Flex Ltd
NASDAQ:FLEX
Income Statement
Earnings Waterfall
Flex Ltd
Revenue
|
29.4B
USD
|
Cost of Revenue
|
-26.8B
USD
|
Gross Profit
|
2.5B
USD
|
Operating Expenses
|
-1.1B
USD
|
Operating Income
|
1.4B
USD
|
Other Expenses
|
-650m
USD
|
Net Income
|
753m
USD
|
Income Statement
Flex Ltd
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jul-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 | Jul-2021 | Oct-2021 | Dec-2021 | Mar-2022 | Jul-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
24 680
N/A
|
26 109
+6%
|
26 960
+3%
|
27 079
+0%
|
26 920
-1%
|
26 148
-3%
|
25 071
-4%
|
24 860
-1%
|
24 598
-1%
|
24 419
-1%
|
24 730
+1%
|
24 421
-1%
|
23 773
-3%
|
23 863
+0%
|
23 994
+1%
|
24 256
+1%
|
24 893
+3%
|
25 441
+2%
|
25 832
+2%
|
26 224
+2%
|
26 395
+1%
|
26 211
-1%
|
25 988
-1%
|
25 413
-2%
|
24 952
-2%
|
24 210
-3%
|
23 187
-4%
|
23 084
0%
|
23 343
+1%
|
24 124
+3%
|
25 313
+5%
|
25 557
+1%
|
25 456
0%
|
26 041
+2%
|
27 046
+4%
|
28 583
+6%
|
29 720
+4%
|
30 346
+2%
|
30 335
0%
|
30 040
-1%
|
29 387
-2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(23 254)
|
(24 610)
|
(25 392)
|
(25 501)
|
(25 333)
|
(24 603)
|
(23 555)
|
(23 323)
|
(23 017)
|
(22 811)
|
(23 068)
|
(22 843)
|
(22 231)
|
(22 303)
|
(22 434)
|
(22 616)
|
(23 223)
|
(23 778)
|
(24 198)
|
(24 555)
|
(24 754)
|
(24 594)
|
(24 351)
|
(23 903)
|
(23 415)
|
(22 681)
|
(21 745)
|
(21 526)
|
(21 721)
|
(22 349)
|
(23 380)
|
(23 569)
|
(23 485)
|
(24 094)
|
(25 027)
|
(26 447)
|
(27 487)
|
(28 058)
|
(27 978)
|
(27 606)
|
(26 838)
|
|
Gross Profit |
1 426
N/A
|
1 499
+5%
|
1 569
+5%
|
1 577
+1%
|
1 587
+1%
|
1 545
-3%
|
1 517
-2%
|
1 537
+1%
|
1 581
+3%
|
1 608
+2%
|
1 662
+3%
|
1 579
-5%
|
1 543
-2%
|
1 560
+1%
|
1 561
+0%
|
1 640
+5%
|
1 670
+2%
|
1 663
0%
|
1 634
-2%
|
1 669
+2%
|
1 641
-2%
|
1 617
-1%
|
1 637
+1%
|
1 511
-8%
|
1 537
+2%
|
1 529
-1%
|
1 442
-6%
|
1 558
+8%
|
1 622
+4%
|
1 775
+9%
|
1 933
+9%
|
1 988
+3%
|
1 971
-1%
|
1 947
-1%
|
2 019
+4%
|
2 136
+6%
|
2 233
+5%
|
2 288
+2%
|
2 357
+3%
|
2 434
+3%
|
2 549
+5%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(1 009)
|
(966)
|
(970)
|
(955)
|
(958)
|
(828)
|
(868)
|
(893)
|
(968)
|
(1 021)
|
(1 100)
|
(1 148)
|
(1 105)
|
(1 041)
|
(1 059)
|
(932)
|
(953)
|
(928)
|
(980)
|
(1 082)
|
(1 068)
|
(1 036)
|
(989)
|
(963)
|
(951)
|
(897)
|
(860)
|
(846)
|
(837)
|
(879)
|
(933)
|
(841)
|
(878)
|
(976)
|
(807)
|
(821)
|
(843)
|
(1 077)
|
(1 104)
|
(1 127)
|
(1 146)
|
|
Selling, General & Administrative |
(877)
|
(875)
|
(861)
|
(847)
|
(838)
|
(844)
|
(845)
|
(857)
|
(881)
|
(955)
|
(985)
|
(1 012)
|
(1 003)
|
(937)
|
(949)
|
(979)
|
(995)
|
(1 019)
|
(1 032)
|
(986)
|
(976)
|
(953)
|
(906)
|
(883)
|
(863)
|
(834)
|
(815)
|
(803)
|
(807)
|
(817)
|
(827)
|
(847)
|
(850)
|
(892)
|
(933)
|
(965)
|
(983)
|
(995)
|
(1 024)
|
(1 051)
|
(1 072)
|
|
Depreciation & Amortization |
(30)
|
(29)
|
(28)
|
(28)
|
(31)
|
(32)
|
(33)
|
(41)
|
(52)
|
(66)
|
(80)
|
(86)
|
(85)
|
(81)
|
(80)
|
(74)
|
(75)
|
(79)
|
(77)
|
(79)
|
(80)
|
(74)
|
(73)
|
(71)
|
(66)
|
(64)
|
(62)
|
(62)
|
(62)
|
(62)
|
(62)
|
(61)
|
(60)
|
(68)
|
(75)
|
(81)
|
(85)
|
(82)
|
(80)
|
(76)
|
(74)
|
|
Other Operating Expenses |
(103)
|
(62)
|
(82)
|
(80)
|
(89)
|
49
|
9
|
5
|
(35)
|
(1)
|
(35)
|
(50)
|
(17)
|
(21)
|
(31)
|
121
|
117
|
170
|
129
|
(17)
|
(11)
|
(9)
|
(11)
|
(10)
|
(22)
|
1
|
17
|
18
|
33
|
0
|
(44)
|
67
|
32
|
(16)
|
201
|
225
|
225
|
0
|
0
|
0
|
0
|
|
Operating Income |
417
N/A
|
532
+28%
|
599
+13%
|
623
+4%
|
630
+1%
|
717
+14%
|
649
-10%
|
644
-1%
|
613
-5%
|
586
-4%
|
562
-4%
|
431
-23%
|
438
+2%
|
519
+19%
|
502
-3%
|
708
+41%
|
718
+1%
|
735
+2%
|
654
-11%
|
588
-10%
|
574
-2%
|
581
+1%
|
648
+11%
|
548
-15%
|
586
+7%
|
632
+8%
|
582
-8%
|
712
+22%
|
785
+10%
|
896
+14%
|
1 000
+12%
|
1 147
+15%
|
1 093
-5%
|
971
-11%
|
1 212
+25%
|
1 315
+8%
|
1 390
+6%
|
1 211
-13%
|
1 253
+3%
|
1 307
+4%
|
1 403
+7%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(48)
|
114
|
107
|
113
|
118
|
(33)
|
(40)
|
(41)
|
(53)
|
(108)
|
(74)
|
(92)
|
(100)
|
(79)
|
(94)
|
(97)
|
(102)
|
(89)
|
(109)
|
(113)
|
(113)
|
(132)
|
(129)
|
(124)
|
(118)
|
(105)
|
(112)
|
(115)
|
(122)
|
(32)
|
(133)
|
(136)
|
(138)
|
(46)
|
(148)
|
(159)
|
(173)
|
(161)
|
(195)
|
(175)
|
(151)
|
|
Non-Reccuring Items |
0
|
(75)
|
0
|
0
|
0
|
0
|
0
|
8
|
16
|
8
|
0
|
0
|
0
|
(49)
|
0
|
0
|
0
|
(91)
|
1
|
(29)
|
(165)
|
(219)
|
(362)
|
(463)
|
(342)
|
(321)
|
(270)
|
(175)
|
(209)
|
(138)
|
0
|
(85)
|
0
|
133
|
0
|
(15)
|
(20)
|
(27)
|
(50)
|
(53)
|
(122)
|
|
Total Other Income |
(70)
|
(171)
|
(175)
|
(178)
|
(174)
|
(13)
|
(9)
|
(26)
|
(35)
|
(31)
|
(35)
|
(11)
|
3
|
(20)
|
(8)
|
(8)
|
(11)
|
(34)
|
(28)
|
(38)
|
(61)
|
(48)
|
(51)
|
(62)
|
(48)
|
(47)
|
(37)
|
(11)
|
44
|
(12)
|
12
|
171
|
152
|
(13)
|
(21)
|
(197)
|
(234)
|
(49)
|
(27)
|
(45)
|
(51)
|
|
Pre-Tax Income |
299
N/A
|
400
+34%
|
531
+33%
|
557
+5%
|
573
+3%
|
671
+17%
|
599
-11%
|
585
-2%
|
541
-8%
|
455
-16%
|
453
0%
|
327
-28%
|
341
+4%
|
371
+9%
|
399
+8%
|
603
+51%
|
604
+0%
|
521
-14%
|
517
-1%
|
407
-21%
|
234
-42%
|
182
-22%
|
105
-43%
|
(100)
N/A
|
77
N/A
|
159
+106%
|
162
+2%
|
411
+153%
|
499
+21%
|
714
+43%
|
879
+23%
|
1 097
+25%
|
1 107
+1%
|
1 045
-6%
|
1 043
0%
|
944
-9%
|
963
+2%
|
974
+1%
|
981
+1%
|
1 034
+5%
|
1 079
+4%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(25)
|
(35)
|
(51)
|
(56)
|
(65)
|
(70)
|
(62)
|
(64)
|
(24)
|
(11)
|
(14)
|
(14)
|
(47)
|
(51)
|
(61)
|
(57)
|
(69)
|
(92)
|
(97)
|
(106)
|
(96)
|
(89)
|
(83)
|
(82)
|
(103)
|
(71)
|
(67)
|
(86)
|
(77)
|
(101)
|
(112)
|
(107)
|
(98)
|
(105)
|
(114)
|
(113)
|
(122)
|
59
|
68
|
183
|
134
|
|
Income from Continuing Operations |
273
|
366
|
480
|
501
|
509
|
601
|
538
|
522
|
518
|
444
|
439
|
313
|
294
|
320
|
339
|
546
|
535
|
429
|
420
|
302
|
138
|
93
|
22
|
(182)
|
(25)
|
88
|
95
|
325
|
422
|
613
|
767
|
990
|
1 009
|
940
|
929
|
831
|
841
|
1 033
|
1 049
|
1 217
|
1 213
|
|
Income to Minority Interest |
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
|
(4)
|
(10)
|
(16)
|
(23)
|
(240)
|
(259)
|
(431)
|
(460)
|
|
Net Income (Common) |
273
N/A
|
366
+34%
|
480
+31%
|
501
+4%
|
509
+2%
|
601
+18%
|
538
-11%
|
522
-3%
|
518
-1%
|
444
-14%
|
439
-1%
|
313
-29%
|
294
-6%
|
320
+9%
|
339
+6%
|
546
+61%
|
535
-2%
|
429
-20%
|
420
-2%
|
302
-28%
|
138
-54%
|
93
-33%
|
22
-77%
|
(182)
N/A
|
(25)
+86%
|
88
N/A
|
95
+8%
|
325
+242%
|
422
+30%
|
613
+45%
|
767
+25%
|
990
+29%
|
1 009
+2%
|
936
-7%
|
919
-2%
|
815
-11%
|
818
+0%
|
793
-3%
|
790
0%
|
786
-1%
|
753
-4%
|
|
EPS (Diluted) |
0.43
N/A
|
0.59
+37%
|
0.78
+32%
|
0.84
+8%
|
0.85
+1%
|
1.02
+20%
|
0.93
-9%
|
0.92
-1%
|
0.91
-1%
|
0.79
-13%
|
0.79
N/A
|
0.57
-28%
|
0.54
-5%
|
0.59
+9%
|
0.63
+7%
|
1.01
+60%
|
0.99
-2%
|
0.8
-19%
|
0.78
-3%
|
0.56
-28%
|
0.25
-55%
|
0.18
-28%
|
0.04
-78%
|
-0.35
N/A
|
-0.04
+89%
|
0.17
N/A
|
0.19
+12%
|
0.64
+237%
|
0.83
+30%
|
1.21
+46%
|
1.53
+26%
|
2.03
+33%
|
2.12
+4%
|
1.94
-8%
|
1.96
+1%
|
1.77
-10%
|
1.78
+1%
|
1.72
-3%
|
1.72
N/A
|
1.75
+2%
|
1.72
-2%
|