1 Exhibit 13 WORTHINGTON INDUSTRIES, INC. 1997 ANNUAL REPORT TO SHAREHOLDERS I-1 2 WORTHINGTON INDUSTRIES, INC. 1997 ANNUAL REPORT CONTENTS PAGE ----- A Message to Our Shareholders......................................................... I-3 The Company........................................................................... I-3 Stock Trading, Price and Dividend Information......................................... I-4 Five Year Selected Financial Data..................................................... I-5 Management's Discussion and Analysis.................................................. I-6 Consolidated Financial Statements Consolidated Balance Sheets -- May 31, 1997 and 1996................................ I-10 Consolidated Statements of Earnings -- Years ended May 31, 1997, 1996 and 1995...... I-11 Consolidated Statements of Shareholders' Equity -- Years ended May 31, 1997, 1996 and 1995......................................................................... I-12 Consolidated Statements of Cash Flows -- Years ended May 31, 1997, 1996 and 1995.... I-13 Industry Segment Data -- Years ended May 31, 1997, 1996 and 1995.................... I-14 Notes to Consolidated Financial Statements............................................ I-15 Report of Management.................................................................. I-26 Report of Independent Auditors........................................................ I-27 Company Locations..................................................................... I-28 Officers & Directors.................................................................. I-29 I-2 3 A MESSAGE TO OUR SHAREHOLDERS This 1997 Annual Report contains the Worthington Industries, Inc. audited financial statements and all of the information that regulations of the Securities and Exchange Commission (the "SEC") require to be presented in an Annual Report to Shareholders. For legal purposes this is the Worthington Industries, Inc. 1997 Annual Report to Shareholders. Although attached to the Proxy Statement, this is not part of the Proxy Statement, is not deemed to be soliciting material, and is not deemed to be filed with the SEC except to the extent that it is expressly incorporated by reference in a document filed with the SEC. We invite our shareholders to also consider our 1997 Summary Annual Report, which accompanies the Proxy Statement. That Report presents information concerning the business and financial results of the Company in a format of detail we believe most of our shareholders will find useful and informative. Shareholders who would like to receive more detailed information may request our Annual Report on Form 10-K. THE WORTHINGTON INDUSTRIES, INC. ANNUAL REPORT ON FORM 10-K, AS FILED WITH THE SEC, WILL BE PROVIDED TO ANY SHAREHOLDER, WITHOUT CHARGE, UPON WRITTEN REQUEST TO THE WORTHINGTON INDUSTRIES, INC. INVESTOR RELATIONS DEPARTMENT, 1205 DEARBORN DRIVE, COLUMBUS, OHIO 43085. THE COMPANY Worthington Industries, Inc. (together with its subsidiaries, the "Company") is a leading manufacturer of metal and plastic products. It conducts its business through three segments: processed steel products, custom products, and cast products. The Company's net sales for the fiscal year ending May 31, 1997 were approximately $1.9 billion. PROCESSED STEEL PRODUCTS SEGMENT STEEL PROCESSING. Worthington Steel is an intermediate processor of flat rolled steel, processing approximately 3 million tons of steel per year. Its processing capabilities include pickling, slitting, rolling, annealing, edging, tension leveling, cut-to-length, configured blanking, laser blank welding, painting, nickel plating, and hot dipped galvanizing. Worthington Steel has approximately 1700 customers principally in the automotive, automotive supply, appliance, electrical, communications, construction, office furniture, office equipment, agricultural, machinery and leisure time industries. PRESSURE CYLINDERS. Worthington Cylinders produces portable low pressure liquid propane cylinders and refrigerant gas cylinders. Refrigerant gas cylinders are used primarily by major refrigerant gas producers to contain refrigerant gases for use in charging residential, commercial, automotive and other air conditioning and refrigeration systems. Reusable steel and aluminum liquid propane gas cylinders are sold to manufacturers of barbecue grills, propane and gas grill distributors, mass merchandisers, and manufacturers and users of material handling, heating, cooking and camping equipment. The Company also produces recycle and recovery tanks for refrigerant gases, helium balloon kits, and high pressure cylinders for acetylene, medical, industrial, halon and electronic gases. Worthington Cylinders has over 2000 customers. METAL FRAMING. Dietrich Industries is the nation's leading producer of metal framing products for the commercial and residential building industries. Major customers include building products distributors, commercial and residential contractors, and gypsum producers. AFTERMARKET BODY PANELS. The Gerstenslager Company is a leading independent supplier of automotive aftermarket body panels in the United States. Major customers include domestic and transplant automotive and heavy duty truck manufacturers. I-3 4 CUSTOM PRODUCTS SEGMENT CUSTOM PLASTICS. Worthington Custom Plastics is one of the nation's ten largest injection molded plastic parts suppliers. Processing capabilities include painting, foam-in-place molding, vacuum forming, intricate assembly, silk screening, vacuum metalizing, hot stamping, thermoforming, roll foiling and appliques. The Company sells to automobile manufacturers and their suppliers, and to manufacturers of appliances, lawn and garden products, recreational products, business equipment, audio equipment, furniture, and other items. PRECISION METALS. Worthington Precision Metals produces extremely close tolerance metal components for use in power steering, transmission, anti-lock brake and other automotive mechanical systems. Its customers are primarily automobile manufacturers and their first tier suppliers. CAST PRODUCTS SEGMENT STEEL CASTINGS. Buckeye Steel Castings designs, produces and machines a broad line of railcar castings, as well as a wide variety of industrial castings in sizes from 100 lbs. to 30 tons. Buckeye is also North America's leading designer and producer of undercarriages for mass transit cars. Its products are sold to the railroad, mass transit, construction and off-highway equipment markets. STOCK TRADING, PRICE AND DIVIDEND INFORMATION Worthington Industries, Inc. Common Stock trades on the Nasdaq Stock Market under the symbol "WTHG" and is listed in most newspapers as "WorthInd." As of May 31, 1997, Worthington Industries, Inc. had approximately 10,800 shareholders of record. NASDAQ AVERAGE PRICES FISCAL 1996 SHARES DAILY ---------------- CASH QUARTER ENDED TRADED VOLUME LOW HIGH DIVIDENDS - ------------- ---------- ------- ------ ------ --------- August 31.............................. 17,304,700 266,266 $19.13 $23.25 $.11 November 30............................ 24,815,800 393,902 $16.63 $20.25 $.11 February 29............................ 17,686,900 285,273 $18.50 $22.13 $.11 May 31................................. 14,093,600 220,213 $19.50 $22.50 $.12 FISCAL 1997 QUARTER ENDED - ------------- August 31.............................. 14,306,400 223,538 $17.50 $21.63 $.12 November 30............................ 20,569,800 326,505 $19.00 $22.25 $.12 February 28............................ 18,142,300 292,618 $18.13 $22.00 $.12 May 31................................. 14,394,800 228,489 $17.38 $21.00 $.13 I-4 5 WORTHINGTON INDUSTRIES, INC. AND SUBSIDIARIES FIVE YEAR SELECTED FINANCIAL DATA MAY 31 1997 1996 1995 1994 1993 ------ ---------- ---------- ---------- ---------- ---------- In thousands, except per share FINANCIAL RESULTS Net Sales...................................... $1,911,720 $1,578,090 $1,565,675 $1,349,083 $1,167,896 Cost of Goods Sold............................. 1,634,191 1,333,757 1,310,184 1,146,580 985,170 --------- --------- --------- --------- --------- Gross Margin................................... 277,529 244,333 255,491 202,503 182,726 Selling, General & Administrative Expense...... 123,283 101,829 90,241 76,430 71,765 --------- --------- --------- --------- --------- Operating Income............................... 154,246 142,504 165,250 126,073 110,961 Miscellaneous Income........................... 936 1,013 648 955 1,140 Interest Expense............................... (18,427) (8,687) (6,673) (3,460) (3,961) Equity in Net Income of Unconsolidated Affiliates - Joint Ventures.................. 13,777 7,333 6,216 (555) 1,816 Equity in Net Income of Unconsolidated Affiliate - Rouge............................ -- 21,729 32,111 19,406 2,771 --------- --------- --------- --------- --------- Earnings Before Income Taxes................... 150,532 163,892 197,552 142,419 112,727 Income Taxes................................... 57,214 62,919 74,423 53,521 41,791 --------- --------- --------- --------- --------- Net Earnings................................... 93,318 100,973 123,129 88,898 70,936 Per Share.................................... 0.97 1.05 1.28 0.93 0.74 Per Share - Core (without Rouge equity)...... 0.97 0.90 1.06 0.79 0.72 Depreciation and Amortization.................. 51,388 41,458 36,384 34,468 31,307 Cash Provided By Operating Activities.......... 78,363 146,193 78,313 66,058 66,595 Cash Dividends Declared........................ 45,965 40,872 37,212 33,161 29,329 Per Share.................................... 0.4900 0.4501 0.4101 0.3669 0.3270 Capital Expenditures........................... $ 172,905 $ 119,286 $ 71,314 $ 49,386 $ 29,826 Average Shares Outstanding..................... 96,557 96,487 96,405 96,053 95,374 FINANCIAL POSITION Current Assets................................. $ 594,128 $ 505,104 $ 474,853 $ 435,465 $ 384,722 Current Liabilities............................ 246,794 167,585 191,672 171,991 149,578 --------- --------- --------- --------- --------- Working Capital................................ 347,334 337,519 283,181 263,474 235,144 Net Fixed Assets............................... 691,027 544,052 358,579 323,649 308,731 Total Assets................................... 1,561,186 1,282,424 964,299 837,707 731,419 Total Debt*.................................... 417,883 317,997 108,916 73,306 66,541 Shareholders' Equity........................... 715,518 667,318 608,142 525,137 455,784 Per Share.................................... 7.40 6.91 6.30 5.46 4.76 Total Committed Capital*....................... $1,133,401 $ 985,315 $ 717,058 $ 598,443 $ 522,325 Shares Outstanding............................. 96,711 96,505 96,515 96,236 95,788 PERFORMANCE COMPARISON PROFITABILITY Return on Net Sales (after taxes).............. 4.9% 6.4% 7.9% 6.6% 6.1% Return on Average Total Committed Capital* (after taxes)................................ 8.8% 11.9% 18.7% 15.9% 14.2% Return on Average Total Committed Capital* (pre tax & interest).............................. 15.9% 20.3% 31.0% 26.0% 23.3% Return on Average Shareholders' Equity (after taxes)................................ 13.5% 15.8% 21.7% 18.1% 16.4% FINANCIAL CONDITION Current Ratio.................................. 2.4X 3.0X 2.5X 2.5X 2.6X Total Debt*/Total Committed Capital*........... 37% 32% 15% 12% 13% ASSET USE Inventory Turnover............................. 6.4X 6.5X 6.0X 6.4X 6.4X Accounts Receivable/Days Sales................. 44 43 46 43 45 GROWTH Net Sales...................................... 21.1% 0.8% 16.1% 15.5% 14.4% Net Earnings................................... -7.6% -18.0% 38.5% 25.3% 18.9% Earnings Per Share............................. -7.6% -18.0% 37.6% 25.7% 17.5% Earnings Per Share - Core (without Rouge equity)...................................... 7.8% -15.1% 34.2% 9.7% 20.0% Cash Dividends Declared Per Share.............. 8.9% 9.7% 11.8% 12.2% 7.3% All financial data except cash dividends declared includes the results of The Gerstenslager Company which was acquired in February 1997 through a pooling of interests. * Excludes DECS of $88,494,000 at May 31, 1997. I-5 6 MANAGEMENT'S DISCUSSION AND ANALYSIS RESULTS OF OPERATIONS Fiscal 1997 was the second most profitable year in the 42 year history of Worthington Industries for its core businesses. Record annual sales of $1.9 billion were up 21% versus the prior year reflecting the start-up of new facilities, the inclusion of full year results for Dietrich Industries (acquired February 1996), the acquisition of Plastics Manufacturing, Inc. (PMI) in December 1996, and the overall strength of the economy. Net earnings of $93.3 million and earnings per share of $.97 were up 8% over the prior year (adjusted to eliminate the Rouge Steel equity earnings). Earnings, before interest, taxes, depreciation, amortization and affiliate earnings, of $206.6 million were a record, up 12% over the prior year and 2% over fiscal 1995. Effective the first quarter 1997, the Company took certain steps that resulted in changing the accounting for its investment in Rouge Steel from the equity method to the cost method. Accordingly, results for fiscal 1997 do not reflect the equity earnings from Rouge Steel. The Company believes that to appropriately compare periods, prior years' results should be adjusted to eliminate the impact of Rouge Steel. Therefore, core business comparisons do not include Rouge Steel equity earnings. Fiscal 1996 sales of just under $1.6 billion were up 1% over fiscal 1995. For core businesses, net earnings of $86.8 million and earnings per share of $.90 were both down 15% from the Company's records in fiscal 1995. The Company continued its aggressive investment program during fiscal 1997. It completed three acquisitions, formed two joint ventures, started up its largest steel processing plant to date, broke ground on an even larger steel processing plant, and invested in several other significant capital projects. In June 1996, the Company purchased SCM Technologies (SCM), a Canadian manufacturer of high pressure industrial, medical, helium and electronic gas cylinders. In December 1996, the Company acquired the net assets of PMI, one of the largest manufacturers of plastic injection molded parts and thermoformed panels in the southeastern United States. PMI serves the business equipment, commercial airline, and medical industries. On February 21, 1997, the Company acquired The Gerstenslager Company (Gerstenslager) in a tax free pooling of interests, stock-for-stock exchange. Gerstenslager is a major independent producer of automotive aftermarket body panels in the United States. Results for the Company are restated to include Gerstenslager for all periods presented. In November 1996, the Company and Rouge Steel formed a joint venture to build a light gauge hot dipped galvanizing facility in Monroe County, Michigan. The joint venture, called Spartan Steel Coating, broke ground late in fiscal 1997 and is scheduled to be on line in fiscal 1998. The Company owns 52% of the joint venture and will manage the facility. In February 1997, the Company formed a joint venture with three of Brazil's major gas distributors to manufacture pressure cylinders in a facility previously operated by the three distributors. The Company owns 52% of this venture and will manage the facility. This venture provides the Company the opportunity to significantly increase its presence in South American markets. In general, demand for the Company's products, except for cast products, was stronger in fiscal 1997 than in fiscal 1996 reflecting the overall strength of the economy. However, profit margin percentages were lower, primarily due to higher raw material prices for steel, the start-up of the Company's new hot dipped galvanizing line, operating problems at the Malvern, Pennsylvania steel processing plant, and reduced castings volume. In fiscal 1996, sales were affected by slowing demand in most of the Company's product lines. Margin percentages declined due to lower volume and lower selling prices used to stimulate demand. Shifts in product mix, designed I-6 7 to increase volume in some lines of business while increasing overall profitability, reduced average selling prices and margin percentages. As a percentage of sales, gross margin was 14.5% in fiscal 1997, 15.5% in 1996 and 16.3% in 1995. Selling, general and administrative (S, G & A) expense as a percentage of sales was 6.4% in fiscal 1997, 6.5% in 1996 and 5.8% in 1995. In fiscal 1997, S, G & A increased in line with sales. During fiscal 1996, higher benefit costs and the addition of Dietrich's higher overhead cost structure were only partially offset by decreased profit sharing. Interest expense more than doubled in fiscal 1997 following a 30% increase in fiscal 1996. The average interest rate dropped 53 basis points in fiscal 1997. The average interest rate was 5.96% in fiscal 1997, 6.49% in 1996, and 6.65% in 1995. Interest is capitalized on major projects in progress. Capitalized interest totaled $6.6 million in fiscal 1997, $2.9 million in 1996 and $.5 million in 1995. Average debt outstanding was $419.6 million in fiscal 1997, $178.2 million in 1996, and $108.3 million in 1995. Debt levels rose in fiscal 1997 to fund capital spending, the acquisitions of SCM and PMI, and increased working capital to support sales growth. Debt levels rose in fiscal 1996 to fund capital spending and the purchase of Dietrich. Equity in net income of unconsolidated affiliates, excluding Rouge Steel, increased 88% in fiscal 1997. Equity from Worthington Armstrong Venture (WAVE) was up substantially. In April 1997, WAVE announced it agreed to buy Peytesa, SA, a privately held Spanish ceiling grid manufacturer. The transaction will close in fiscal 1998. WAVE also announced its intentions to build new plants in Team Valley, England, and Benton Harbor, Michigan. TWB made progress, substantially reducing its operating loss on increasing production volume. In April 1997, Bethlehem Steel, LTV Steel, and Rouge Steel joined the Company and Thyssen, Inc. as minority shareholders of TWB, and the Company's ownership in TWB was reduced from 50% to 33%. The Acerex joint venture in Mexico posted profits in its first full fiscal year in operation. In fiscal 1996, equity in net income of unconsolidated affiliates, excluding Rouge Steel, increased 18% from fiscal 1995, as WAVE and TWB both posted significant improvements. The effective tax rate decreased in fiscal 1997 due to lower state taxes. The effective rate was 38.0% in fiscal 1997, 38.4% in 1996 and 37.7% in 1995. The effective tax rate rose in fiscal 1996 due to permanent differences that became a larger percentage of pre-tax earnings. PROCESSED STEEL PRODUCTS In fiscal 1997, the processed steel products segment had its best year ever, both in sales and operating income. Sales of $1.4 billion and operating income of $120.9 million were up 27% and 10%, respectively. Operating income return on sales decreased to 8.5%, primarily due to raw material price increases, the previously mentioned start-up of new facilities, operating problems at the Malvern, Pennsylvania steel processing plant, and some product mix shifts in cylinders and automotive body panels. Steel processing sales were up over fiscal 1996 primarily due to increased volume at most plants and additional sales generated by the Delta start-up. Operating income in steel processing was down for the reasons stated above, resulting in a decrease in operating income return on sales. Pressure cylinders sales and operating income were up over fiscal 1996 due to the combination of increased volume in low pressure liquid propane and recyclable refrigerant cylinders and the acquisition of SCM in June 1996. In fiscal 1997, both sales and operating income increased at Dietrich, reflecting a full year of operations, greater volume, and better margins. Gerstenslager fiscal 1997 sales and operating income were up reflecting new contracts and the overall strength of the economy. Fiscal 1996 sales for the processed steel products segment of $1.1 billion and operating income of $109.7 million were down .3% and 11%, respectively, from 1995. Sales were lower primarily due to lower volume. Operating margins were lower due to reduced volume and lower selling prices designed to attract more volume. Profits were also affected by the General Motors strike during the third quarter and the shutdown of the zinc plating line at the Malvern plant in I-7 8 the fourth quarter, which has since been replaced by a new nickel plating line. Dietrich's operations, which were included from the date of acquisition only, suffered from pricing pressures and the traditionally slow winter commercial construction season. Pressure cylinders' sales and earnings were down as increased demand for heating tanks did not fully offset lower shipments of refrigerant cylinders. This shift in product mix also affected margins. In fiscal 1997, the Company's new steel processing facility in Delta, Ohio commenced operations, bringing on line pickling, slitting and hot dipped galvanizing. The neighboring North Star/BHP mini-mill began supplying steel to the plant, however at lower than expected levels. In March 1997, the Company broke ground for its new cold mill plant in Decatur, Alabama. Pickling and slitting operations are expected to begin in mid-calendar 1998, followed by cold mill operations in mid-calendar 1999. At capacity, the plant will be able to process one million tons of steel per year. CUSTOM PRODUCTS Sales for custom products of $380 million were up 18% in fiscal 1997, due in part to the acquisition of PMI in December 1996, and strong automotive volume. Operating income of $25.6 million was up 41% driven by increased automotive volume in custom plastics, the PMI acquisition and improved results from precision metals. Sales for custom products of $321 million were up 6% in fiscal 1996. Operating income decreased 8% to $18.2 million or 5.7% of sales, as better performance by custom plastics was offset by lower results for precision metals. The plastics operations increased sales and earnings due to new automotive and appliance contracts and improvements at the newer facilities in South Carolina and Kentucky. Volume from new jobs increased sales for precision metals above 1995, but profits were lower due to inefficiencies caused by start-ups and specification changes on certain high volume parts. CAST PRODUCTS As expected in fiscal 1997, sales for cast products decreased 21% to $113.8 million and operating income decreased 47% to $7.8 million. Railcar demand was down from fiscal 1996 resulting in a decrease in volume, pricing, and leveraging of fixed costs. In fiscal 1996, sales decreased 6% to $143.7 million and operating income was down 33% to $14.6 million. As with fiscal 1997, the primary reason for the decrease was lower railcar demand. LIQUIDITY AND CAPITAL RESOURCES At May 31, 1997, the Company's balance sheet remained strong. Liquid net assets, as reflected by working capital of $347.3 million, represented 22.2% of total assets. Working capital as a percentage of sales improved to 18.2%, dropping from 21.4% in fiscal 1996 and about equal to the fiscal 1995 level of 18.1%. The current ratio was 2.4 to 1 versus 3.0 to 1 at May 31, 1996. In March 1997, $93 million in Debt Exchangeable for Common Stock (DECS), payable in Rouge Steel stockholdings, was issued by the Company. In the opinion of the Company, it is appropriate to examine the Company's debt without the DECS, since the Company intends to satisfy the DECS obligation with currently owned Rouge stock. At May 31, 1997, total balance sheet debt was $506.4 million, $417.9 million if the DECS was excluded. Long-term debt was $450.4 million, $361.9 million without the DECS. Total debt to total committed capital, both excluding DECS, was 37% versus 32% last year and 15% in fiscal 1995. Cash provided by operating activities of $78.4 million was down from fiscal 1996's record of $146.2 million, primarily due to increased accounts receivable and inventory as a result of sales I-8 9 growth. At fiscal year end 1997, days sales in accounts receivable increased one day from fiscal year end 1996 after declining three days from fiscal year-end 1995. Dividends declared of $.49 per share were a record for the 29th consecutive year. Capital invested in the Company's businesses (capital expenditures, investments in unconsolidated affiliates, acquisitions and the market value of the Worthington stock exchanged for Gerstenslager) totaled $361 million in fiscal 1997, a 22% increase over fiscal 1996. The most significant projects were the Delta, Ohio steel processing and galvanizing plant, the Decatur, Alabama steel processing cold roll plant, the Spartan Steel joint venture with Rouge, the Malvern, Pennsylvania nickel plating line addition, and the acquisitions previously noted. On May 30, 1997, the Company renegotiated its revolving credit agreement with its bank group to increase the capacity of the revolver to $190 million. At May 31, 1997, $50 million of the revolver was unused. In connection with various construction projects, the Company had purchase commitments approximating $165 million as of May 31, 1997. The Company's immediate borrowing capacity, plus its cash generated from operations, should be more than sufficient to fund expected normal operating costs, dividends, debt payments and capital expenditures for existing businesses. While there are no specific needs at this time, the Company regularly considers long-term debt issuance an alternative depending on financial market conditions. The Company believes that environmental issues will not have a material effect on capital expenditures, consolidated financial position of future results or operations. SAFE HARBOR STATEMENT The Company wishes to take advantage of the Safe Harbor provisions included in the Private Securities Litigation Reform Act of 1995 (the "Act"). Statements by the Company relating to future revenues, growth, stock appreciation or plant start-ups or capabilities and other statements which are not historical information constitute "forward looking statements" within the meaning of the Act. All forward looking statements are subject to risks and uncertainties which could cause actual results to differ from those projected. Factors that could cause actual results to differ materially include, but are not limited to, the following: general economic conditions; conditions in the Company's major markets; competitive factors and pricing pressures; product demand and changes in product mix; changes in pricing or availability of raw material, particularly steel; delays in construction or equipment supply; and other risks described from time to time in the Company's filings with the Securities and Exchange Commission. I-9 10 WORTHINGTON INDUSTRIES, INC. AND SUBSIDIARIES CONSOLIDATED BALANCE SHEETS ASSETS MAY 31 ------------------------ DOLLARS IN THOUSANDS 1997 1996 ---------- ---------- Current Assets: Cash and cash equivalents.............................................................. $ 7,212 $ 17,580 Accounts receivable, less allowances of $3,900 and $2,792 at May 31, 1997 and 1996..... 266,836 244,256 Inventories Raw materials........................................................................ 187,572 133,459 Work in process and finished products................................................ 109,316 82,700 ---------- ---------- 296,888 216,159 Prepaid expenses and other current assets.............................................. 23,192 27,109 ---------- ---------- Total Current Assets............................................................ 594,128 505,104 Investment in Unconsolidated Affiliates.................................................. 57,040 138,212 Intangible Assets........................................................................ 98,132 65,256 Other Assets............................................................................. 32,365 29,800 Investment in Rouge...................................................................... 88,494 -- Property, Plant and Equipment: Land................................................................................... 30,531 23,261 Buildings.............................................................................. 212,848 172,039 Machinery and equipment................................................................ 683,155 564,510 Construction in progress............................................................... 110,087 88,965 ---------- ---------- 1,036,621 848,775 Less accumulated depreciation.......................................................... 345,594 304,723 ---------- ---------- 691,027 544,052 ---------- ---------- Total Assets.................................................................... $1,561,186 $1,282,424 ========== ========== LIABILITIES Current Liabilities: Accounts payable....................................................................... $ 117,910 $ 88,718 Notes payable.......................................................................... 50,000 -- Accrued compensation, contributions to employee benefit plans and related taxes........ 38,058 39,217 Dividends payable...................................................................... 12,572 10,901 Other accrued items.................................................................... 20,244 18,454 Income taxes........................................................................... 2,026 7,820 Current maturities of long-term debt................................................... 5,984 2,475 ---------- ---------- Total Current Liabilities....................................................... 246,794 167,585 Other Liabilities........................................................................ 18,839 17,912 Long-Term Debt: Conventional long-term debt............................................................ 361,899 315,522 Debt exchangeable for common stock..................................................... 88,494 -- ---------- ---------- 450,393 315,522 Deferred Income Taxes.................................................................... 120,765 114,087 Contingent Liabilities -- Note G......................................................... -- -- Minority Interest........................................................................ 8,877 -- EQUITY Shareholders' Equity Preferred shares, $1.00 par value, authorized -- 1,000,000 shares, issued and outstanding -- none.................................................................. -- -- Common shares, $.01 par value, authorized -- 150,000,000 shares, issued and outstanding -- 1997 -- 96,711,235 shares; 1996 -- 96,505,271 shares.................. 968 965 Additional paid-in capital............................................................. 114,052 106,079 Unrealized loss on investment.......................................................... (5,563) -- Minimum pension liability.............................................................. -- (189) Foreign currency translation adjustment................................................ (1,861) (1,248) Retained earnings...................................................................... 607,922 561,711 ---------- ---------- 715,518 667,318 ---------- ---------- Total Liabilities and Shareholders' Equity...................................... $1,561,186 $1,282,424 ========== ========== See notes to consolidated financial statements. All financial data includes the results of The Gerstenslager Company which was acquired in February 1997 through a pooling of interests. I-10 11 WORTHINGTON INDUSTRIES, INC. AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF EARNINGS YEAR ENDED MAY 31 ---------------------------------------- IN THOUSANDS, EXCEPT PER SHARE 1997 1996 1995 ---------- ---------- ---------- Net sales............................................ $1,911,720 $1,578,090 $1,565,675 Cost of goods sold................................... 1,634,191 1,333,757 1,310,184 ---------- ---------- ---------- Gross Margin.................................. 277,529 244,333 255,491 Selling, general and administrative expense.......... 123,283 101,829 90,241 ---------- ---------- ---------- Operating Income.............................. 154,246 142,504 165,250 Other income (expense): Miscellaneous income............................... 936 1,013 648 Interest expense................................... (18,427) (8,687) (6,673) Equity in net income of unconsolidated affiliates -- Joint Ventures.................... 13,777 7,333 6,216 Equity in net income of unconsolidated affiliate -- Rouge.............................. -- 21,729 32,111 ---------- ---------- ---------- Earnings Before Income Taxes.................. 150,532 163,892 197,552 Income taxes......................................... 57,214 62,919 74,423 ---------- ---------- ---------- Net Earnings......................................... $ 93,318 $ 100,973 $ 123,129 ========== ========== ========== Average Common Shares Outstanding.................... 96,557 96,487 96,405 Earnings Per Share................................... $ .97 $ 1.05 $ 1.28 ========== ========== ========== See notes to consolidated financial statements. All financial data includes the results of The Gerstenslager Company which was acquired in February 1997 through a pooling of interests. I-11 12 WORTHINGTON INDUSTRIES, INC. AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY DOLLARS IN THOUSANDS, EXCEPT FOR PER SHARE 1997 1996 1995 -------- -------- -------- COMMON SHARES: Balance at beginning of year......................... $ 965 $ 965 $ 963 Sale of common shares under stock option plan, (173,026 in 1997; 116,051 in 1996; 198,144 in 1995)............................................. 2 1 2 Sale of shares under dividend reinvestment plan, (95,438 in 1997; 90,561 in 1996; 81,102 in 1995)............................................. 1 -- -- Purchase and retirement of common shares, (62,500 in 1997; 216,500 in 1996)................. -- (1) -- -------- -------- Balance at May 31............................ $ 968 $ 965 $ 965 ======== ======== ADDITIONAL PAID-IN CAPITAL: Balance at beginning of year......................... $106,079 $102,943 $ 96,637 Sale of common shares under stock option plan, (173,026 in 1997; 116,051 in 1996; 198,144 in 1995)............................................. 2,114 1,549 2,569 Sale of shares under dividend reinvestment plan, (95,438 in 1997; 90,561 in 1996; 81,102 in 1995)............................................. 1,895 1,820 1,664 Transactions of unconsolidated affiliates............ 4,033 10 2,073 Purchase and retirement of common shares, (62,500 in 1997; 216,500 in 1996)................. (69) (243) -- -------- -------- Balance at May 31............................ $114,052 $106,079 $102,943 ======== ======== UNREALIZED LOSS ON INVESTMENT: Balance at beginning of year......................... $ -- $ -- $ -- Valuation adjustment................................. (5,563) -- -- -------- -------- Balance at May 31............................ ($ 5,563) $ -- $ -- ======== ======== MINIMUM PENSION LIABILITY: Balance at beginning of year......................... ($ 189) ($ 1,210) ($ 2,135) Minimum pension liability adjustment................. 189 339 122 Transactions of unconsolidated affiliate............. -- 682 803 -------- -------- Balance at May 31............................ $ -- ($ 189) ($ 1,210) ======== ======== TRANSLATION ADJUSTMENT: Balance at beginning of year......................... ($ 1,248) ($ 146) $ -- Foreign currency translation adjustment.............. (613) (1,102) (146) -------- -------- Balance at May 31............................ ($ 1,861) ($ 1,248) ($ 146) ======== ======== RETAINED EARNINGS: Balance at beginning of year......................... $561,711 $505,588 $429,671 Net earnings......................................... 93,318 100,973 123,129 Cash dividends declared: (per share: $.49 in 1997; $.45 in 1996; $.41 in 1995)........................................... (45,965) (40,872) (47,212) Purchase and retirement of common shares, (62,500 in 1997; 216,500 in 1996)................. (1,142) (3,978) -- -------- -------- Balance at May 31............................ $607,922 $561,711 $505,588 ======== ======== See notes to consolidated financial statements. All financial data includes the results of The Gerstenslager Company which was acquired in February 1997 through a pooling of interests. I-12 13 WORTHINGTON INDUSTRIES, INC. AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF CASH FLOWS YEAR ENDED MAY 31 ------------------------------------ IN THOUSANDS 1997 1996 1995 --------- --------- -------- Operating Activities: Net earnings......................................... $ 93,318 $ 100,973 $123,129 Adjustments to reconcile net earnings to net cash provided by operating activities: Depreciation and amortization..................... 51,388 41,458 36,384 Provision for deferred income taxes............... 3,326 9,884 15,201 Equity in undistributed net income of unconsolidated affiliates....................... (9,625) (25,153) (37,847) Minority interest................................. (27) -- -- Changes in assets and liabilities: Accounts receivable............................. (8,005) 8,573 (22,989) Inventories..................................... (70,322) 32,713 (18,279) Prepaid expenses and other current assets....... 8,331 2,732 (8,411) Other assets.................................... (2,801) (2,412) 652 Accounts payable and accrued expenses........... 11,658 (22,118) (8,137) Other liabilities............................... 1,122 (457) (1,390) --------- --------- -------- Net Cash Provided By Operating Activities.... 78,363 146,193 78,313 Investing Activities: Investment in property, plant and equipment, net..... (172,905) (119,286) (71,314) Acquisitions, net of cash acquired................... (69,942) (169,391) -- Investments in unconsolidated affiliates............. (5,420) (8,315) (10,857) --------- --------- -------- Net Cash Used By Investing Activities........ (248,267) (296,992) (82,171) Financing Activities: Proceeds from (payments on) short-term borrowings.... 50,000 (38,200) 28,200 Proceeds from long-term debt......................... 165,715 425,974 35,900 Principal payments on long-term debt................. (23,589) (180,473) (28,490) Proceeds from issuance of common shares.............. 4,011 3,370 4,235 Proceeds from minority interest...................... 8,904 -- -- Repurchase of common shares.......................... (1,211) (4,222) -- Dividends paid....................................... (44,294) (39,963) (46,276) --------- --------- -------- Net Cash Provided (Used) By Financing Activities................................. 159,536 166,486 (6,431) --------- --------- -------- Increase (decrease) in cash and cash equivalents..... (10,368) 15,687 (10,289) Cash and cash equivalents at beginning of year....... 17,580 1,893 12,182 --------- --------- -------- Cash and Cash Equivalents at End of Year..... $ 7,212 $ 17,580 $ 1,893 ========= ========= ======== See notes to consolidated financial statements. All financial data includes the results of The Gerstenslager Company which was acquired in February 1997 through a pooling of interests. I-13 14 WORTHINGTON INDUSTRIES, INC. AND SUBSIDIARIES INDUSTRY SEGMENT DATA MAY 31, ------------------------------------ IN THOUSANDS 1997 1996 1995 ---------- ---------- ---------- NET SALES Processed steel products............................... $1,417,891 $1,113,351 $1,110,432 Custom products........................................ 380,048 321,013 302,096 Cast products.......................................... 113,781 143,726 153,147 ---------- ---------- ---------- $1,911,720 $1,578,090 $1,565,675 ========== ========== ========== EARNINGS Processed steel products............................... $ 120,866 $ 109,742 $ 123,806 Custom products........................................ 25,607 18,200 19,754 Cast products.......................................... 7,773 14,562 21,690 ---------- ---------- ---------- Operating income.................................... 154,246 142,504 165,250 Miscellaneous income..................................... 936 1,013 648 Interest expense......................................... (18,427) (8,687) (6,673) Equity in net income of unconsolidated affiliates........ 13,777 29,062 38,327 ---------- ---------- ---------- Earnings before income taxes........................ $ 150,532 $ 163,892 $ 197,552 ========== ========== ========== IDENTIFIABLE ASSETS Processed steel products............................... $1,042,770 $ 821,135 $ 554,408 Custom products........................................ 232,301 178,679 165,619 Cast products.......................................... 70,376 71,225 78,099 Corporate.............................................. 158,699 73,173 61,409 ---------- ---------- ---------- 1,504,146 1,144,212 859,535 Investment in unconsolidated affiliates................ 57,040 138,212 104,764 ---------- ---------- ---------- $1,561,186 $1,282,424 $ 964,299 ========== ========== ========== DEPRECIATION AND AMORTIZATION EXPENSE Processed steel products............................... $ 31,656 $ 24,290 $ 21,296 Custom products........................................ 12,843 10,330 8,710 Cast products.......................................... 4,928 4,647 4,362 Corporate.............................................. 1,961 2,191 2,016 ---------- ---------- ---------- $ 51,388 $ 41,458 $ 36,384 ========== ========== ========== CAPITAL EXPENDITURES Processed steel products............................... $ 157,521 $ 89,841 $ 41,698 Custom products........................................ 9,083 17,423 22,254 Cast products.......................................... 3,722 5,427 4,041 Corporate.............................................. 2,579 6,595 3,321 ---------- ---------- ---------- $ 172,905 $ 119,286 $ 71,314 ========== ========== ========== - --------------- ( ) Indicates deduction Corporate expenses are allocated on a consistent basis among industry segments over the three-year period. "Capital expenditures" are net of normal disposals and exclude amounts in connection with acquisitions and divestitures. See notes to consolidated financial statements. All financial data includes the results of The Gerstenslager Company which was acquired in February 1997 through a pooling of interests. I-14 15 WORTHINGTON INDUSTRIES, INC. 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"). Investments in unconsolidated affiliates are accounted for using the equity method. Significant intercompany accounts and transactions are eliminated. Certain reclassifications were made to prior years' amounts to conform with the 1997 presentation. Use of Estimates: The preparation of financial statements in conformity with generally accepted accounting principles 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. Investment in Rouge: In the first quarter of 1997, the Company irrevocably converted Class B shares (2.5 votes per share) of Rouge Steel Company common stock for Class A shares (1 vote per share) of Rouge Steel Company common stock which reduced its voting interest in Rouge to below 20%. In addition, the Company's seats on the Board of Directors of Rouge, and its future right to those seats, were relinquished. As a result of these two steps, the Company has no ability to exercise significant influence over Rouge. Therefore, the Company's investment in Rouge no longer qualifies for the equity method of accounting and was changed to the cost method. As a result, after May 31, 1996, the Company's equity share of Rouge earnings is no longer included in reported earnings or earnings per share. In addition, the investment in Rouge common stock was transferred from investment in unconsolidated affiliates and is shown separately in 1997. This investment is adjusted to market value as an "available-for-sale" security with a net of tax adjustment to shareholder's equity. 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. Cost is determined using the specific identification method for steel processing and the first-in, first-out method for all other businesses. Deferred Start-up Costs: The Company's policy is to capitalize certain costs of starting up new plants and facilities. It is the Company's opinion that these costs are recoverable and will be amortized beginning with the start of production over a period not to exceed five years. At May 31, 1997, unamortized deferred start-up costs totaled $5,475,000. Intangible Assets: Intangible Assets include goodwill which is being amortized on the straight-line method over periods ranging from 30 to 40 years. Unamortized goodwill was $97,728,000 at May 31, 1997. Amortization expense was $2,409,000 in 1997 and $548,000 in 1996. Property and Depreciation: Property, plant and equipment are carried at cost and depreciated using the straight-line and units-of-production methods over the estimated useful lives of the assets. 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 $6,559,000 in 1997, $2,880,000 in 1996 and $529,000 in 1995. Revenue Recognition: The Company recognizes revenue at the time of shipment. 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. I-15 16 WORTHINGTON INDUSTRIES, INC. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED) Earnings Per Share: Earnings per common share equals net earnings divided by the weighted average number of common shares outstanding. Common stock equivalents were not included in the weighted average common shares outstanding as the dilution would be immaterial. During February 1997, the Financial Accounting Standards Board (FASB) issued Statement No. 128, "Earnings Per Share," effective for the Company's third quarter of fiscal 1998. This statement establishes standards for computing and presenting earnings per share (EPS). It requires dual presentation of basic and diluted EPS on the face of the income statement and a reconciliation between the computations. The impact of Statement No. 128 on the calculation of EPS is not expected to be material. Recently Issued FASB Statements: The FASB recently issued Statements No. 129, "Disclosure of Information about Capital Structure," No. 130, "Reporting Comprehensive Income," and Statement No. 131, "Disclosures about Segments of an Enterprise and Related Information." Statement No. 129 deals with items already disclosed by the Company. Statement No. 130, effective for fiscal 1999, will require separate reporting of certain items affecting shareholders' equity outside of those included in arriving at net earnings. Statement No. 131, effective for fiscal 1999, establishes requirements for reporting information about operating segments in annual reports and interim statements. This statement will require a change in the way the Company's segments are presently reported; however, the extent of the change has not been determined. Statements of Cash Flows: With respect to non-cash activities, the Company recorded its increased equity from the Rouge Steel Company's initial public offering as an increase in investments in unconsolidated affiliates of $3,215,000 and additional paid-in capital (net of deferred taxes) of $2,073,000 in 1995. Supplemental cash flow information for the years ended May 31 is as follows: IN THOUSANDS 1997 1996 1995 ------- ------- ------- Interest paid................................ $26,587 $11,273 $ 7,325 Income taxes paid............................ 58,912 51,346 65,270 Derivatives and Financial Instruments: The following methods and assumptions were used by the Company in estimating the fair value of its financial instruments: Cash and cash equivalents, other assets, and long-term debt-The carrying amounts reported in the balance sheets approximate fair value. The Company does not engage in currency speculation and generally enters into forward exchange contracts only to hedge specific foreign currency transactions. The amount of these contracts outstanding at any time is immaterial. Gains or losses from these contracts offset gains or losses of the assets, liabilities or transactions being hedged. Risks and Uncertainties: The Company, including unconsolidated affiliates, operates 66 production facilities in 22 states and eight countries (see "Company Locations" on page I-28), in the business segments listed in Industry Segment Data on page I-14, and does business in the markets described under "The Company" beginning on page I-3. The Company's largest markets are the automotive and automotive supply markets. Foreign operations and exports represent less than 10% of the Company's production and sales, respectively. The Company's largest supplier is Rouge Steel Company from whom it purchases steel at a slight discount under a purchase contract expiring in 2003. Less than 30% of the Company's labor force is covered by collective bargaining agreements, all of which expire over one year from May 31, 1997. See Note H for significant business transacted with a major customer. The concentration of credit risks from financial instruments related to the markets served by the Company, is not expected to have a I-16 17 WORTHINGTON INDUSTRIES, INC. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED) material adverse effect on the Company's consolidated financial position, cash flow or future results of operations. NOTE B -- SHAREHOLDERS' EQUITY The Board of Directors is empowered to determine the issue prices, dividend rates, amounts payable upon liquidation, voting rights and other terms of the preferred shares when issued. NOTE C -- DEBT Debt at May 31 is summarized as follows: IN THOUSANDS 1997 1996 -------- -------- Short-term notes payable to bank -- unsecured........ $ 50,000 $ -- Revolver -- unsecured................................ 140,000 85,000 Senior notes due 2006 -- unsecured................... 200,000 200,000 Other................................................ 27,883 32,997 -------- -------- Total conventional debt.................... 417,883 317,997 Debt exchangeable for common stock................... 88,494 -- -------- -------- Total debt................................. 506,377 317,997 Less current maturities and short-term notes payable............................................ 55,984 2,475 -------- -------- Total long-term debt....................... $450,393 $315,522 ======== ======== The short-term note payable to bank was borrowing against the Company's uncommitted line of credit and at May 31, 1997 had a weighted average interest rate of 5.9%. On May 30, 1997, the Company amended the terms of its revolving credit agreement. Under the amended terms, the Company maintains a $190,000,000 revolving credit facility with six banks, of which $50,000,000 was available on May 31, 1997. The credit agreement is committed through 2002 and the agreement permits two one year extensions with the consent of the parties. The Company pays a commitment fee of nine basis points per annum on the unused credit amount. The rate of interest is determined at the time of borrowing, based upon a choice of options as specified in the agreement, and was 5.9% at May 31, 1997. To maintain compliance with the agreement, the Company must preserve a ratio of debt to total capitalization, excluding the DECS, of less than 50%. At May 31, 1997, the Company's ratio of debt to total capitalization, as calculated in accordance with the agreement, was 38.6%. During the year ended May 31, 1996, the Company filed a shelf registration for the issuance of up to $450,000,000 of debt securities and issued $200,000,000 of 7.125% Notes due 2006. The majority of the proceeds were used to repay a bridge loan credit facility that was used to finance the acquisition of Dietrich Industries (see Note K). During March 1997, the Company issued approximately $93 million of three year notes exchangeable into Class A Common Stock of Rouge Steel Company in the form of DECS (SM) (Debt Exchangeable for Common Stock (SM)). The DECS have an interest rate of 7.25% and are due March 1, 2000. At maturity, holders of the DECS will receive in exchange for the principle amount of the notes, shares of common stock of Rouge Steel Company (Rouge shares) held by the Company (or at the Company's option, cash in lieu of the shares). It is the Company's intention to settle the majority of the DECS using Rouge shares. The number of Rouge shares (or the amount of cash to be paid) will be based upon the price of Rouge Steel Class A Common Stock shortly before the maturity of the DECS. If the value of Rouge shares increases to a certain point the I-17 18 WORTHINGTON INDUSTRIES, INC. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED) DECS liability would increase, partially offsetting the market value increase in the stock. Because the stock is considered an "available for sale" security, a net of tax adjustment to shareholder's equity will be made for the net change both in stock value and the carrying amount of the DECS liability. The Company used the net proceeds from the DECS offering to pay down short-term notes payable and to partially fund the Spartan Steel Coating joint venture. At May 31, 1997, the Company had "Other" debt that primarily included industrial development revenue bonds and a Canadian dollar revolving term credit facility with interest rates ranging from 3.4% to 8.0%. In the previous year, "Other" debt primarily includes industrial development revenue bonds and borrowings of Gerstenslager that were repaid at the date of the Gerstenslager acquisition. The Company enters into interest rate swap agreements to manage interest costs and exposure to changing interest rates. At May 31, 1997, agreements were in place that effectively converted $150,000,000 of the 7.125% Notes due 2006 from fixed rate debt to floating. The interest rate swap agreements are accounted for by recording interest expense at the variable rate (6.0% at May 31, 1997). No gains or losses are explicitly deferred. These agreements expire on May 15, 2001. The counterparties to these agreements are major financial institutions. Principal payments due on long-term debt, including lease purchase obligations, in the next five fiscal years are as follows: 1998 -- $5,984,000; 1999 -- $1,200,000; 2000 -- $98,336,000; 2001 -- $1,138,000; 2002 -- $141,147,000; and thereafter -- $208,572,000. The Company is guarantor on bank loans primarily for three separate joint ventures. These guarantees totaled $34,000,000 at May 31, 1997, and relate to debt with varying maturities. The Company believes the guarantees will not significantly affect its consolidated financial position or future results of operations. NOTE D -- INCOME TAXES Income taxes for the years ended May 31 were as follows: IN THOUSANDS 1997 1996 1995 ------- ------- ------- Current: Federal................................... $47,420 $44,364 $49,553 State and local........................... 6,468 8,671 9,669 Deferred: Federal................................... 3,809 9,916 14,042 State..................................... (483) (32) 1,159 ------- ------- ------- $57,214 $62,919 $74,423 ======= ======= ======= Under Statement of Financial Accounting Standards Board No. 109, "Accounting for Income Taxes," the liability method is used in accounting for income taxes. Under this method, deferred tax assets and liabilities are determined based on differences between financial reporting and tax bases of assets and liabilities, and are measured using enacted tax rates and laws that will be in effect when the differences are expected to reverse. I-18 19 WORTHINGTON INDUSTRIES, INC. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED) Deferred income taxes reflect the net tax effects of temporary differences between the carrying amounts of assets and liabilities for financial reporting and the amounts used for income tax purposes. The components of the Company's deferred tax liabilities and assets as of May 31 are as follows: IN THOUSANDS 1997 1996 -------- -------- Deferred tax assets: Allowance for doubtful accounts.................... $ 1,395 $ 1,291 Inventory.......................................... (1,896) (4,671) Accrued expenses................................... 4,422 4,629 Income taxes....................................... 3,686 3,257 Other.............................................. 620 553 -------- -------- 8,227 5,059 Deferred tax liabilities: Property, plant and equipment...................... 80,923 75,176 Undistributed earnings of unconsolidated affiliates...................................... 39,842 38,911 -------- -------- 120,765 114,087 -------- -------- Net deferred tax liability........................... $112,538 $109,028 ======== ======== The reasons for the difference between the effective income tax rate and the statutory federal income tax rate were as follows: 1997 1996 1995 ---- ---- ---- Federal statutory rate................................ 35.0% 35.0% 35.0% State and local income taxes, net of federal tax benefit............................................. 2.6 3.5 3.7 Other................................................. .4 (.1) (1.0) ---- ---- ---- 38.0% 38.4% 37.7% ==== ==== ==== NOTE E -- EMPLOYEE BENEFIT PLANS Certain employees of the Company participate in a current cash profit sharing plan and a deferred profit sharing plan. Contributions to and costs for these plans are determined as a percentage of the Company's pre-tax income before profit sharing. Certain operations have non-contributory defined benefit pension plans covering a majority of their employees qualified by age and service. Company contributions to these plans comply with ERISA's minimum funding requirements. I-19 20 WORTHINGTON INDUSTRIES, INC. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED) A summary of the components of net periodic pension cost for the defined benefit plans in 1997, 1996 and 1995, and the contributions charged to pension expense for the defined contribution plans follows: 1997 1996 1995 ------- ------- ------- IN THOUSANDS Defined benefit plans: Service cost (benefits earned during the period)........... $ 1,792 $ 1,563 $ 1,356 Interest cost on projected benefit obligation.............. 3,735 3,525 3,242 Actual return on plan assets............................... (5,924) (9,644) (3,949) Net amortization and deferral.............................. 955 5,673 281 ------- ------- ------- Net pension cost on defined benefit plans.................. 558 1,117 930 Defined contribution plans................................... 6,397 5,298 5,373 ------- ------- ------- Total pension expense...................................... $ 6,955 $ 6,415 $ 6,303 ======= ======= ======= Pension expense was calculated assuming a weighted average discount rate of 7.9% and a weighted average expected long-term rate of 8.0%. Plan assets consist principally of listed equity securities and fixed income instruments. The following table sets forth the funded status and amounts recognized in the Company's consolidated balance sheet for defined benefit pension plans at May 31: PLANS WHOSE PLANS WHOSE ASSETS ACCUMULATED EXCEED ACCUMULATED BENEFITS BENEFITS EXCEED ASSETS -------------------- ------------------- 1997 1996 1997 1996 -------- ------- ------- ------- IN THOUSANDS Actuarial present value of benefit obligations: Vested....................................... $ 45,445 $37,849 $10,047 $ 9,014 ======== ======= ======= ======= Accumulated.................................. $ 45,945 $38,200 $10,469 $ 9,551 ======== ======= ======= ======= Projected benefit obligation................... $ 45,945 $38,200 $10,469 $ 9,551 Plan assets at fair value...................... 55,861 52,199 8,206 7,587 -------- ------- ------- ------- Projected benefit obligation less than (in excess of) plan assets....................... $ 9,917 $13,999 $(2,262) $(1,964) ======== ======= ======= ======= Comprised of: Accrued pension cost........................... $ -- $ -- $(1,979) $(1,732) Prepaid pension cost........................... 3,678 3,244 (86) (23) Unrecognized: Net gain..................................... 15,398 15,541 803 931 Prior service cost........................... (10,603) (6,505) (1,987) (2,169) Unrecorded net asset (obligation) at transition, net of amortization.............. 1,444 1,718 (30) (5) Adjustment to recognize minimum liability...... -- -- 1,017 1,034 -------- ------- ------- ------- $ 9,917 $13,999 $(2,262) $(1,964) ======== ======= ======= ======= NOTE F -- STOCK OPTIONS Under its employee stock option plans, the Company may grant employees incentive stock options to purchase shares at not less than 100% of market value at date of grant or non-qualified I-20 21 WORTHINGTON INDUSTRIES, INC. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED) stock options at a price determined by the Compensation and Stock Option Committee. Generally, options are 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 option plans' activity for the years ended May 31: 1997 1996 1995 -------------------- -------------------- -------------------- WEIGHTED WEIGHTED WEIGHTED -AVERAGE -AVERAGE -AVERAGE IN THOUSANDS, EXCEPT PER SHARE OPTIONS PRICE OPTIONS PRICE OPTIONS PRICE ------- -------- ------- -------- ------- -------- Outstanding -- beginning of year..... 2,174 15.57 1,821 13.97 1,164 9.00 Granted.............................. 434 20.44 501 20.20 882 19.25 Exercised............................ (173) 8.92 (116) 9.48 (198) 8.91 Forfeited............................ (65) 18.92 (32) 19.46 (27) 9.09 ----- ----- ----- Outstanding -- end of year........... 2,370 16.85 2,174 15.57 1,821 13.97 ===== ===== ===== Exercisable at end of year........... 1,081 13.14 996 10.73 939 9.01 Weighted-average fair value of options granted during the year.... $4.96 $4.51 Options outstanding at May 31, 1997 had exercise prices ranging from $7.11 to $21.375 and expiration dates ranging from December 1997 to February 2007. The Company has adopted the disclosure-only provisions of Statement of Financial Accounting Standards No. 123, "Accounting for Stock-Based Compensation." Accordingly, no compensation cost has been recognized for the stock option plans. Had compensation cost for the Company's stock option plans been determined based on the fair value at the grant date for awards in 1997 and 1996 consistent with the provisions of SFAS No. 123, the Company's net earnings and earnings per share would not have been materially affected. The fair value of each option grant was estimated on the date of grant using the Black-Scholes option-pricing model with the following weighted-average assumptions used for grants: dividend yields of 2.53%; expected volatility of 23.0%; risk-free interest rates of 5.12%; and expected lives of 5 years. Because the Company's employee stock options have characteristics significantly different from those of traded 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 employee 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. In connection with various construction projects, the Company had purchase commitments approximating $165 million as of May 31, 1997. NOTE H -- INDUSTRY SEGMENT DATA Sales for processed steel products and custom products include $267,126,000 in 1997, $220,542,000 in 1996 and $222,231,000 in 1995 to a major automobile manufacturer purchasing through decentralized divisions and subsidiaries in different geographical areas. Industry segment I-21 22 WORTHINGTON INDUSTRIES, INC. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED) descriptions on pages I-3 and I-4, Company locations on page I-28, and segment data on page I-14 of the Annual Report are an integral part of these financial statements. 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 1997, 1996 and 1995, totaled $25 million, $51 million and $61 million, respectively. Accounts receivable related to these transactions were $16 million and $10 million at May 31, 1997 and 1996, respectively. Purchases for fiscal 1997, 1996 and 1995, totaled $1 million, $167 million and $194 million, respectively. Accounts payable to related parties were $5 million and $18 million at May 31, 1997 and 1996, respectively. NOTE J -- INVESTMENT IN UNCONSOLIDATED AFFILIATES During the quarter ended August 31, 1996, the Company took certain steps relative to its investment in Rouge Steel which resulted in the Company accounting for this investment on the cost method instead of the equity method (see Note A). As a result, after May 31, 1996, Rouge's results are no longer included in the table below. The Company's investments in affiliated companies which are not "majority-owned" and controlled are accounted for using the equity method. Investments carried at equity and the percentage interest owned consist of Worthington Specialty Processing, partnership (50%), London Industries, Inc. (60%), Worthington Armstrong Venture, partnership (50%), TWB Company (33%), Acerex, S.A. de C.V. (50%) and Worthington S.A. (52%). During April 1997, TWB Company sold new shares for $19.5 million to three different owners giving them a total ownership interest of 33%. As a result, the Company's share of ownership was reduced from 50% to 33%. An increase in additional paid-in capital of $3,798,000 (net of deferred taxes of $2,328,000) was recorded from the transaction. The proceeds were used by TWB to repay advances to the Company. During February 1997 the Company formed Worthington S.A., a joint venture with three major gas distributors in Brazil. At May 31, 1997, the Company's share of the underlying net assets of Worthington S.A. was less than the carrying amount included in investment in unconsolidated affiliates by $2,248,000. This difference is being amortized by decreasing equity in net income of unconsolidated affiliates using the straight-line method over 40 years. Financial information for affiliated companies accounted for by the equity method is as follows: 1997 1996 1995 -------- ---------- ---------- IN THOUSANDS Current assets........................ $ 91,267 $ 553,023 $ 569,447 Noncurrent assets..................... 130,259 287,247 227,315 Current liabilities................... 32,152 233,441 240,044 Noncurrent liabilities................ 72,646 176,618 167,915 Minority interests.................... -- 6,404 21,404 Net sales............................. 240,545 1,383,343 1,386,824 Gross margin.......................... 56,775 122,500 170,234 Net income............................ $ 24,813 $ 88,644 $ 122,116 I-22 23 WORTHINGTON INDUSTRIES, INC. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED) The Company's share of undistributed earnings of unconsolidated affiliates included in consolidated retained earnings was $76,166,000 at May 31, 1997. NOTE K -- ACQUISITIONS During June 1996, the Company acquired the stock of SCM Technologies (SCM) for $8.4 million. SCM designs, engineers and manufactures high pressure industrial, medical, halon and electronic gas cylinders and is located near Windsor, Ontario. The transaction was accounted for as a purchase. The results of operations for SCM are included in the financial statements of the Company since the date of acquisition. Goodwill in the amount of $3.8 million resulting from the purchase is being amortized using the straight-line method over 40 years. On December 3, 1996, the Company acquired the net assets of Plastics Manufacturing, Inc. (PMI) for $61.6 million in a business combination accounted for as a purchase. PMI is a manufacturer of plastic injection molded and thermoformed parts. The results of operations for PMI are included in the financial statements of the Company since the date of acquisition. Goodwill in the amount of $30.6 million resulting from the purchase is being amortized using the straight-line method over 30 years. Proforma results including SCM and PMI since the beginning of the earliest period presented would not be materially different than actual results. On February 21, 1997, the Company acquired The Gerstenslager Company (Gerstenslager) in a business combination accounted for as a pooling of interests. Gerstenslager is a producer of aftermarket automotive body panels in the United States. Gerstenslager was primarily owned by a subsidiary of JMAC, Inc., an investment company which is owned by John P. McConnell, Chairman and CEO of the Company and a partnership involving John P. McConnell, John H. McConnell, Chairman Emeritus, and a trust for the benefit of their families. All of the stock of Gerstenslager was exchanged for 5,675,000 Common Shares of the Company which had a value of $113 million based on an average share price prior to the closing date. The Board of Directors of the Company received an opinion from an independent investment banking firm attesting to the fairness of this consideration. All financial statements of the Company have been restated to include Gerstenslager for all periods presented. Transactions between the companies have been immaterial. Sales and net income for the Company before the pooling, Gerstenslager and the combined results for the periods presented are as follows: WORTHINGTON IND., INC. AS PREVIOUSLY IN THOUSANDS REPORTED GERSTENSLAGER COMBINED ----------- ------------- ----------- SIX MONTHS ENDED NOVEMBER 30, 1997 (UNAUDITED) Net sales......................................... $ 831,821 $ 56,820 $ 888,641 Net income........................................ $ 40,116 $ 4,512 $ 44,628 YEAR ENDED MAY 31, 1996 Net sales......................................... $ 1,477,838 $ 100,252 $ 1,578,090 Net income........................................ $ 91,342 $ 9,631 $ 100,973 YEAR ENDED MAY 31, 1995 Net sales......................................... $ 1,483,569 $ 82,106 $ 1,565,675 Net income........................................ $ 116,686 $ 6,443 $ 123,129 I-23 24 WORTHINGTON INDUSTRIES, INC. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED) On February 5, 1996, the Company acquired all of the outstanding capital stock of Dietrich Industries, Inc. (Dietrich) for approximately $146 million in cash and $23 million in assumed liabilities, net of cash acquired. Dietrich, based in Pittsburgh, Pennsylvania, is involved primarily in the manufacture and sale of metal framing products for the commercial and residential construction markets. The acquisition was accounted for using purchase accounting with results for Dietrich included since the purchase date. The purchase price exceeded the fair value of the net assets acquired by approximately $66 million which is being amortized over 40 years. The following proforma data summarizes the results of operations of the Company for the twelve months ended May 31, 1996 and May 31, 1995, assuming Dietrich was acquired at June 1, 1994. In preparing the proforma data, adjustments have been made to conform Dietrich's accounting policies to those of the Company and to reflect purchase accounting adjustments and interest expense: TWELVE MONTHS ENDED --------------------------- IN THOUSANDS, EXCEPT PER SHARE (UNAUDITED) MAY 31, 1996 MAY 31, 1995 ------------ ------------ Net sales.......................................... $1,761,067 $1,851,037 ========== ========== Net earnings....................................... 102,134 126,902 ========== ========== Earnings per common share.......................... $ 1.06 $ 1.32 ========== ========== The proforma information does not purport to be indicative of the results of operations which would have actually been obtained if the acquisition had occurred on the dates indicated or the results of operations which will be reported in the future. NOTE L -- QUARTERLY RESULTS OF OPERATIONS (UNAUDITED) The following is a summary of the unaudited quarterly results of operations for the years ended May 31, 1997 and 1996: THREE MONTHS ENDED ----------------------------------------- IN THOUSANDS, EXCEPT PER SHARE AUGUST NOVEMBER FEBRUARY MAY -------- -------- -------- -------- 1997 Net sales........................................ $430,292 $458,349 $486,551 $536,528 Gross margin..................................... 63,355 65,688 68,239 80,247 Net earnings..................................... 21,961 22,667 21,817 26,873 Earnings per share............................... $ .23 $ .23 $ .23 $ .28 1996 Net sales........................................ $345,901 $375,611 $386,454 $470,124 Gross margin..................................... 50,131 57,208 61,228 75,766 Net earnings..................................... 22,487 27,849 24,059 26,578 Earnings per share............................... $ .23 $ .29 $ .25 $ .28 I-24 25 WORTHINGTON INDUSTRIES, INC. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED) The data above has been restated to include the results of The Gerstenslager Company which was acquired in February 1997 through a pooling of interests. Gerstenslager's separate results before the acquisition, and the change to previously reported results for the Company are shown below. THREE MONTHS ENDED ------------------------------------- IN THOUSANDS, EXCEPT PER SHARE AUGUST NOVEMBER FEBRUARY MAY ------- ------- ------- ------- 1997 Net sales............................................. $27,721 $29,099 Gross margin.......................................... 5,680 5,485 Net earnings.......................................... 2,362 2,150 Earnings per share.................................... $ .01 $ .00 1996 Net sales............................................. $20,165 $21,067 $26,230 $32,790 Gross margin.......................................... 3,126 4,197 6,939 8,808 Net earnings.......................................... 979 1,661 3,163 3,828 Earnings per share.................................... $ (.01) $ .00 $ .02 $ .03 I-25 26 REPORT OF MANAGEMENT The management of Worthington Industries is responsible for the preparation of the accompanying consolidated financial statements in conformity with generally accepted accounting principles appropriate in the circumstances. Management is also responsible for the determination of estimates and judgments used in the financial statements and the preparation of other financial information included in this Annual Report to Shareholders. The financial statements have been audited by Ernst & Young LLP, independent auditors. The management of the Company has established and maintains an accounting system and related internal controls that it believes are sufficient to provide reasonable assurance that assets are safeguarded against unauthorized acquisition, use or disposition, that transactions are executed and recorded in accordance with management's authorization and that the financial records are reliable for preparing financial statements. The concept of reasonable assurance is based on the recognition that the cost of a system of internal control must be related to the benefits derived and that the balancing of the factors requires estimates and judgments. Management considers the recommendations of the internal auditors and independent certified public accountants concerning the Company's system of internal control and takes appropriate actions which are cost effective in the circumstances. The Board of Directors has an Audit Committee of Directors who are not members of management. The Audit Committee meets periodically with the Company's management, internal auditors and independent certified public accountants to review matters relating to financial reporting, auditing and internal control. To ensure auditor independence, both the internal auditors and independent certified public accountants have full and free access to the Audit Committee. /s/ JOHN P. McCONNELL -------------------------------------- John P. McConnell, Chairman & CEO /s/ DONALD G. BARGER, JR. -------------------------------------- Donald G. Barger, Jr., Vice President-CFO /s/ MICHAEL R. SAYRE -------------------------------------- Michael R. Sayre, Corporate Controller I-26 27 REPORT OF INDEPENDENT AUDITORS Shareholders and Board of Directors Worthington Industries, Inc. We have audited the accompanying consolidated balance sheets of Worthington Industries, Inc. and subsidiaries as of May 31, 1997 and 1996, and the related consolidated statements of earnings, shareholders' equity, and cash flows for each of the three years in the period ended May 31, 1997. These financial statements are the responsibility of the Company's management. Our responsibility is to express an opinion on these financial statements based on our audits. We conducted our audits in accordance with generally accepted auditing standards. 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, 1997 and 1996, and the consolidated results of their operations and their cash flows for each of the three years in the period ended May 31, 1997 in conformity with generally accepted accounting principles. /s/ ERNST & YOUNG LLP -------------------------------------- Ernst & Young LLP Columbus, Ohio June 18, 1997 I-27 28 COMPANY LOCATIONS PROCESSED STEEL PRODUCTS THE WORTHINGTON STEEL COMPANY Columbus, Monroe & Delta, Ohio Louisville, Kentucky Rock Hill, South Carolina Baltimore, Maryland Jackson & Taylor, Michigan Malvern, Pennsylvania Porter, Indiana Decatur, Alabama Midland, Georgia WORTHINGTON CYLINDER CORPORATION Columbus, Jefferson & Westerville, Ohio Claremore, Oklahoma Citronelle, Alabama Guelph & Tilbury, Ontario, Canada DIETRICH INDUSTRIES, INC. Hammond & LaPorte, Indiana Hicksville, Warren & Aurora, Ohio Atlanta, Georgia Baltimore, Maryland Lunenburg, Massachusetts Colton & Stockton, California Phoenix, Arizona Wildwood & Miami, Florida East Brunswick, New Jersey Hutchins, Texas Fredericksburg, Virginia Denver, Colorado Lenexa, Kansas THE GERSTENSLAGER COMPANY Wooster, Ohio CUSTOM PRODUCTS WORTHINGTON CUSTOM PLASTICS, INC. Mason, Salem & Upper Sandusky, Ohio St. Matthews, South Carolina Lebanon, Kentucky Harrisburg & Concord, North Carolina WORTHINGTON PRECISION METALS, INC. Mentor, Ohio Franklin, Tennessee CAST PRODUCTS BUCKEYE STEEL CASTINGS COMPANY Columbus, Ohio WORTHINGTON MACHINE TECHNOLOGY Columbus, Ohio I. H. SCHLEZINGER Columbus, Ohio JOINT VENTURES WORTHINGTON SPECIALTY PROCESSING (WSP) Steel Processing Jackson, Michigan ACEREX Steel Processing Monterrey, Mexico SPARTAN STEEL COATING Steel Processing Monroe, Michigan TWB COMPANY Tailor Laser Welded Blanks Monroe, Michigan WORTHINGTON ARMSTRONG VENTURE (WAVE) Suspended Ceilings Malvern, Pennsylvania Sparrows Point, Maryland Valenciennes, France North Las Vegas, Nevada Shanghai, China Madrid, Spain Team Valley, England Benton Harbor, Michigan WORTHINGTON S.A. Pressure Cylinders Sao Palo, Brazil LONDON INDUSTRIES, INC. Custom Plastics London, Ohio I-28 29 OFFICERS & DIRECTORS CORPORATE OFFICERS John H. McConnell* Chairman Emeritus & Founder Director, 1955 John P. McConnell* Chairman & Chief Executive Officer Director, 1975 Donal H. Malenick* President & Chief Operating Officer Director, 1959 Pete A. Klisares* Assistant to the Chairman Director, 1991 William S. Dietrich President - Dietrich Industries Director, 1996 Donald G. Barger, Jr. Vice President & Chief Financial Officer, 1993 Edward A. Ferkany Group Vice President - Processed Steel, 1974 Robert J. Borel Vice President - Engineering, 1973 Ralph V. Roberts Vice President - Corporate Development, 1973 Mark H. Stier Vice President - Human Resources, 1975 Thomas L. Hockman Vice President - Personnel, 1973 Dale T. Brinkman General Counsel, 1982 Michael R. Sayre Corporate Controller, 1993 OUTSIDE DIRECTORS Charles R. Carson+ Retired Senior Vice President General Electric Company Director, 1986 John E. Fisher++ Retired General Chairman Nationwide Insurance Companies Director, 1993 John F. Havens++ Retired Chairman Banc One Corporation Director, 1988 Katherine S. LeVeque+ Chief Executive Officer LeVeque Enterprises Commercial Real Estate Director, 1992 Robert B. McCurry++ Senior Advisor to President Toyota Motor Sales, U.S.A. Inc. Director, 1972 Charles D. Minor+ Counsel Vorys, Sater, Seymour and Pease Secretary - Director, 1962 Gerald B. Mitchell++ Retired Chairman Dana Corporation Director, 1986 James Petropoulos+ Owner James Petropoulos & Company Commercial Real Estate Director, 1976 SUBSIDIARY OFFICERS John R. Halula Group Vice President, 1980 Worthington Custom Plastics, Inc. Joe W. Harden Vice President - General Manager, 1980 Buckeye Steel Castings Company Derek R. West Vice President - General Manager, 1991 Worthington Precision Metals, Inc. Virgil L. Winland Group Vice President, 1971 Worthington Cylinder Corporation Jay D. Wisner President, 1997 The Gerstenslager Company - --------------- * Member of Executive Committee + Member of Audit Committee ++ Member of Compensation and Stock Option Committee Note: Year indicates initial year of employment or Board membership I-29