Mhp Se
LSE:MHPC
Income Statement
Earnings Waterfall
Mhp Se
Revenue
|
3.1B
USD
|
Cost of Revenue
|
-2.3B
USD
|
Gross Profit
|
755.5m
USD
|
Operating Expenses
|
-328.6m
USD
|
Operating Income
|
426.9m
USD
|
Other Expenses
|
-270.9m
USD
|
Net Income
|
156m
USD
|
Income Statement
Mhp Se
Sep-2013 | 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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
1 439
N/A
|
1 496
+4%
|
1 539
+3%
|
1 476
-4%
|
1 452
-2%
|
1 379
-5%
|
1 313
-5%
|
1 293
-2%
|
1 243
-4%
|
1 062
-15%
|
1 040
-2%
|
994
-4%
|
986
-1%
|
1 135
+15%
|
1 194
+5%
|
1 252
+5%
|
1 284
+3%
|
1 288
+0%
|
1 315
+2%
|
1 380
+5%
|
1 450
+5%
|
1 552
+7%
|
1 683
+8%
|
1 806
+7%
|
1 924
+7%
|
2 056
+7%
|
2 063
+0%
|
1 979
-4%
|
1 965
-1%
|
1 911
-3%
|
1 915
+0%
|
2 032
+6%
|
2 144
+5%
|
2 372
+11%
|
2 479
+4%
|
2 532
+2%
|
2 602
+3%
|
2 642
+2%
|
2 834
+7%
|
3 048
+8%
|
3 060
+0%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(1 119)
|
(1 186)
|
(1 176)
|
(1 132)
|
(1 044)
|
(931)
|
(862)
|
(834)
|
(865)
|
(739)
|
(759)
|
(749)
|
(716)
|
(829)
|
(861)
|
(893)
|
(911)
|
(913)
|
(930)
|
(985)
|
(1 056)
|
(1 163)
|
(1 293)
|
(1 396)
|
(1 507)
|
(1 619)
|
(1 624)
|
(1 580)
|
(1 563)
|
(1 544)
|
(1 550)
|
(1 605)
|
(1 673)
|
(1 813)
|
(1 861)
|
(1 872)
|
(1 921)
|
(1 906)
|
(2 063)
|
(2 276)
|
(2 304)
|
|
Gross Profit |
320
N/A
|
310
-3%
|
363
+17%
|
344
-5%
|
407
+18%
|
448
+10%
|
451
+1%
|
459
+2%
|
378
-18%
|
322
-15%
|
281
-13%
|
245
-13%
|
270
+10%
|
307
+13%
|
334
+9%
|
360
+8%
|
373
+4%
|
375
+0%
|
385
+3%
|
394
+2%
|
395
+0%
|
389
-1%
|
390
+0%
|
410
+5%
|
417
+2%
|
437
+5%
|
439
+0%
|
399
-9%
|
403
+1%
|
367
-9%
|
365
-1%
|
427
+17%
|
471
+10%
|
560
+19%
|
618
+10%
|
660
+7%
|
680
+3%
|
736
+8%
|
771
+5%
|
773
+0%
|
756
-2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(29)
|
(52)
|
(60)
|
(55)
|
(56)
|
(41)
|
(17)
|
(15)
|
(10)
|
4
|
(4)
|
(2)
|
(12)
|
(29)
|
(34)
|
(25)
|
(22)
|
(31)
|
(37)
|
(68)
|
(89)
|
(105)
|
(117)
|
(129)
|
(155)
|
(176)
|
(190)
|
(183)
|
(184)
|
(195)
|
(200)
|
(217)
|
(224)
|
(228)
|
(259)
|
(279)
|
(283)
|
(324)
|
(303)
|
(312)
|
(329)
|
|
Selling, General & Administrative |
(127)
|
(116)
|
(132)
|
(125)
|
(120)
|
(99)
|
(97)
|
(91)
|
(81)
|
(63)
|
(68)
|
(64)
|
(59)
|
(52)
|
(66)
|
(70)
|
(75)
|
(69)
|
(82)
|
(89)
|
(93)
|
(90)
|
(111)
|
(127)
|
(154)
|
(160)
|
(194)
|
(193)
|
(192)
|
(170)
|
(191)
|
(205)
|
(213)
|
(208)
|
(234)
|
(236)
|
(239)
|
(236)
|
(260)
|
(276)
|
(286)
|
|
Depreciation & Amortization |
0
|
(14)
|
0
|
0
|
0
|
(12)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(19)
|
0
|
0
|
0
|
(18)
|
0
|
0
|
0
|
(21)
|
0
|
0
|
0
|
(18)
|
0
|
0
|
0
|
|
Other Operating Expenses |
99
|
79
|
72
|
70
|
65
|
70
|
80
|
76
|
71
|
77
|
64
|
62
|
48
|
33
|
32
|
45
|
53
|
49
|
45
|
22
|
4
|
(6)
|
(6)
|
(2)
|
(1)
|
3
|
4
|
10
|
8
|
(7)
|
(9)
|
(12)
|
(10)
|
0
|
(24)
|
(43)
|
(44)
|
(70)
|
(44)
|
(37)
|
(43)
|
|
Operating Income |
291
N/A
|
258
-11%
|
303
+17%
|
290
-4%
|
352
+21%
|
407
+16%
|
434
+7%
|
444
+2%
|
368
-17%
|
327
-11%
|
277
-15%
|
243
-12%
|
259
+7%
|
277
+7%
|
299
+8%
|
335
+12%
|
352
+5%
|
344
-2%
|
348
+1%
|
327
-6%
|
306
-6%
|
284
-7%
|
273
-4%
|
281
+3%
|
262
-7%
|
261
0%
|
249
-5%
|
216
-13%
|
219
+1%
|
172
-21%
|
165
-4%
|
210
+27%
|
247
+17%
|
332
+34%
|
359
+8%
|
381
+6%
|
398
+4%
|
412
+4%
|
468
+14%
|
460
-2%
|
427
-7%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(90)
|
(114)
|
(481)
|
(569)
|
(671)
|
(878)
|
(911)
|
(684)
|
(608)
|
(488)
|
(204)
|
(276)
|
(295)
|
(248)
|
(134)
|
(172)
|
(137)
|
(136)
|
(92)
|
(137)
|
(208)
|
(90)
|
(167)
|
(107)
|
82
|
48
|
(156)
|
(152)
|
(322)
|
(336)
|
(131)
|
(155)
|
(73)
|
(101)
|
(219)
|
(253)
|
(553)
|
(514)
|
(416)
|
(414)
|
(135)
|
|
Non-Reccuring Items |
(10)
|
20
|
(11)
|
68
|
16
|
8
|
9
|
(27)
|
25
|
15
|
28
|
71
|
50
|
37
|
19
|
4
|
(2)
|
17
|
2
|
22
|
27
|
28
|
27
|
(3)
|
(16)
|
(46)
|
(36)
|
(41)
|
(27)
|
29
|
5
|
108
|
176
|
174
|
139
|
(55)
|
(132)
|
(157)
|
(138)
|
(130)
|
(101)
|
|
Total Other Income |
(3)
|
(4)
|
(2)
|
(5)
|
(6)
|
(8)
|
(5)
|
(3)
|
(1)
|
(7)
|
(4)
|
(4)
|
(9)
|
(11)
|
(9)
|
(10)
|
(8)
|
(13)
|
(12)
|
(9)
|
(9)
|
(42)
|
(8)
|
(11)
|
(9)
|
(10)
|
(10)
|
(9)
|
(9)
|
(2)
|
(0)
|
2
|
0
|
(1)
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
189
N/A
|
160
-15%
|
(191)
N/A
|
(216)
-13%
|
(310)
-43%
|
(472)
-52%
|
(473)
0%
|
(269)
+43%
|
(216)
+20%
|
(154)
+29%
|
97
N/A
|
34
-65%
|
5
-86%
|
56
+1 085%
|
176
+216%
|
158
-10%
|
205
+30%
|
213
+4%
|
246
+15%
|
202
-18%
|
116
-42%
|
180
+55%
|
126
-30%
|
160
+27%
|
319
+100%
|
253
-21%
|
46
-82%
|
13
-71%
|
(139)
N/A
|
(137)
+2%
|
39
N/A
|
165
+328%
|
351
+112%
|
404
+15%
|
277
-31%
|
70
-75%
|
(287)
N/A
|
(259)
+10%
|
(86)
+67%
|
(83)
+3%
|
190
N/A
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(9)
|
2
|
1
|
20
|
20
|
60
|
85
|
65
|
69
|
41
|
26
|
26
|
21
|
13
|
6
|
10
|
14
|
17
|
17
|
9
|
5
|
(51)
|
(53)
|
(49)
|
(54)
|
(32)
|
(31)
|
(26)
|
(26)
|
5
|
3
|
(4)
|
2
|
(7)
|
11
|
6
|
38
|
28
|
12
|
7
|
(30)
|
|
Income from Continuing Operations |
180
|
162
|
(190)
|
(197)
|
(290)
|
(412)
|
(388)
|
(204)
|
(147)
|
(113)
|
123
|
60
|
26
|
69
|
182
|
168
|
219
|
230
|
263
|
211
|
121
|
129
|
73
|
111
|
265
|
221
|
15
|
(12)
|
(165)
|
(132)
|
42
|
161
|
353
|
397
|
288
|
76
|
(249)
|
(231)
|
(74)
|
(76)
|
160
|
|
Income to Minority Interest |
(8)
|
(6)
|
(2)
|
(4)
|
(4)
|
(8)
|
(12)
|
(10)
|
(10)
|
(8)
|
(7)
|
(5)
|
(2)
|
(6)
|
(5)
|
(7)
|
(6)
|
(2)
|
(2)
|
2
|
(1)
|
(3)
|
(2)
|
0
|
2
|
3
|
5
|
0
|
0
|
(3)
|
(2)
|
(5)
|
(17)
|
(18)
|
(17)
|
(6)
|
10
|
5
|
7
|
4
|
(4)
|
|
Net Income (Common) |
172
N/A
|
156
-9%
|
(192)
N/A
|
(201)
-4%
|
(294)
-46%
|
(420)
-43%
|
(400)
+5%
|
(214)
+47%
|
(157)
+26%
|
(133)
+15%
|
97
N/A
|
33
-65%
|
5
-86%
|
53
+1 014%
|
153
+187%
|
139
-9%
|
183
+32%
|
203
+11%
|
256
+26%
|
206
-19%
|
120
-42%
|
125
+4%
|
69
-45%
|
106
+54%
|
264
+148%
|
218
-17%
|
12
-94%
|
(18)
N/A
|
(169)
-832%
|
(137)
+19%
|
40
N/A
|
156
+293%
|
336
+115%
|
376
+12%
|
267
-29%
|
66
-75%
|
(243)
N/A
|
(226)
+7%
|
(67)
+70%
|
(71)
-7%
|
156
N/A
|
|
EPS (Diluted) |
1.64
N/A
|
1.48
-10%
|
-1.82
N/A
|
-1.9
-4%
|
-2.78
-46%
|
-3.98
-43%
|
-3.8
+5%
|
-2.03
+47%
|
-1.53
+25%
|
-1.26
+18%
|
0.9
N/A
|
0.26
-71%
|
0.05
-81%
|
0.5
+900%
|
1.44
+188%
|
1.34
-7%
|
1.64
+22%
|
1.89
+15%
|
2.39
+26%
|
1.89
-21%
|
1.12
-41%
|
1.18
+5%
|
0.65
-45%
|
0.98
+51%
|
2.46
+151%
|
2.04
-17%
|
0.11
-95%
|
-0.16
N/A
|
-1.58
-888%
|
-1.26
+20%
|
0.37
N/A
|
1.46
+295%
|
3.14
+115%
|
3.5
+11%
|
2.48
-29%
|
0.61
-75%
|
-2.26
N/A
|
-2.11
+7%
|
-0.63
+70%
|
-0.67
-6%
|
1.46
N/A
|