|
|
Quarter Ending |
|
|
|
PII Income Statement |
Q1-05 |
Q2-05 |
Q3-05 |
Q4-05 |
Q1-06 |
Q2-06 |
Q3-06 |
Q4-06 |
Q1-07 |
Q2-07 |
Q3-07 |
Q4-07 |
Q1-08 |
|
|
|
|
Mar-05 |
Jun-05 |
Sep-05 |
Dec-05 |
Mar-06 |
Jun-06 |
Sep-06 |
Dec-06 |
Mar-07 |
Jun-07 |
Sep-07 |
Dec-07 |
Mar-08 |
|
ttm |
|
Revenue |
  
|
442,296 |
543,124 |
564,727 |
333,509 |
384,335 |
490,090 |
448,584 |
317,713 |
376,902 |
543,979 |
541,415 |
388,684 |
|
1,850,980 |
|
Cost of Goods Sold |
  
|
345,920 |
416,343 |
415,839 |
266,117 |
300,906 |
387,439 |
342,697 |
252,778 |
290,321 |
421,432 |
422,458 |
300,589 |
|
1,434,800 |
|
Gross Margin |
84,487 |
96,376 |
126,781 |
148,888 |
67,392
|
83,429 |
102,651 |
105,887 |
64,935 |
86,581 |
122,547 |
118,957 |
88,095 |
|
416,180 |
|
As a % of Sales |
23.6% |
21.8% |
23.3% |
26.4% |
20.2% |
21.7% |
20.9% |
23.6% |
20.4% |
23.0% |
22.5% |
22.0% |
22.7% |
|
22.5% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
R&D |
  
|
17,556 |
17,706 |
16,661 |
16,497
|
20,710 |
16,343 |
20,339
|
18,551 |
17,707 |
18,500 |
18,829 |
19,257 |
|
74,293 |
|
SG&A |
  
|
39,793 |
18,564 |
67,718 |
44,144
|
36,844 |
38,746 |
78,308
|
42,966 |
46,064 |
52,655 |
46,997 |
45,093 |
|
190,809 |
|
Non Recurring |
- |
(16,748) |
16,748 |
- |
- |
- |
- |
|
|
|
|
|
|
|
-
|
|
Depreciation |
  |
|
|
|
|
|
|
|
|
(26,527) |
26,527 |
(45,285) |
- |
|
(45,285) |
|
Others |
- |
- |
- |
- |
- |
- |
- |
|
|
12,626 |
(35,635) |
35,635 |
- |
|
12,626 |
|
Operating Expenses |
63,748 |
40,601 |
53,018 |
84,379 |
60,641
|
57,554 |
55,089 |
98,647
|
61,517 |
49,870 |
62,047 |
56,176 |
64,350 |
|
232,443 |
|
As a % of Sales |
17.8% |
9.2% |
9.8% |
14.9% |
18.2% |
15.0% |
11.2% |
22.0% |
19.4% |
13.2% |
11.4% |
10.4% |
16.6% |
|
12.6% |
|
Income from Financial Services |
- |
- |
- |
- |
9,326
|
11,546 |
12,696 |
- |
12,626 |
|
|
|
|
|
-
|
|
Operating Income |
20,739 |
55,775 |
73,763 |
64,509 |
16,077
|
37,421 |
60,258 |
7,240
|
16,044 |
36,711 |
60,500 |
62,781 |
23,745 |
|
183,737 |
|
As a % of Sales |
5.8% |
12.6% |
13.6% |
11.4% |
4.8% |
9.7% |
12.3% |
1.6% |
5.0% |
9.7% |
11.1% |
11.6% |
6.1% |
|
9.9% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |