- 米国企業
- WORTHINGTON ENTERPRISES, INC.
WORTHINGTON ENTERPRISES, INC.WOR
時価総額
$29.2億
PER
11.4倍
2011年 5月31日 | 2012年 5月31日 | 2013年 5月31日 | 2014年 5月31日 | 2015年 5月31日 | 2016年 5月31日 | 2017年 5月31日 | 2018年 5月31日 | 2019年 5月31日 | 2020年 5月31日 | 2021年 5月31日 | 2022年 5月31日 | 2023年 5月31日 | |
Revenues | 2,443 | 2,535 | 2,612 | 3,126 | 3,384 | 2,820 | 3,014 | 3,582 | 3,760 | 3,059 | 3,171 | 5,242 | 4,916 |
Cost of Revenue | 2,086 | 2,202 | 2,216 | 2,634 | 2,921 | 2,367 | 2,478 | 3,019 | 3,280 | 2,616 | 2,532 | 4,527 | 4,253 |
Gross margin | 356 | 333 | 397 | 493 | 464 | 453 | 536 | 563 | 480 | 443 | 639 | 715 | 663 |
Selling, general and administrative expense | 235 | 225 | 258 | 300 | 296 | 297 | 316 | 367 | 338 | 328 | 351 | 400 | 429 |
Asset Impairment Charges | - | - | 6 | 58 | 100 | 26 | - | 61 | 8 | 83 | 14 | 3 | 3 |
Restructuring And Other Expense Income | - | - | - | -3 | 7 | 7 | 6 | -7 | -11 | 10 | 56 | -17 | -5 |
Separation costs | - | - | - | - | - | - | - | - | - | - | - | - | 24 |
Incremental expenses related to Nikola gains | - | - | - | - | - | - | - | - | - | - | 51 | - | - |
Operating income | 124 | 102 | 129 | 136 | 61 | 122 | 213 | 142 | 145 | 22 | 167 | 329 | 212 |
Miscellaneous income (expense), net | 1 | - | - | - | - | - | - | - | - | - | - | - | -1 |
Interest expense, net | 19 | 19 | 24 | 27 | 36 | 32 | 30 | 39 | 38 | 32 | 30 | 31 | 27 |
Income (Loss) from Equity Method Investments | 76 | 93 | 95 | 91 | 87 | 115 | 110 | 103 | 97 | 115 | 123 | 214 | 161 |
Gain (Loss) on Investments | - | - | - | - | - | - | - | - | - | - | 655 | - | - |
Earnings before income taxes | 183 | 177 | 201 | 218 | 113 | 217 | 297 | 209 | 206 | 111 | 918 | 514 | 345 |
Income tax expense | 58 | 52 | 64 | 57 | 26 | 59 | 79 | 8 | 43 | 26 | 176 | 115 | 76 |
Net earnings | 124 | 125 | 137 | 160 | 87 | 158 | 218 | 201 | 163 | 84 | 741 | 399 | 269 |
Net earnings attributable to noncontrolling interests | 9 | 10 | 0 | 9 | 10 | 14 | 13 | 6 | 10 | 6 | 18 | 20 | 13 |
Net earnings attributable to controlling interest | 124 | 125 | 137 | 160 | 87 | 158 | 218 | 201 | 163 | 84 | 741 | 399 | 269 |
Basic earnings (loss) per share - controlling interest | 1.54 | 1.66 | 1.97 | 2.19 | 1.16 | 2.3 | 3.28 | 3.2 | 2.68 | 1.43 | 13.73 | 7.6 | 5.28 |
Diluted earnings (loss) per share - controlling interest | 1.53 | 1.65 | 1.91 | 2.11 | 1.12 | 2.22 | 3.15 | 3.09 | 2.61 | 1.41 | 13.42 | 7.44 | 5.19 |