Rio Tinto Ltd
ASX:RIO
Income Statement
Earnings Waterfall
Rio Tinto Ltd
Revenue
|
54B
USD
|
Cost of Revenue
|
-17.1B
USD
|
Gross Profit
|
36.9B
USD
|
Operating Expenses
|
-20B
USD
|
Operating Income
|
16.9B
USD
|
Other Expenses
|
-6.8B
USD
|
Net Income
|
10.1B
USD
|
Income Statement
Rio Tinto Ltd
Jun-2009 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||
Revenue |
18 846
N/A
|
19 319
+3%
|
40 030
+107%
|
40 625
+1%
|
40 522
0%
|
41 330
+2%
|
43 165
+4%
|
41 805
-3%
|
44 611
+7%
|
58 332
+31%
|
63 495
+9%
|
60 187
-5%
|
55 554
-8%
|
52 446
-6%
|
54 041
+3%
|
|
Gross Profit | ||||||||||||||||
Cost of Revenue |
0
|
0
|
(12 649)
|
0
|
(13 022)
|
0
|
(12 161)
|
0
|
(10 474)
|
0
|
(13 411)
|
0
|
(16 719)
|
0
|
(17 135)
|
|
Gross Profit |
0
N/A
|
0
N/A
|
27 381
N/A
|
0
N/A
|
27 500
N/A
|
0
N/A
|
31 004
N/A
|
0
N/A
|
34 137
N/A
|
0
N/A
|
50 084
N/A
|
0
N/A
|
38 835
N/A
|
0
N/A
|
36 906
N/A
|
|
Operating Income | ||||||||||||||||
Operating Expenses |
(16 237)
|
(12 827)
|
(13 734)
|
(28 305)
|
(13 943)
|
(27 004)
|
(14 655)
|
(27 323)
|
(15 097)
|
(30 028)
|
(19 160)
|
(35 339)
|
(18 108)
|
(36 342)
|
(20 031)
|
|
Selling, General & Administrative |
0
|
0
|
(7 103)
|
0
|
(7 308)
|
0
|
(7 121)
|
0
|
(7 202)
|
0
|
(8 788)
|
0
|
(9 148)
|
0
|
(9 417)
|
|
Research & Development |
(254)
|
(175)
|
(503)
|
(502)
|
(533)
|
(543)
|
(669)
|
(617)
|
(670)
|
(669)
|
(784)
|
(769)
|
(972)
|
(1 239)
|
(1 475)
|
|
Depreciation & Amortization |
0
|
0
|
(4 375)
|
0
|
(4 015)
|
(114)
|
(4 384)
|
0
|
(4 279)
|
0
|
(4 697)
|
0
|
(5 010)
|
0
|
(5 334)
|
|
Other Operating Expenses |
(15 983)
|
(12 652)
|
(1 753)
|
(27 803)
|
(2 087)
|
(26 347)
|
(2 481)
|
(26 706)
|
(2 946)
|
(29 359)
|
(4 891)
|
(34 570)
|
(2 978)
|
(35 103)
|
(3 805)
|
|
Operating Income |
2 609
N/A
|
6 492
+149%
|
13 647
+110%
|
12 320
-10%
|
13 557
+10%
|
14 326
+6%
|
16 349
+14%
|
14 482
-11%
|
19 040
+31%
|
28 304
+49%
|
30 924
+9%
|
24 848
-20%
|
20 727
-17%
|
16 104
-22%
|
16 875
+5%
|
|
Pre-Tax Income | ||||||||||||||||
Interest Income Expense |
216
|
(693)
|
(1 858)
|
572
|
(435)
|
497
|
(1 343)
|
(306)
|
(2 117)
|
335
|
267
|
1 296
|
(1 113)
|
113
|
(1 709)
|
|
Non-Reccuring Items |
864
|
(625)
|
1 273
|
2 056
|
5 180
|
2 179
|
(3 799)
|
(2 561)
|
(1 292)
|
(108)
|
(2)
|
(331)
|
391
|
(1 332)
|
(936)
|
|
Total Other Income |
(128)
|
(218)
|
(246)
|
(356)
|
(135)
|
(381)
|
(88)
|
(403)
|
(240)
|
(370)
|
(356)
|
(714)
|
(1 343)
|
(1 608)
|
(445)
|
|
Pre-Tax Income |
3 561
N/A
|
4 956
+39%
|
12 816
+159%
|
14 592
+14%
|
18 167
+24%
|
16 621
-9%
|
11 119
-33%
|
11 212
+1%
|
15 391
+37%
|
28 161
+83%
|
30 833
+9%
|
25 099
-19%
|
18 662
-26%
|
13 277
-29%
|
13 785
+4%
|
|
Net Income | ||||||||||||||||
Tax Provision |
(1 209)
|
(1 669)
|
(3 526)
|
(4 090)
|
(4 242)
|
(4 264)
|
(4 147)
|
(3 720)
|
(4 991)
|
(8 144)
|
(8 236)
|
(6 144)
|
(5 614)
|
(4 730)
|
(3 832)
|
|
Income from Continuing Operations |
2 352
|
3 287
|
9 290
|
10 502
|
13 925
|
12 357
|
6 972
|
7 492
|
10 400
|
20 017
|
22 597
|
18 955
|
13 048
|
8 547
|
9 953
|
|
Income to Minority Interest |
(206)
|
18
|
(89)
|
(226)
|
(287)
|
1 031
|
1 038
|
(296)
|
(631)
|
(1 251)
|
(1 482)
|
(1 231)
|
(656)
|
19
|
105
|
|
Net Income (Common) |
1 624
N/A
|
3 305
+104%
|
8 762
+165%
|
9 837
+12%
|
13 638
+39%
|
13 388
-2%
|
8 010
-40%
|
7 196
-10%
|
9 769
+36%
|
18 766
+92%
|
21 115
+13%
|
17 724
-16%
|
12 392
-30%
|
8 566
-31%
|
10 058
+17%
|
|
EPS (Diluted) |
1.06
N/A
|
1.83
+73%
|
4.86
+166%
|
5.61
+15%
|
7.88
+40%
|
8.12
+3%
|
4.88
-40%
|
4.41
-10%
|
6
+36%
|
11.52
+92%
|
12.96
+13%
|
10.88
-16%
|
7.6
-30%
|
5.25
-31%
|
6.16
+17%
|