         2004                               4,241
                         2005                               3,417
                         2006                               1,421
                         2007                               1,010
                         Thereafter                         3,685
                                                          -------
                         Total                            $18,993
                                                          =======


NOTE M - SALE OF ACCOUNTS RECEIVABLE

         On November 30, 2000, the Company and certain of its subsidiaries
entered into a $120,000,000 revolving trade receivables securitization facility.
In May 2001, this facility was expanded to include other subsidiaries and was
increased to $190,000,000. Pursuant to the terms of the facility, these
subsidiaries sell their accounts receivable, on a revolving basis, to a
wholly-owned, bankruptcy-remote subsidiary of the Company, Worthington
Receivables Corporation ("WRC"), which is consolidated for financial reporting
purposes. In turn, WRC sells, on a revolving basis, up to $190,000,000 undivided
ownership interest in the purchased accounts receivable to independent third
parties. The Company retains an undivided interest in this pool and is subject
to risk of loss based on the collectibility of the receivables from this
retained interest. Because the amount eligible to be sold excludes receivables
past due, balances with foreign customers, concentrations over limits with
specific customers, and certain reserve amounts, the Company believes additional
risk of loss is minimal. Also because of these exclusions, no discount occurs on
the sale and no gain or loss is recorded; however, facility fees of $4,082,000
and $3,110,000 were incurred during fiscal 2002 and 2001, respectively. The book
value of the retained portion approximates fair value. The Company continues to
service the accounts receivable. No servicing asset or liability has been
recognized as the Company's cost to service the accounts receivable is expected
to approximate the servicing income.

         As of May 31, 2002, WRC had sold $100,000,000 of undivided ownership
interest in accounts receivable. The proceeds from the sale were reflected as a
reduction of accounts receivable on the consolidated balance sheets and as
operating cash flows in the consolidated statements of cash flows. The sale
proceeds were used to pay down short-term debt.

NOTE N - RESTRUCTURING EXPENSE

         During the quarter ended February 28, 2002, the Company announced a
consolidation plan to improve profitability. This plan affects each of the
Company's business segments as six facilities will be closed and two others will
be restructured. As part of the consolidation plan, the Company recorded a
$64,575,000 pre-tax restructuring expense. The restructuring expense includes a
write-down to fair value of certain property and equipment, severance and
employee related costs, and other items. Of this expense, all but $11,842,000
for severance and employee related costs are non-cash charges. The severance and
employee related costs are due to the elimination of 542 administrative,
production and other employee positions. As of May 31, 2002, 230 employee
positions had been eliminated (205 through termination and 25 through retirement
and attrition), and severance of $1,427,000 was paid. The consolidation process
should be substantially completed by January 2003.



                                       36



         The components of the restructuring charge are summarized as follows:




                                                    AMOUNT                                              BALANCE
                                                    CHARGED                             OTHER           MAY 31,
                    IN THOUSANDS                   TO INCOME         PAYMENTS          CREDITS           2002
                                                 --------------   --------------    --------------   --------------
                                                                                           
         Property and equipment                   $48,245          $  (155)           $   --           $48,090
         Severance and employee related            11,842           (1,438)               --            10,404
         Other items                                4,488             (244)               --             4,244
                                                  -------          -------            ------           -------
              Total                               $64,575          $(1,837)           $   --           $62,738
                                                  =======          =======            ======           =======



         The sales of the affected plants will be transferred to other Company
locations except for the sales of the Itu, Brazil, facility and the painted and
coated products of the Malvern, Pennsylvania, facility. Net sales for the
products that will not be transferred were $42,363,000, $65,484,000 and
$70,385,000 for fiscal 2002, 2001 and 2000, respectively. The related operating
income (loss) for these products was $(5,314,000), $(14,528,000) and $643,000
for fiscal 2002, 2001 and 2000, respectively.

         During the quarter ended February 28, 2001, the Company recorded a
pre-tax restructuring expense of $6,474,000 for the partial shutdown of the
Malvern facility. The Company has sold all of the idled equipment and settled
the termination liabilities for approximately the costs that were accrued.

NOTE O - GOODWILL

         The Company adopted SFAS No. 141, Business Combinations, and SFAS No.
142, Goodwill and Other Intangible Assets, effective June 2001. SFAS No. 141
requires the use of the purchase method of accounting for any business
combinations initiated after June 30, 2001, and further clarifies the criteria
to recognize intangible assets separately from goodwill. Under SFAS No. 142,
goodwill and indefinite-lived intangible assets are no longer amortized but are
reviewed for impairment. During the six months ended November 30, 2001, the
Company performed the required initial impairment tests of goodwill. No
impairments were then indicated. The annual impairment test was performed during
the fourth quarter of fiscal 2002, and goodwill of $566,000 was written off as a
result.

         The impact of the adoption of SFAS No. 142 for the years ended May 31
is summarized as follows:




                    IN THOUSANDS, EXCEPT PER SHARE                    2002              2001             2000
                                                                  --------------    --------------   --------------
                                                                                            
         Net earnings as reported                                 $       6,502     $     35,565     $  94,151
         Add back:  goodwill amortization after-tax                          --            1,581         1,429
                                                                  -------------     ------------     ---------
              Adjusted net earnings                               $       6,502     $     37,146     $  95,580
                                                                  =============     ============     =========

          Earnings per common share as reported -
           basic & diluted                                        $       0.08      $      0.42      $    1.06
         Goodwill amortization after-tax
                                                                            --             0.01           0.02
                                                                  -------------     ------------     ---------
             Adjusted earnings per common share -
               basic & diluted                                    $       0.08      $      0.43      $    1.08
                                                                  =============     ============     =========




                                       37



         Goodwill by segment is summarized as follows at May 31:




                                     IN THOUSANDS                    2002             2001
                                                                 --------------   --------------
                                                                              
            Processed Steel Products                             $          --      $        17
            Metal Framing                                               57,752           57,752
            Pressure Cylinders                                          17,648           18,104
            Other                                                           --              566
                                                                 -------------      -----------
                                                                 $      75,400      $    76,439
                                                                 =============      ===========



The goodwill related to Processed Steel Products was written off upon the
adoption of SFAS No. 142. The change in the goodwill balance for Pressure
Cylinders relates to foreign currency translation adjustments and the shutdown
of the Brazil operations. The reduction in Other goodwill was a result of the
annual impairment test.

NOTE P - QUARTERLY RESULTS OF OPERATIONS (UNAUDITED)

         The following is a summary of the unaudited quarterly results of
operations for the years ended May 31:




                                                                        THREE MONTHS ENDED
                                               ---------------------------------------------------------------------
            IN THOUSANDS, EXCEPT PER SHARE        AUGUST 31        NOVEMBER 30      FEBRUARY 28         MAY 31
                                               ----------------  ---------------- ----------------  ----------------
                                                                                          
          2002
          Net sales                              $   409,558       $   410,379      $   405,740       $   519,284
          Gross margin                                59,997            61,297           50,851            92,632
          Net earnings                                14,285            11,323          (45,865)           26,759

          Earnings per share (diluted)           $      0.17       $      0.13      $     (0.53)      $      0.31

          2001
          Net sales                              $   484,224       $   457,369      $   418,717       $   465,790
          Gross margin                                63,878            56,621           53,583            70,840
          Net earnings                                12,477             6,880            1,778            14,430

         Earnings per share (diluted)            $      0.15       $      0.08      $      0.02       $      0.17



         Results for the quarter ended February 28, 2002 include a pre-tax
restructuring expense of $64,575,000 ($0.48 per share, net of tax) and a pre-tax
charge to establish a reserve for the impairment of certain assets of
$21,223,000 ($0.15 per share, net of tax). Results for the quarter ended
February 28, 2001 include a pre-tax restructuring expense of $6,474,000 ($0.04
per share, net of tax).

NOTE Q - SUBSEQUENT EVENT

         On July 31, 2002, Worthington Industries, Inc. acquired the stock of
Unimast Incorporated and its subsidiaries ("Unimast"), a wholly-owned subsidiary
of WHX Corporation, for approximately $113,000,000 in cash and approximately
$9,000,000 of assumed indebtedness. Unimast manufactures construction steel
products, including light gauge steel framing, plastering steel and trim
accessories, and serves the construction industry from ten locations. Their
revenues for the year ended December 31, 2001 were approximately $230 million.
Unimast will be included in the Company's Metal Framing segment.



                                       38




                          INDEPENDENT AUDITORS' REPORT


The Board of Directors and Shareholders
Worthington Industries, Inc.

         We have audited the accompanying consolidated balance sheet of
Worthington Industries, Inc. and subsidiaries as of May 31, 2002, and the
related consolidated statements of earnings, shareholders' equity, and cash
flows for the year then ended. In connection with our audit of the consolidated
financial statements, we also have audited the financial statement schedule of
valuation and qualifying accounts. These consolidated financial statements and
the financial statement schedule are the responsibility of the Company's
management. Our responsibility is to express an opinion on these consolidated
financial statements and the financial statement schedule based on our audit.

           We conducted our audit in accordance with auditing standards
generally accepted in the United States of America. Those standards require that
we plan and perform the audit to obtain reasonable assurance about whether the
financial statements are free of material misstatement. An audit includes
examining, on a test basis, evidence supporting the amounts and disclosures in
the financial statements. An audit also includes assessing the accounting
principles used and significant estimates made by management, as well as
evaluating the overall financial statement presentation. We believe that our
audit provides a reasonable basis for our opinion.

         In our opinion, the consolidated financial statements referred to above
present fairly, in all material respects, the financial position of Worthington
Industries, Inc. and subsidiaries as of May 31, 2002, and the results of their
operations and their cash flows for the year then ended, in conformity with
accounting principles generally accepted in the United States of America. Also
in our opinion, the related financial statement schedule, when considered in
relation to the basic consolidated financial statements taken as a whole,
presents fairly, in all material respects, the information set forth therein.


                                                   /s/ KPMG LLP
                                        -----------------------------------
                                                       KPMG LLP

Columbus, Ohio
June 18, 2002



                                       39



                          INDEPENDENT AUDITORS' REPORT


The Board of Directors and Shareholders
Worthington Industries, Inc.


         We have audited the accompanying consolidated balance sheet of
Worthington Industries, Inc. and subsidiaries as of May 31, 2001, and the
related consolidated statements of earnings, shareholders' equity, and cash
flows for each of the two years in the period ended May 31, 2001. Our audits
also included the financial statement schedule listed in Item 14(a)(2) and 14(d)
as of and for the two years in the period ended May 31, 2001. These financial
statements and schedule are the responsibility of the Company's management. Our
responsibility is to express an opinion on these financial statements and
schedule based on our audits.

         We conducted our audits in accordance with auditing standards generally
accepted in the United States. Those standards require that we plan and perform
the audit to obtain reasonable assurance about whether the financial statements
are free of material misstatement. An audit includes examining, on a test basis,
evidence supporting the amounts and disclosures in the financial statements. An
audit also includes assessing the accounting principles used and significant
estimates made by management, as well as evaluating the overall financial
statement presentation. We believe that our audits provide a reasonable basis
for our opinion.

         In our opinion, the financial statements referred to above present
fairly, in all material respects, the consolidated financial position of
Worthington Industries, Inc. and subsidiaries at May 31, 2001, and the
consolidated results of their operations and their cash flows for each of the
two years in the period ended May 31, 2001 in conformity with accounting
principles generally accepted in the United States. Also, in our opinion, the
related financial statement schedule, when considered in relation to the basic
financial statements taken as a whole, presents fairly in all material respects
the information set forth therein.



                                                /s/ ERNST & YOUNG LLP
                                        -------------------------------------
                                                    Ernst & Young LLP

Columbus, Ohio
June 15, 2001



                                       40



                 SCHEDULE II - VALUATION AND QUALIFYING ACCOUNTS


                  WORTHINGTON INDUSTRIES, INC. AND SUBSIDIARIES





- ------------------------------------------------------------------------------------------------------------------------------------
               COL. A.                      COL. B.                     COL. C                     COL. D.            COL. E.
- ------------------------------------------------------------------------------------------------------------------------------------
             DESCRIPTION                  Balance at                  Additions                    Deductions -   Balance at End of
                                         Beginning of    -------------------------------------       Describe           Period
                                            Period       Charged to Costs   Charged to Other
                                                           and Expenses        Accounts -
                                                                                Describe
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                       

Year Ended May 31, 2002:



Deducted from asset accounts:
  Allowance for possible
     losses on trade accounts
     receivable                              $9,166,000     $10,287,000        $215,000 (A)     $11,453,000 (B)       $8,215,000
                                           ============    ============       =============    ================      ===========



Year Ended May 31, 2001:



Deducted from asset accounts:
  Allowance for possible
     losses on trade accounts
     receivable                              $3,879,000      $5,431,000        $795,000 (A)     $   939,000 (B)       $9,166,000
                                           ============    ============       =============    ================      ===========



Year Ended May 31, 2000:



Deducted from asset accounts:
  Allowance for possible
     losses on trade accounts
     receivable                              $4,209,000      $1,842,000       ($409,000) (A)    $ 1,763,000 (B)       $3,879,000
                                           ============    ============       =============    ================      ===========




Note A - Miscellaneous amounts.
Note B - Uncollectible accounts charged to the allowance.



                                       41






ITEM 9. - CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
          FINANCIAL DISCLOSURE


         Required information reported in the Annual Report on Form 10-K for the
fiscal year ended May 31, 2001.



                                    PART III


ITEM 10. - DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

         In accordance with General Instruction G(3) of Form 10-K, the
information required by this Item 10 with respect to the identification of
directors is incorporated herein by reference to the material under the heading
"Election of Directors" contained in the Registrant's 2002 Proxy Statement for
the September 26, 2002 Annual Meeting of Shareholders (the "Proxy Statement").
The information regarding executive officers required by Item 401 of Regulation
S-K is included in Part I hereof under the heading "Supplemental Item. -
Executive Officers of the Registrant." The information required by Item 405 of
Regulation S-K is incorporated herein by reference to the material under the
heading "Voting Securities and Principal Holders - Section 16(a) Beneficial
Ownership Reporting Compliance" in the Proxy Statement.

ITEM 11. - EXECUTIVE COMPENSATION

         In accordance with General Instruction G(3) of Form 10-K, the
information required by this Item 11 is incorporated herein by reference to the
information contained in the Proxy Statement under the headings "Election of
Directors--Compensation of Directors" and "Executive Compensation."

ITEM 12. - SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND
           RELATED SHAREHOLDER MATTERS

         In accordance with General Instruction G(3) of Form 10-K, the
information required by this Item 12 with respect to the security ownership of
certain beneficial owners and management is incorporated herein by reference to
the material contained in the Proxy Statement under the headings "Voting
Securities and Principal Holders -- Security Ownership of Certain Beneficial
Owners and Management."

   EQUITY COMPENSATION PLAN INFORMATION

         The following table provides information as of May 31, 2002, with
respect to compensation plans under which common shares of Worthington
Industries are authorized for issuance. These compensation plans include: (i)
the Worthington Industries, Inc. 1990 Stock Option Plan; (ii) the Worthington
Industries, Inc. 1997 Long-Term Incentive Plan; and (iii) the Worthington
Industries, Inc. 2000 Stock Option Plan for Non-Employee Directors. All of these
plans were approved by our shareholders.




                                                                                           NUMBER OF SHARES
                                                                                        REMAINING AVAILABLE FOR
                              NUMBER OF SHARES TO BE           WEIGHTED AVERAGE          FUTURE ISSUANCE UNDER
                              ISSUED UPON EXERCISE OF          EXERCISE PRICE OF          EQUITY COMPENSATION
                                OUTSTANDING OPTIONS,         OUTSTANDING OPTIONS,       PLANS (EXCLUDING SHARES
PLAN CATEGORY                   WARRANTS AND RIGHTS           WARRANTS AND RIGHTS       REFLECTED IN COLUMN (a))
- -------------------           -----------------------        ---------------------      -------------------------
                                        (a)                           (b)                         (c)
                              -----------------------        ---------------------      -------------------------
                                                                                      
Equity compensation                  5,417,000                      $13.05                     3,682,000
plans approved by
shareholders



ITEM 13. - CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

         In accordance with General Instruction G(3) of Form 10-K, the
information required by this Item 13 is incorporated herein by reference to the
information for John H. McConnell and John P. McConnell under the



                                       42



heading "Security Ownership of Certain Beneficial Owners and Management" in the
Proxy Statement and by reference to the material set forth under the caption
"Related Party Transactions" in the Proxy Statement.


                                     PART IV


ITEM 14. - EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND REPORTS ON FORM 8-K

(a)  The following documents are filed as part of this Form 10-K:

     (1)  Consolidated Financial Statements:

          Consolidated Balance Sheets as of May 31, 2002 and 2001
          Consolidated Statements of Earnings for the years ended May 31,
            2002, 2001 and 2000
          Consolidated Statements of Shareholders' Equity for the years ended
            May 31, 2002, 2001 and 2000
          Consolidated Statements of Cash Flows for years ended May 31,
            2002, 2001 and 2000
          Notes to Consolidated Financial Statements
          Independent Auditors' Report (KPMG LLP)
          Independent Auditors' Report (Ernst & Young LLP)

     (2)  Financial Statement Schedule

          Schedule II - Valuation and Qualifying Accounts

          All other financial statement schedules are omitted because they are
          not required or the information required has been presented in the
          aforementioned financial statements.

     (3)  Listing of Exhibits:

          The exhibits listed on the "Index to Exhibits" beginning on page E-1
          of this Form 10-K are filed with this Form 10-K or incorporated by
          reference noted in the "Index to Exhibits." The "Index to Exhibits"
          specifically identifies each management contract or compensatory plan
          required to be filed as an exhibit to this Form 10-K.

(b)  No reports on Form 8-K were filed during the last quarter of fiscal 2002.

(c)  The exhibits listed on the "Index to Exhibits" beginning on page E-1 of
     this report are filed with this Form 10-K or incorporated by reference as
     noted in the "Index to Exhibits."

(d)  The Financial Statement Schedule listed in Item 14(a)(2) is filed herewith.



                                       43



                                   SIGNATURES


Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange
Act of 1934, the Registrant has duly caused this report to be signed on its
behalf by the undersigned, thereunto duly authorized.


                                        WORTHINGTON INDUSTRIES, INC.


Date:  August 21, 2002                  By: /s/ John P. McConnell
                                           ------------------------------------
                                             John P. McConnell
                                             Chairman & Chief Executive Officer

Pursuant to the requirements of the Securities Exchange Act of 1934, this report
has been signed below by the following persons on behalf of the Registrant and
in the capacities and on the date indicated.




       SIGNATURE                             DATE                      TITLE
       ---------                             ----                      -----
                                                                 
/s/ John P. McConnell                    August 21, 2002               Director, Chairman &
- ------------------------------------                                   Chief Executive Officer
John P. McConnell

            *                                       *                  Director, Chairman Emeritus
- ------------------------------------                                   & Founder
John H. McConnell

            *                                       *                  Director, President &
- ------------------------------------                                   Chief Operating Officer
John S. Christie

/s/ John T. Baldwin                      August 21, 2002               Vice President & Chief
- ------------------------------------                                   Financial Officer
John T. Baldwin

/s/ Richard G. Welch                     August 21, 2002               Controller
- ------------------------------------
Richard G. Welch

            *                                       *                  Director
- ------------------------------------
John B. Blystone

            *                                       *                  Director
- ------------------------------------
William S. Dietrich, II

            *                                       *                  Director
- ------------------------------------
Michael J. Endres

            *                                       *                  Director
- ------------------------------------
Peter Karmanos, Jr.

            *                                       *                  Director
- ------------------------------------
John R. Kasich

            *                                       *                  Director
- ------------------------------------
Sidney A. Ribeau

           *                                        *                  Director
- ------------------------------------
Mary Fackler Schiavo


*By: /s/ John P. McConnell                                                   Date:  August 21, 2002
    --------------------------------------------
      John P. McConnell
      Attorney-In-Fact




                                       44




                                INDEX TO EXHIBITS




    Exhibit                    Description                                     Location
- ---------------- ---------------------------------------- ------------------------------------------------
                                                    
2                Stock Purchase Agreement, dated as of    Filed herewith
                 June 24, 2002, between Worthington
                 Industries, Inc. and WHX Corporation
                 (excluding exhibits and schedules)

3(a)             Amended Articles of Incorporation of     Incorporated by reference to Exhibit 3(a) of the
                 Worthington Industries, Inc., as filed   Registrant's Quarterly Report on Form 10-Q for
                 with Ohio secretary of State on          the quarter ended August 31, 1998
                 October 13, 1998

3(b)             Code of Regulations of Worthington       Incorporated by reference to Exhibit 3(b) of the
                 Industries, Inc., as amended through     Registrant's Quarterly Report on Form 10-Q for
                 September 28, 2000 for SEC reporting     the quarter ended August 31, 2000
                 compliance purposes only

4(a)             Form of Indenture, dated as of May 15,   Incorporated by reference to Exhibit 4(a) of the
                 1996, between Worthington Industries,    Registrant's Annual Report on Form 10-K for
                 Inc. and PNC Bank, Ohio, National        fiscal year ended May 31, 1997
                 Association, as Trustee, relating to
                 up to $450,000,000 of debt securities

4(b)             Form of 7-1/8% Note due May 15, 2006     Incorporated by reference to Exhibit 4(b) of the
                                                          Registrant's Annual Report on Form 10-K for
                                                          fiscal year ended May 31, 1997

4(c)             First Supplemental Indenture, dated as   Incorporated by reference to Exhibit 4(c) of the
                 of February 27, 1997, between            Registrant's Annual Report on Form 10-K for
                 Worthington Industries, Inc. and PNC     fiscal year ended May 31, 1997
                 Bank, Ohio, National Association, as
                 Trustee

4(d)             Agreement to furnish instruments         Filed herewith
                 defining rights of holders of
                 long-term debt

4(e)             Form of 6.7% Note due December 1, 2009   Incorporated by reference to Exhibit 4(f) of the
                                                          Registrant's Annual Report on Form 10-K for the
                                                          fiscal year ended May 31, 1998

4(f)             Second Supplemental Indenture, dated     Incorporated by reference to Exhibit 4(g) of the
                 as of December 12, 1997, between         Registrant's Annual Report on Form 10-K for the
                 Worthington Industries, Inc. and PNC     fiscal year ended May 31, 1998
                 Bank, Ohio, National Association, as
                 Trustee




                                      E-1








                                                    
4(g)             Third Supplemental Indenture, dated as   Incorporated by reference to Exhibit 4(h) of the
                 of October 13, 1998, among Worthington   Registrant's Annual Report on Form 10-K for
                 Industries, Inc., a Delaware             fiscal year ended May 31, 1999
                 corporation, Worthington Industries,
                 Inc., an Ohio corporation, and PNC
                 Bank, National Association (formerly
                 known as PNC Bank, Ohio, National
                 Association)

4(h)             Fourth Supplemental Indenture, dated     Filed herewith
                 as of May 10, 2002, among Worthington
                 Industries, Inc. and J.P. Morgan Trust
                 Company, National Association, as
                 successor trustee to Chase Manhattan
                 Trust Company, National Association
                 (successor Trustee to PNC Bank,
                 National Association, formerly known
                 as PNC Bank, Ohio, National
                 Association)

4(i)(i)          $155,000,000 364-Day Revolving Credit    Filed herewith
                 Agreement, dated as of May 10, 2002,
                 among Worthington Industries, Inc.,
                 the Lenders from time to time party
                 thereto, PNC Bank, National
                 Association, as Swingline Lender and
                 Administrative Agent and First Union
                 Securities, Inc. and PNC Capital
                 Markets, Inc. as Co-Syndication Agents
                 and Co-Lead Arrangers

4(i)(ii)         Form of Revolving Note issued by         Filed herewith
                 Worthington Industries, Inc. to the
                 various Lenders from time to time
                 party to that certain $155,000,000
                 364-Day Revolving Credit Agreement,
                 dated as of May 10, 2002

4(i)(iii)        Swingline Note, dated May 10, 2002,      Filed herewith
                 issued by Worthington Industries, Inc.
                 to PNC Bank, National Association, as
                 Administrative Agent and Swingline
                 Lender under that certain $155,000,000
                 364-Day Revolving Credit Agreement,
                 dated as of May 10, 2002




                                      E-2







                                                    
4(j)(i)          $155,000,000 Five-Year Revolving         Filed herewith
                 Credit Agreement, dated as of May 10,
                 2002, among Worthington Industries,
                 Inc., the Lenders from time to time
                 party thereto, PNC Bank, National
                 Association, as Issuing Lender,
                 Swingline Lender and Administrative
                 Agent and First Union Securities, Inc.
                 and PNC Capital Markets, Inc. as
                 Co-Syndication Agents and Co-Lead
                 Arrangers

4(j)(ii)         Form of Revolving Note issued by         Filed herewith
                 Worthington Industries, Inc. to the
                 various Lenders from time to time
                 party to that certain $155,000,000
                 Five-Year Revolving Credit Agreement,
                 dated as of May 10, 2002

4(j)(iii)        Swingline Note, dated May 10, 2002       Filed herewith
                 issued by Worthington Industries, Inc.
                 to PNC Bank, National Association, as
                 Administrative Agent, Issuing Lender
                 and Swingline Lender under that
                 certain $155,000,000 Five-Year
                 Revolving Credit Agreement, dated as
                 of May 10, 2002

4(k)             Pledge Agreement, dated as of May 10,    Filed herewith
                 2002, by Worthington Industries, Inc.
                 in favor of Wells Fargo Bank
                 Minnesota, National Association, as
                 Collateral Agent for the Secured
                 Parties as defined in the Trust
                 Agreement (See Exhibit 4(l) below)

4(l)             Trust Agreement, dated as of May 10,     Filed herewith
                 2002, among Worthington Industries,
                 Inc., J.P. Morgan Trust Company,
                 National Association (successor to
                 Chase Manhattan Trust Company, N.A.),
                 as Public Debt Trustee, Wells Fargo
                 Bank Minnesota, National Association,
                 as Collateral Agent, PNC Bank,
                 National Association, as
                 Administrative Agent, and Wells Fargo
                 Bank Minnesota, National Association,
                 as Trustee




                                      E-3






                                                    
10(a)            1990 Stock Option Plan, as Amended*      Incorporated by reference to Exhibit 10(b) of the
                                                          Registrant's Annual Report on Form 10-K for the
                                                          fiscal year ended May 31, 1999

10(b)            Executive Deferred Compensation Plan,    Incorporated hereby by reference to Exhibit 10(c)
                 as Amended and Restated effective June   of the Registrant's Annual Report on Form 10-K
                 1, 2000*                                 for fiscal year ended May 31, 2000


10(c)            Deferred Compensation Plan for           Incorporated hereby by reference to Exhibit 10(d)
                 Directors, as Amended and Restated,      of the Registrant's Annual Report on Form 10-K
                 effective June 1, 2000*                  for fiscal year ended May 31, 2000

10(d)            1997 Long-Term Incentive Plan*           Incorporated by reference to Exhibit 10(e) of the
                                                          Registrant's Annual Report on Form 10-K for the
                                                          fiscal year ended May 31, 1997

10(e)            Non-Qualified Deferred Compensation      Incorporated hereby by reference to Exhibit 10(f)
                 Plan*                                    of the Registrant's Annual Report on Form 10-K
                                                          for fiscal year ended May 31, 2000

10(f)            2000 Stock Option Plan for               Incorporated by reference to Exhibit 10(g) of the
                 Non-Employee Directors*                  Registrant's Quarterly Report on Form 10-Q for
                                                          the fiscal quarter ended August 31, 2001

10(g)(i)         Receivables Purchase Agreement, dated    Incorporated hereby by reference to Exhibit
                 as of November 30, 2000, among           10(h)(i) of the Registrant's Annual Report on
                 Worthington Receivables Corporation,     Form 10-K for fiscal year ended May 31, 2001
                 Worthington Industries, Inc., as
                 Servicer, members of various purchaser
                 groups from time to time party thereto
                 and PNC Bank, National Association, as
                 Administrator

10(g)(ii)        Amendment No. 1 to Receivables           Incorporated hereby by reference to Exhibit
                 Purchase Agreement, dated as of          10(h)(ii) of the Registrant's Annual Report on
                 May 18, 2001, among Worthington          Form 10-K for fiscal year ended May 31, 2001
                 Receivables Corporation, Worthington
                 Industries, Inc., members of various
                 purchaser groups from time to time
                 party thereto and PNC Bank, National
                 Association

10(g)(iii)       Purchase and Sale Agreement, dated as    Incorporated hereby by reference to Exhibit
                 of November 30, 2000, between the        10(h)(iii) of the Registrant's Annual Report on
                 various originators listed therein and   Form 10-K for fiscal year ended May 31, 2001.
                 Worthington Receivables Corporation

10(g)(iv)        Amendment No. 1, dated as of May 18,     Incorporated hereby by reference to Exhibit
                 2001, to Purchase and Sale Agreement,    10(h)(iv) of the Registrant's Annual Report on
                 dated as of November 30, 2000 between    Form 10-K for fiscal year ended May 31, 2001.
                 the various originators listed therein
                 and Worthington Receivables Corporation




                                      E-4







                                                    
10(g)(v)         Assumption and Transfer Agreement,       Filed herewith
                 dated October 25, 2001, among
                 Worthington Receivables Corporation,
                 Fifth Third Bank as a purchaser, a
                 related committed purchaser and an
                 agent, Market Street Funding
                 Corporation, as a purchaser and PNC
                 Bank, National Association, as agent
                 for Market Street and as administrator

10(g)(vi)        Assumption and Transfer Agreement,       Filed herewith
                 dated April 24, 2002, among
                 Worthington Receivables Corporation,
                 Liberty Street Funding Corp., as a
                 purchaser and a related committed
                 purchaser, The Bank of Nova Scotia, as
                 Agent for Liberty Street Purchasers,
                 Market Street Funding Corporation, as
                 a purchaser and PNC Bank, National
                 Association, as agent for Market
                 Street and as administrator

21               Subsidiaries of Worthington              Filed herewith
                 Industries, Inc.

23(a)            Consent of Ernst & Young LLP             Filed herewith

23(b)            Consent of KPMG LLP                      Filed herewith

24               Powers of Attorney                       Filed herewith

99               Certifications of CEO & CFO under        Filed herewith
                 Section 906 of the Sarbanes-Oxley Act
                 of 2002


                 *Management Compensation Plan



                                      E-5