Selected statements contained in this "Item 2. - Management's Discussion and
Analysis of Financial Condition and Results of Operations" constitute
"forward-looking statements" as that term is 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 the "Safe Harbor Statement" in the beginning of this Quarterly Report on Form
10-Q, "Part I - Item 1A. - Risk Factors" of our Annual Report on Form 10-K for
the fiscal year ended May 31, 2019 and "PART II - Item 1A. - Risk Factors" of
this Quarterly Report on Form 10-Q.

Introduction



The following discussion and analysis of market and industry trends, business
developments, and the results of operations and financial position of
Worthington Industries, Inc., together with its subsidiaries (collectively,
"we," "our," "Worthington," or the "Company"), should be read in conjunction
with our consolidated financial statements and notes thereto included in "Item
1. - Financial Statements" of this Quarterly Report on Form 10-Q. Our Annual
Report on Form 10-K for the fiscal year ended May 31, 2019 ("fiscal 2019")
includes additional information about Worthington, our operations and our
consolidated financial position and should be read in conjunction with this
Quarterly Report on Form 10-Q.

As of November 30, 2019, excluding our joint ventures, we operated 28
manufacturing facilities worldwide, principally in two operating segments, which
correspond with our reportable business segments: Steel Processing and Pressure
Cylinders.

As of November 30, 2019, we held equity positions in ten joint ventures, which
operated 48 manufacturing facilities worldwide, including 26 facilities which
were operated by joint ventures in which we held a 50% or greater ownership
interest. Three of these joint ventures are consolidated with the equity owned
by the other joint venture member(s) shown as noncontrolling interests in our
consolidated balance sheets, and their portions of net earnings (loss) and other
comprehensive income (loss) shown as net earnings or comprehensive income
attributable to noncontrolling interests in our consolidated statements of
earnings and consolidated statements of comprehensive income, respectively. The
remaining seven of these joint ventures are accounted for using the equity
method.

Overview



Operating income for the current quarter was down $3.8 million, or 11%. Results
in Steel Processing continued to be negatively impacted by declining steel
prices, which led to a $7.3 million swing from inventory holding gains to
inventory holding losses from the second quarter of fiscal 2019 to the second
quarter of fiscal 2020. Lower direct volume in Steel Processing and lower
volumes in the industrial products business in Pressure Cylinders were partially
offset by improved direct spreads and higher toll volume in Steel Processing and
higher volumes in the consumer products business and overall improvement in the
oil & gas equipment business in Pressure Cylinders.

Equity in net income of unconsolidated affiliates ("equity income") for the
current year second quarter increased $26.2 million over the comparable prior
year quarter on a pre-tax gain of $23.1 million at WAVE related to the sale of
its international operations. The remaining increase was primarily due to a $5.4
million increase in equity income from ClarkDietrich, driven by improved margins
and increased volumes, partially offset by a lower contribution from Serviacero
Worthington and a $1.5 million loss related to our retained interest in the
newly-formed Cabs joint venture, which consisted primarily of
transaction-related expenses incurred at the new company as further described
under Recent Business Developments. We received cash distributions from
unconsolidated joint ventures of $27.5 million during the second quarter of
fiscal 2020.

Recent Business Developments

• During the first six months of fiscal 2020, the Company has repurchased a


      total of 750,000 common shares for $29.6 million at an average price of
      $39.45 per share.

• On July 26, 2019, the Company completed the sale of Worthington Aritas

BasInçlI Kaplar Sanayi ("Worthington Aritas"), its Turkish manufacturer

of cryogenic pressure vessels. The Company received cash proceeds, net of

transaction costs, of $8.3 million resulting in a pre-tax restructuring loss

of $0.5 million.

• On August 23, 2019, the Company issued a €36.7 million principal amount

unsecured 1.56% Series A Senior Note due August 23, 2031 (the "2031 Note")

and €55.0 million aggregate principal amount of unsecured 1.90% Series B

Senior Notes due August 23, 2034 (the "2034 Notes"), (collectively, the

"Senior Notes"). The Senior Notes were issued in a private placement and

the proceeds thereof were used in the redemption of $150.0 million of

aggregate principal amount of 6.50% senior notes. Refer to "Item 1. -

Financial Statements - Notes to Consolidated Financial Statements - NOTE I


      - Debt and Receivables Securitization" for more information on these
      transactions.


                                       25

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

• On September 30, 2019, Worthington Armstrong Venture ("WAVE") completed the

sale of its international operations to Knauf Ceilings and Holding GmbH

("Knauf"), as part of the broader transaction between Knauf and Armstrong

World Industries, Incl ("AWI"), the other partner in the WAVE joint

venture. Our portion of the net gain, subject to post-closing adjustments,

was $23.1 million and has been recognized in equity income. Refer to "Item

1. - Financial Statements - Notes to Consolidated Financial Statements -

NOTE C - Investments in Unconsolidated Affiliates" for more information on

this transaction.




   •  On October 7, 2019, we acquired the Cleveland, Ohio-based operating net
      assets, excluding working capital, of Heidtman Steel Products, Inc.
      ("Heidtman") for cash consideration of $29.6 million, which expanded the

Company's pickling and slitting capabilities. The acquired business is being

managed as part of our Steel Processing operating segment. Refer to "Item 1.

- Financial Statements - Notes to Consolidated Financial Statements - NOTE P

- Acquisitions" for more information on this transaction.

• On November 1, 2019, we reached an agreement with an affiliate of Angeles

Equity Partners, LLC to contribute substantially all of the net assets of

our Engineered Cabs business to a newly-formed joint venture, Taxi Workhorse

Holdings, LLC (the "Cabs joint venture"), in which the Company retained a

20% noncontrolling interest. Certain non-core assets of the Engineered Cabs

business, including the fabricated products facility in Stow, Ohio, and the

steel packaging facility in Greensburg, Indiana, were retained. The retained

Engineered Cabs assets no longer qualify as a separate operating or

reportable segment. For additional information refer to "Item 1. - Financial

Statements - Notes to Consolidated Financial Statements - NOTE A - Basis of

Presentation" and "Item 1. - Financial Statements - Notes to Consolidated

Financial Statements - NOTE O - Segment Operations".

• On December 17, 2019, the Worthington Industries, Inc. Board of Directors

(the "Worthington Industries Board") declared a quarterly dividend of $0.24

per share payable on March 27, 2020 to shareholders of record on March 13,

2020.

• On December 19, 2019, the Company finalized an agreement to transfer the

risks and rewards related to its 10% minority ownership interest in the

Zhejiang Nisshin Worthington Precision Specialty Steel Co., Ltd. ("Nisshin")

joint venture in China to the other joint venture partners. Refer to "Item

1. - Financial Statements - Notes to Consolidated Financial Statements -

NOTE C - Investments in Unconsolidated Affiliates" for more information on

this transaction.

• On December 31, 2019, the Company contributed the recently acquired net

assets of Heidtman acquisition to the Samuel joint venture in exchange for

an incremental 31.75% ownership interest in the Samuel joint venture,

bringing our total ownership interest to 63%. Refer to "Item 1. - Financial

Statements - Notes to Consolidated Financial Statements - NOTE S -

Subsequent Events" for more information on this transaction.

Market & Industry Overview



We sell our products and services to a diverse customer base and a broad range
of end markets. The breakdown of net sales by end market for the second quarter
of each of fiscal 2020 and fiscal 2019 is illustrated in the following chart:

                               [[Image Removed]]

The automotive industry is one of the largest consumers of flat-rolled steel,
and thus the largest end market for our Steel Processing operating
segment. Approximately 58% of Steel Processing's net sales are to the automotive
market. North American

                                       26

--------------------------------------------------------------------------------
vehicle production, primarily by Ford, General Motors and FCA US (the "Detroit
Three automakers"), has a considerable impact on the activity within this
operating segment. The majority of the net sales of three of our unconsolidated
joint ventures are also to the automotive market.

Approximately 17% of the net sales of our Steel Processing operating segment are
to the construction market. The construction market is also the predominant end
market for two of our unconsolidated joint ventures: WAVE and
ClarkDietrich. While the market price of steel significantly impacts these
businesses, there are other key indicators that are meaningful in analyzing
construction market demand, including U.S. gross domestic product ("GDP"), the
Dodge Index of construction contracts and, in the case of ClarkDietrich, trends
in the relative price of framing lumber and steel.

Substantially all of the net sales of our Pressure Cylinders operating segment
and approximately 25% of the net sales of our Steel Processing operating segment
are to other markets such as consumer products, industrial products, lawn and
garden, agriculture, oil & gas equipment, heavy truck, mining, forestry and
appliance. Given the many different products that make up these net sales and
the wide variety of end markets, it is very difficult to detail the key market
indicators that drive these portions of our business. However, we believe that
the trend in U.S. GDP growth is a good economic indicator for analyzing these
businesses.

We use the following information to monitor costs and assess demand in our major
end markets:



                              Three Months Ended November                             Six Months Ended November 30,
                                          30,
                                2019               2018         Inc / (Dec)           2019                    2018            Inc / (Dec)
U.S. GDP (% growth
year-over-year) 1                   2.1 %              3.4 %            -1.3 %               2.3 %                   3.0 %            -0.7 %
Hot-Rolled Steel ($ per
ton) 2                       $      526         $      836     $        (310 )   $           545         $           868     $        (323 )
Detroit Three Auto Build
(000's vehicles) 3                1,895              2,191              (296 )             3,978                   4,286              (308 )
No. America Auto Build
(000's vehicles) 3                4,098              4,417              (319 )             8,216                   8,543              (327 )
Zinc ($ per pound) 4         $     1.09         $     1.16     $       (0.07 )   $          1.11         $          1.23     $       (0.12 )
Natural Gas ($ per mcf) 5    $     2.50         $     3.37     $       (0.87 )   $          2.39         $          3.13     $       (0.74 )
On-Highway Diesel Fuel
Prices ($ per gallon) 6      $     3.04         $     3.31     $       (0.27 )   $          3.05         $          3.27     $       (0.22 )
Crude Oil - WTI ($ per
barrel) 6                    $    55.47         $    65.98     $      (10.51 )   $         55.54         $         67.50     $      (11.96 )

1 2018 figures based on revised actuals 2 CRU Hot-Rolled Index; period average 3

IHS Global 4 LME Zinc; period average 5 NYMEX Henry Hub Natural Gas; period

average 6 Energy Information Administration; period average

U.S. GDP growth rate trends are generally indicative of the strength in demand
and, in many cases, pricing for our products. A year-over-year increase in U.S.
GDP growth rates is indicative of a stronger economy, which generally increases
demand and pricing for our products. Conversely, decreasing U.S. GDP growth
rates generally indicate a weaker economy. Changes in U.S. GDP growth rates can
also signal changes in conversion costs related to production and in SG&A
expense.

The market price of hot-rolled steel is one of the most significant factors
impacting our selling prices and operating results. When steel prices fall, we
typically have higher-priced material flowing through cost of goods sold, while
selling prices compress to what the market will bear, negatively impacting our
results. On the other hand, in a rising price environment, our results are
generally favorably impacted, as lower-priced material purchased in previous
periods flows through cost of goods sold, while our selling prices increase at a
faster pace to cover current replacement costs.

The following table presents the average quarterly market price per ton of
hot-rolled steel during fiscal 2020 (first and second quarters), fiscal 2019 and
fiscal 2018:



                              Fiscal Year
(dollars per ton 1 )   2020      2019      2018
1st Quarter            $ 564     $ 900     $ 604
2nd Quarter            $ 526     $ 836     $ 608
3rd Quarter              N/A     $ 725     $ 674
4th Quarter              N/A     $ 672     $ 860
Annual Avg.            $ 545     $ 783     $ 687




  1 CRU Hot-Rolled Index, period average


Sales to one Steel Processing customer in the automotive industry represented
13% of consolidated net sales during the second quarter of fiscal 2020. No
single customer contributed more than 10% of consolidated net sales during the
second quarter of fiscal

                                       27

--------------------------------------------------------------------------------
2019. While our automotive business is largely driven by the production
schedules of the Detroit Three automakers, our customer base is much broader and
includes other domestic manufacturers and many of their suppliers. During the
second quarter of fiscal 2020, vehicle production for the Detroit Three
automakers was down 14% from fiscal 2019, while North American vehicle
production as a whole was down 7%.

Certain other commodities, such as zinc, natural gas and diesel fuel, represent a significant portion of our cost of goods sold, both directly through our manufacturing operations and indirectly through transportation and freight expense.

© Edgar Online, source Glimpses