|
RV Stock Index |
Quarter |
|
|
|
Consolidated Income Statement |
MRQ-5 |
MRQ-4 |
MRQ-3 |
MRQ-2 |
MRQ-1 |
MRQ |
|
ttm |
|
Revenue |
2,862,098 |
2,405,493 |
2,894,980 |
3,125,576 |
3,124,609 |
2,469,932 |
|
11,615,097 |
|
Cost of Goods Sold |
2,446,602 |
2,100,446 |
2,479,279 |
2,645,902 |
2,647,032 |
2,133,980 |
|
9,906,193 |
|
Gross Margin |
415,496 |
305,047 |
415,701 |
479,674 |
477,577 |
335,952 |
|
1,708,904 |
|
As a % of Sales |
14.5% |
12.7% |
14.4% |
15.3% |
15.3% |
13.6% |
|
14.7% |
|
|
|
|
|
|
|
|
|
|
|
Operating Expenses |
|
|
|
|
|
|
|
|
|
R&D |
24,059 |
22,341 |
21,403 |
22,340 |
23,372 |
23,945 |
|
91,060 |
|
SG&A |
323,159 |
268,890 |
304,010 |
285,209 |
294,870 |
255,039 |
|
1,139,128 |
|
Non Recurring |
(291) |
-
|
-
|
4,033 |
(1,597) |
1,734 |
|
4,170 |
|
Depreciation |
(638) |
638 |
(26,527) |
25,871 |
(45,285) |
(2,308) |
|
(48,249) |
|
Others |
11,995 |
5,177 |
12,181 |
(34,700) |
35,635 |
1,001 |
|
14,117 |
|
Operating Expenses |
358,284 |
297,046 |
311,067 |
302,753 |
306,995 |
279,411 |
|
1,200,226 |
|
As a % of Sales |
12.5% |
12.3% |
10.7% |
9.7% |
9.8% |
11.3% |
|
10.3% |
|
|
|
|
|
|
|
|
|
|
|
Operating Income |
57,212 |
8,001 |
104,634 |
176,921 |
170,582 |
56,541 |
|
508,678 |
|
As a % of Sales |
2.0% |
0.3% |
3.6% |
5.7% |
5.5% |
2.3% |
|
4.4% |
|
|
|
|
|
|
|
|
|
|
|
Income from Continuing Operations |
|
|
|
|
|
|
|
|
|
Total Other Income/Expenses Net |
58,982 |
17,639 |
11,708 |
1,333 |
15,094 |
17,711 |
|
45,846 |
|
Earnings Before Interest And Taxes |
116,194 |
38,266 |
116,342 |
178,254 |
185,676 |
74,252 |
|
554,524 |
|
Interest Expense |
14,580 |
13,926 |
17,907 |
14,395 |
15,464 |
14,914 |
|
62,680 |
|
Income Before Tax |
101,614 |
24,340 |
98,435 |
163,859 |
170,212 |
59,338 |
|
491,844 |
|
Income Tax Expense |
41,135 |
40,280 |
59,217 |
57,403 |
61,137 |
32,920 |
|
210,677 |
|
Minority Interest |
-
|
-
|
-
|
-
|
-
|
-
|
|
- |
|
Net Income From Continuing Ops |
332,505 |
134,451 |
303,609 |
415,244 |
447,583 |
199,135 |
|
1,365,570 |
|
|
|
|
|
|
|
|
|
|
|
Non-recurring Events |
|
|
|
|
|
|
|
|
|
Discontinued Operations |
(4,546) |
(389) |
(822) |
(660) |
(358) |
(87) |
|
(1,927) |
|
Extraordinary Items |
-
|
-
|
-
|
-
|
-
|
-
|
|
- |
|
Effect Of Accounting Changes |
-
|
-
|
-
|
-
|
-
|
-
|
|
- |
|
Other Items |
(2,086) |
-
|
-
|
-
|
-
|
-
|
|
- |
|
Net Income |
53,847 |
(16,329) |
38,396 |
105,796 |
108,717 |
26,331 |
|
279,240 |
|
Preferred Stock And Other Adjustments |
-
|
-
|
-
|
-
|
1
|
-
|
|
1 |
|
Net Income Applicable To Common Shares |
47,215 |
(16,718) |
37,574 |
105,136 |
108,360 |
26,244 |
|
277,314 |
|
As a % of Sales |
1.6% |
-0.7% |
1.3% |
3.4% |
3.5% |
1.1% |
|
2.4% |
|
|
|
|
|
|
|
|
|
|
|
EBITDA |
109,692 |
| |