LG Electronics Inc
KRX:066570
Income Statement
Earnings Waterfall
LG Electronics Inc
Revenue
|
84.2T
KRW
|
Cost of Revenue
|
-64.4T
KRW
|
Gross Profit
|
19.8T
KRW
|
Operating Expenses
|
-16.3T
KRW
|
Operating Income
|
3.5T
KRW
|
Other Expenses
|
-2.8T
KRW
|
Net Income
|
712.9B
KRW
|
Income Statement
LG Electronics Inc
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
56 772 302
N/A
|
56 660 486
0%
|
56 495 118
0%
|
57 315 942
+1%
|
59 040 767
+3%
|
59 046 431
+0%
|
57 905 143
-2%
|
57 220 961
-1%
|
56 509 008
-1%
|
55 876 649
-1%
|
55 953 933
+0%
|
55 149 369
-1%
|
55 367 033
+0%
|
56 662 137
+2%
|
57 210 606
+1%
|
59 210 516
+3%
|
61 396 284
+4%
|
61 862 131
+1%
|
62 330 031
+1%
|
62 532 941
+0%
|
61 341 664
-2%
|
61 133 687
0%
|
61 743 640
+1%
|
62 017 235
+0%
|
62 306 175
+0%
|
62 118 914
0%
|
59 323 477
-5%
|
60 542 391
+2%
|
63 262 046
+4%
|
67 343 724
+6%
|
71 442 108
+6%
|
73 309 200
+3%
|
73 907 984
+1%
|
77 696 542
+5%
|
80 228 374
+3%
|
82 618 488
+3%
|
83 467 318
+1%
|
82 914 188
-1%
|
83 448 602
+1%
|
82 981 177
-1%
|
84 227 765
+2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(43 596 152)
|
(43 393 015)
|
(43 241 930)
|
(43 792 903)
|
(45 299 122)
|
(45 441 555)
|
(44 774 881)
|
(44 394 553)
|
(43 635 063)
|
(42 767 280)
|
(42 271 137)
|
(41 416 434)
|
(41 630 293)
|
(42 554 875)
|
(43 148 377)
|
(44 853 118)
|
(46 737 563)
|
(47 087 972)
|
(47 359 453)
|
(47 300 196)
|
(46 260 620)
|
(46 117 268)
|
(46 688 747)
|
(46 720 500)
|
(46 970 606)
|
(46 634 615)
|
(44 424 726)
|
(45 173 211)
|
(46 945 103)
|
(50 044 493)
|
(52 984 815)
|
(54 643 630)
|
(55 010 762)
|
(57 695 782)
|
(59 750 148)
|
(61 881 690)
|
(63 231 088)
|
(63 458 503)
|
(64 113 226)
|
(63 679 770)
|
(64 425 110)
|
|
Gross Profit |
13 176 150
N/A
|
13 267 471
+1%
|
13 253 188
0%
|
13 523 039
+2%
|
13 741 645
+2%
|
13 604 876
-1%
|
13 130 262
-3%
|
12 826 408
-2%
|
12 873 945
+0%
|
13 109 369
+2%
|
13 682 796
+4%
|
13 732 935
+0%
|
13 736 740
+0%
|
14 107 262
+3%
|
14 062 229
0%
|
14 357 398
+2%
|
14 658 721
+2%
|
14 774 159
+1%
|
14 970 578
+1%
|
15 232 745
+2%
|
15 081 044
-1%
|
15 016 419
0%
|
15 054 893
+0%
|
15 296 735
+2%
|
15 335 569
+0%
|
15 484 299
+1%
|
14 898 751
-4%
|
15 369 180
+3%
|
16 316 943
+6%
|
17 299 231
+6%
|
18 457 293
+7%
|
18 665 570
+1%
|
18 897 222
+1%
|
20 000 760
+6%
|
20 478 226
+2%
|
20 736 798
+1%
|
20 236 230
-2%
|
19 455 685
-4%
|
19 335 376
-1%
|
19 301 407
0%
|
19 802 655
+3%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(11 927 139)
|
(11 889 158)
|
(11 744 504)
|
(11 771 427)
|
(11 913 088)
|
(11 949 580)
|
(11 840 832)
|
(11 707 983)
|
(11 681 654)
|
(11 717 160)
|
(11 950 049)
|
(12 010 938)
|
(12 398 977)
|
(12 353 126)
|
(12 228 637)
|
(12 290 945)
|
(12 190 172)
|
(12 119 329)
|
(12 208 840)
|
(12 238 311)
|
(12 377 753)
|
(12 520 306)
|
(12 677 512)
|
(12 886 682)
|
(12 899 430)
|
(12 858 395)
|
(12 429 647)
|
(12 722 556)
|
(13 121 956)
|
(13 678 002)
|
(14 431 400)
|
(15 057 959)
|
(14 839 225)
|
(15 939 413)
|
(16 524 726)
|
(16 577 440)
|
(16 685 258)
|
(16 350 215)
|
(16 280 243)
|
(15 996 171)
|
(16 253 581)
|
|
Selling, General & Administrative |
(10 318 939)
|
(10 655 607)
|
(10 949 978)
|
(10 983 757)
|
(11 114 625)
|
(11 126 636)
|
(10 991 082)
|
(10 831 972)
|
(10 802 655)
|
(10 854 068)
|
(11 103 108)
|
(11 182 140)
|
(11 597 402)
|
(11 599 125)
|
(11 472 614)
|
(11 577 613)
|
(11 490 550)
|
(11 426 071)
|
(11 523 655)
|
(11 514 221)
|
(11 601 586)
|
(11 686 361)
|
(11 775 765)
|
(11 905 454)
|
(11 862 567)
|
(11 756 537)
|
(11 292 923)
|
(11 560 580)
|
(11 955 230)
|
(12 517 823)
|
(13 333 983)
|
(14 019 217)
|
(13 902 823)
|
(14 971 737)
|
(15 521 860)
|
(15 539 278)
|
(15 599 512)
|
(15 243 002)
|
(15 149 020)
|
(14 856 881)
|
(15 119 439)
|
|
Research & Development |
(1 388 619)
|
(903 060)
|
(355 531)
|
(345 128)
|
(351 848)
|
(366 364)
|
(380 656)
|
(398 164)
|
(402 195)
|
(393 976)
|
(384 674)
|
(375 546)
|
(354 408)
|
(309 126)
|
(316 614)
|
(278 123)
|
(272 768)
|
(282 898)
|
(281 769)
|
(323 053)
|
(369 189)
|
(370 100)
|
(385 291)
|
(407 268)
|
(405 784)
|
(459 728)
|
(484 754)
|
(504 364)
|
(505 656)
|
(500 697)
|
(456 057)
|
(402 889)
|
(322 619)
|
(329 416)
|
(337 304)
|
(354 999)
|
(377 111)
|
(375 174)
|
(377 845)
|
(366 292)
|
(346 004)
|
|
Depreciation & Amortization |
(219 581)
|
(330 491)
|
(438 995)
|
(438 278)
|
(446 615)
|
(456 833)
|
(469 094)
|
(477 847)
|
(476 804)
|
(469 116)
|
(462 267)
|
(453 252)
|
(447 167)
|
(444 875)
|
(439 409)
|
(435 209)
|
(426 854)
|
(410 360)
|
(403 416)
|
(401 037)
|
(406 978)
|
(463 845)
|
(516 456)
|
(573 960)
|
(631 079)
|
(642 130)
|
(651 970)
|
(657 612)
|
(661 070)
|
(659 482)
|
(641 360)
|
(635 853)
|
(613 783)
|
(638 260)
|
(665 562)
|
(683 163)
|
(708 635)
|
(732 039)
|
(753 378)
|
(772 998)
|
(788 138)
|
|
Other Operating Expenses |
0
|
0
|
0
|
(4 264)
|
0
|
253
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
1 249 011
N/A
|
1 378 313
+10%
|
1 508 684
+9%
|
1 751 612
+16%
|
1 828 557
+4%
|
1 655 296
-9%
|
1 289 430
-22%
|
1 118 425
-13%
|
1 192 291
+7%
|
1 392 209
+17%
|
1 732 747
+24%
|
1 721 997
-1%
|
1 337 763
-22%
|
1 754 136
+31%
|
1 833 592
+5%
|
2 066 453
+13%
|
2 468 549
+19%
|
2 654 830
+8%
|
2 761 738
+4%
|
2 994 434
+8%
|
2 703 291
-10%
|
2 496 113
-8%
|
2 377 381
-5%
|
2 410 053
+1%
|
2 436 139
+1%
|
2 625 904
+8%
|
2 469 104
-6%
|
2 646 624
+7%
|
3 194 987
+21%
|
3 621 229
+13%
|
4 025 893
+11%
|
3 607 611
-10%
|
4 057 997
+12%
|
4 061 347
+0%
|
3 953 500
-3%
|
4 159 358
+5%
|
3 550 972
-15%
|
3 105 470
-13%
|
3 055 133
-2%
|
3 305 236
+8%
|
3 549 074
+7%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(328 864)
|
(414 524)
|
(328 931)
|
(391 614)
|
(449 392)
|
(476 560)
|
(376 978)
|
(328 449)
|
(362 653)
|
(300 699)
|
(492 733)
|
(577 531)
|
(353 796)
|
(55 581)
|
216 680
|
483 929
|
307 124
|
59 414
|
(357 975)
|
(568 929)
|
(480 130)
|
(471 049)
|
(536 333)
|
(653 304)
|
(1 327 081)
|
(1 525 569)
|
(1 495 918)
|
(1 388 243)
|
(508 902)
|
(181 080)
|
209 765
|
397 720
|
337 157
|
204 694
|
(104 260)
|
(450 246)
|
(1 206 675)
|
(1 693 419)
|
(1 821 402)
|
(1 828 325)
|
(1 337 268)
|
|
Non-Reccuring Items |
(3 581)
|
(4 562)
|
(4 309)
|
0
|
(728)
|
0
|
0
|
9 269
|
55 350
|
19 491
|
17 546
|
(45 004)
|
(85 012)
|
(76 095)
|
(72 939)
|
(83 088)
|
(94 910)
|
(104 356)
|
(111 851)
|
(32 776)
|
(115 485)
|
(122 247)
|
(217 080)
|
(324 058)
|
(458 244)
|
196 444
|
257 021
|
303 693
|
(56 359)
|
(718 671)
|
(645 307)
|
(610 445)
|
(566 144)
|
(636 353)
|
(681 565)
|
(681 637)
|
(50 724)
|
(33 730)
|
(30 135)
|
(25 722)
|
(110 869)
|
|
Gain/Loss on Disposition of Assets |
(20 006)
|
(5 970)
|
(19 995)
|
(35 546)
|
(34 983)
|
(70 081)
|
(45 517)
|
(46 714)
|
(62 978)
|
(25 052)
|
(40 430)
|
(29 922)
|
(40 074)
|
(34 814)
|
(43 777)
|
(50 791)
|
(19 866)
|
(33 543)
|
(4 473)
|
(5 466)
|
(40 084)
|
(53 494)
|
(89 207)
|
(94 550)
|
(57 946)
|
(48 820)
|
(52 664)
|
(50 083)
|
(83 906)
|
(82 859)
|
(44 312)
|
(2 476)
|
4 396
|
199 272
|
196 117
|
165 988
|
385 535
|
197 788
|
172 101
|
159 518
|
(50 563)
|
|
Total Other Income |
(307 016)
|
(271 302)
|
(85 388)
|
(122 468)
|
(125 184)
|
(109 811)
|
(176 817)
|
(222 739)
|
(228 885)
|
(260 962)
|
(228 715)
|
(144 068)
|
(137 164)
|
(55 642)
|
(134 594)
|
(149 790)
|
(102 785)
|
(141 122)
|
(46 014)
|
(46 046)
|
(59 017)
|
(55 337)
|
(62 121)
|
(46 989)
|
(64 230)
|
(84 327)
|
(93 119)
|
(89 921)
|
(90 177)
|
(78 728)
|
(34 172)
|
(21 336)
|
5 490
|
14 663
|
(15 895)
|
(40 443)
|
(139 297)
|
(168 612)
|
(186 149)
|
(208 126)
|
(180 495)
|
|
Pre-Tax Income |
589 544
N/A
|
681 955
+16%
|
1 070 061
+57%
|
1 201 984
+12%
|
1 218 270
+1%
|
998 844
-18%
|
690 118
-31%
|
529 792
-23%
|
593 125
+12%
|
824 987
+39%
|
988 415
+20%
|
925 472
-6%
|
721 717
-22%
|
1 532 004
+112%
|
1 798 962
+17%
|
2 266 713
+26%
|
2 558 112
+13%
|
2 435 223
-5%
|
2 241 425
-8%
|
2 341 217
+4%
|
2 008 575
-14%
|
1 793 986
-11%
|
1 472 640
-18%
|
1 291 152
-12%
|
528 638
-59%
|
1 163 632
+120%
|
1 084 424
-7%
|
1 422 070
+31%
|
2 455 643
+73%
|
2 559 891
+4%
|
3 511 867
+37%
|
3 371 074
-4%
|
3 838 896
+14%
|
3 843 623
+0%
|
3 347 897
-13%
|
3 153 020
-6%
|
2 539 811
-19%
|
1 407 497
-45%
|
1 189 548
-15%
|
1 402 581
+18%
|
1 869 879
+33%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(358 472)
|
(395 778)
|
(515 674)
|
(536 651)
|
(539 761)
|
(359 057)
|
(245 442)
|
(179 547)
|
(340 154)
|
(412 415)
|
(535 953)
|
(679 592)
|
(595 402)
|
(768 066)
|
(788 668)
|
(838 758)
|
(688 594)
|
(671 525)
|
(666 108)
|
(604 931)
|
(535 761)
|
(473 078)
|
(372 205)
|
(342 125)
|
(348 690)
|
(474 918)
|
(436 173)
|
(470 294)
|
(391 853)
|
(413 687)
|
(616 206)
|
(649 577)
|
(1 057 777)
|
(1 139 788)
|
(1 049 915)
|
(1 029 732)
|
(532 307)
|
(360 238)
|
(357 051)
|
(385 047)
|
(720 212)
|
|
Income from Continuing Operations |
231 072
|
286 177
|
554 387
|
665 333
|
678 509
|
639 787
|
444 676
|
350 245
|
252 971
|
412 572
|
452 462
|
245 880
|
126 315
|
763 938
|
1 010 294
|
1 427 955
|
1 869 518
|
1 763 698
|
1 575 317
|
1 736 286
|
1 472 814
|
1 320 908
|
1 100 435
|
949 027
|
179 948
|
688 714
|
648 251
|
951 776
|
2 063 790
|
2 146 204
|
2 895 661
|
2 721 497
|
2 781 119
|
2 703 835
|
2 297 982
|
2 123 288
|
2 007 504
|
1 047 259
|
832 497
|
1 017 534
|
1 149 667
|
|
Income to Minority Interest |
(46 003)
|
(65 820)
|
(84 865)
|
(103 403)
|
(102 338)
|
(120 824)
|
(117 554)
|
(115 509)
|
(124 743)
|
(95 978)
|
(54 217)
|
6 338
|
(49 436)
|
(82 357)
|
(102 216)
|
(139 753)
|
(143 744)
|
(116 586)
|
(142 380)
|
(211 042)
|
(232 675)
|
(226 582)
|
(197 760)
|
(212 596)
|
(148 663)
|
(202 865)
|
(197 574)
|
(119 192)
|
(95 458)
|
(205 041)
|
(297 249)
|
(408 550)
|
(384 402)
|
(387 324)
|
(431 093)
|
(510 343)
|
(666 754)
|
(567 620)
|
(455 728)
|
(341 880)
|
(437 709)
|
|
Net Income (Common) |
176 768
N/A
|
227 430
+29%
|
464 564
+104%
|
540 256
+16%
|
399 350
-26%
|
326 730
-18%
|
144 687
-56%
|
68 707
-53%
|
124 394
+81%
|
312 798
+151%
|
396 682
+27%
|
250 965
-37%
|
76 879
-69%
|
681 581
+787%
|
908 078
+33%
|
1 288 202
+42%
|
1 725 774
+34%
|
1 647 112
-5%
|
1 432 937
-13%
|
1 525 244
+6%
|
1 240 139
-19%
|
1 094 326
-12%
|
902 675
-18%
|
736 431
-18%
|
31 285
-96%
|
485 849
+1 453%
|
450 677
-7%
|
832 584
+85%
|
1 968 332
+136%
|
1 845 717
-6%
|
1 436 155
-22%
|
1 158 090
-19%
|
1 031 710
-11%
|
1 139 059
+10%
|
1 666 562
+46%
|
1 441 275
-14%
|
1 196 442
-17%
|
422 464
-65%
|
410 142
-3%
|
672 828
+64%
|
712 902
+6%
|
|
EPS (Diluted) |
982.04
N/A
|
1 263.5
+29%
|
2 580.91
+104%
|
3 001.42
+16%
|
2 218.61
-26%
|
1 815.16
-18%
|
803.81
-56%
|
381.7
-53%
|
691.07
+81%
|
1 737.76
+151%
|
2 203.78
+27%
|
1 394.25
-37%
|
427.1
-69%
|
3 786.56
+787%
|
5 044.87
+33%
|
7 156.67
+42%
|
9 587.63
+34%
|
9 150.62
-5%
|
7 960.76
-13%
|
8 473.57
+6%
|
6 889.66
-19%
|
6 079.58
-12%
|
5 014.86
-18%
|
4 091.28
-18%
|
173.8
-96%
|
2 699.16
+1 453%
|
2 503.76
-7%
|
4 625.46
+85%
|
10 935.17
+136%
|
10 253.98
-6%
|
7 975.71
-22%
|
6 431.47
-19%
|
5 729.62
-11%
|
6 325.78
+10%
|
9 255.28
+46%
|
8 004.15
-14%
|
6 644.46
-17%
|
2 346.16
-65%
|
2 277.73
-3%
|
3 736.56
+64%
|
3 959.11
+6%
|