MoneyGram International Inc
NASDAQ:MGI
Income Statement
Earnings Waterfall
MoneyGram International Inc
Revenue
|
1.3B
USD
|
Cost of Revenue
|
-706.7m
USD
|
Gross Profit
|
633.3m
USD
|
Operating Expenses
|
-531.9m
USD
|
Operating Income
|
101.4m
USD
|
Other Expenses
|
-67.3m
USD
|
Net Income
|
34.1m
USD
|
Income Statement
MoneyGram International Inc
Mar-2013 | Jun-2013 | 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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
1 364
N/A
|
1 399
+3%
|
1 443
+3%
|
1 474
+2%
|
1 509
+2%
|
1 516
+0%
|
1 491
-2%
|
1 550
+4%
|
1 506
-3%
|
1 493
-1%
|
1 503
+1%
|
1 539
+2%
|
1 596
+4%
|
1 651
+3%
|
1 695
+3%
|
1 630
-4%
|
1 718
+5%
|
1 714
0%
|
1 699
-1%
|
1 602
-6%
|
1 596
0%
|
1 561
-2%
|
1 510
-3%
|
1 448
-4%
|
1 383
-4%
|
1 332
-4%
|
1 310
-2%
|
1 285
-2%
|
1 261
-2%
|
1 217
-3%
|
1 215
0%
|
1 217
+0%
|
1 236
+2%
|
1 286
+4%
|
1 282
0%
|
1 284
+0%
|
1 281
0%
|
1 281
+0%
|
1 293
+1%
|
1 310
+1%
|
1 340
+2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(612)
|
(635)
|
(661)
|
(678)
|
(695)
|
(697)
|
(682)
|
(762)
|
(744)
|
(736)
|
(741)
|
(761)
|
(799)
|
(839)
|
(871)
|
(814)
|
(880)
|
(873)
|
(865)
|
(794)
|
(792)
|
(786)
|
(773)
|
(732)
|
(708)
|
(685)
|
(671)
|
(662)
|
(656)
|
(641)
|
(650)
|
(653)
|
(664)
|
(689)
|
(685)
|
(684)
|
(680)
|
(675)
|
(679)
|
(690)
|
(707)
|
|
Gross Profit |
752
N/A
|
764
+2%
|
782
+2%
|
796
+2%
|
814
+2%
|
819
+1%
|
809
-1%
|
789
-3%
|
762
-3%
|
756
-1%
|
762
+1%
|
779
+2%
|
797
+2%
|
812
+2%
|
824
+2%
|
816
-1%
|
838
+3%
|
842
+0%
|
834
-1%
|
808
-3%
|
804
-1%
|
774
-4%
|
737
-5%
|
715
-3%
|
675
-6%
|
647
-4%
|
639
-1%
|
623
-2%
|
605
-3%
|
576
-5%
|
566
-2%
|
564
0%
|
573
+1%
|
597
+4%
|
598
+0%
|
600
+0%
|
601
+0%
|
606
+1%
|
613
+1%
|
620
+1%
|
633
+2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(691)
|
(664)
|
(606)
|
(618)
|
(643)
|
(670)
|
(691)
|
(717)
|
(726)
|
(757)
|
(763)
|
(762)
|
(759)
|
(742)
|
(745)
|
(721)
|
(751)
|
(751)
|
(747)
|
(794)
|
(806)
|
(786)
|
(782)
|
(697)
|
(654)
|
(622)
|
(586)
|
(571)
|
(548)
|
(512)
|
(481)
|
(461)
|
(474)
|
(497)
|
(507)
|
(502)
|
(497)
|
(506)
|
(517)
|
(524)
|
(532)
|
|
Selling, General & Administrative |
(297)
|
(304)
|
(315)
|
(314)
|
(318)
|
(328)
|
(332)
|
(329)
|
(337)
|
(352)
|
(358)
|
(371)
|
(368)
|
(355)
|
(355)
|
(350)
|
(357)
|
(352)
|
(348)
|
(338)
|
(347)
|
(344)
|
(330)
|
(322)
|
(301)
|
(288)
|
(283)
|
(289)
|
(283)
|
(281)
|
(287)
|
(285)
|
(295)
|
(300)
|
(297)
|
(280)
|
(281)
|
(281)
|
(282)
|
(287)
|
(291)
|
|
Depreciation & Amortization |
(45)
|
(47)
|
(48)
|
(51)
|
(52)
|
(53)
|
(54)
|
(56)
|
(57)
|
(61)
|
(64)
|
(66)
|
(72)
|
(76)
|
(78)
|
(80)
|
(77)
|
(75)
|
(76)
|
(75)
|
(75)
|
(76)
|
(77)
|
(76)
|
(77)
|
(75)
|
(74)
|
(74)
|
(72)
|
(70)
|
(68)
|
(64)
|
(63)
|
(61)
|
(59)
|
(57)
|
(54)
|
(52)
|
(52)
|
(52)
|
(52)
|
|
Other Operating Expenses |
(349)
|
(313)
|
(243)
|
(254)
|
(274)
|
(288)
|
(305)
|
(332)
|
(331)
|
(344)
|
(341)
|
(325)
|
(319)
|
(312)
|
(313)
|
(291)
|
(317)
|
(324)
|
(323)
|
(381)
|
(384)
|
(365)
|
(376)
|
(299)
|
(276)
|
(259)
|
(228)
|
(208)
|
(194)
|
(161)
|
(127)
|
(112)
|
(117)
|
(136)
|
(151)
|
(165)
|
(163)
|
(174)
|
(183)
|
(185)
|
(189)
|
|
Operating Income |
61
N/A
|
100
+65%
|
176
+75%
|
178
+1%
|
171
-4%
|
149
-13%
|
117
-21%
|
72
-39%
|
36
-50%
|
(1)
N/A
|
(0)
+43%
|
16
N/A
|
38
+132%
|
70
+85%
|
79
+14%
|
95
+21%
|
87
-9%
|
91
+4%
|
88
-3%
|
15
-83%
|
(2)
N/A
|
(12)
-544%
|
(46)
-295%
|
19
N/A
|
21
+15%
|
26
+20%
|
53
+106%
|
52
-2%
|
57
+9%
|
64
+14%
|
84
+31%
|
103
+22%
|
98
-5%
|
100
+2%
|
91
-9%
|
97
+7%
|
104
+6%
|
100
-4%
|
97
-3%
|
96
-1%
|
101
+6%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(60)
|
(53)
|
(45)
|
(47)
|
(40)
|
(19)
|
(20)
|
1
|
(0)
|
(23)
|
(22)
|
(45)
|
(46)
|
(45)
|
(45)
|
(45)
|
(45)
|
(45)
|
(45)
|
(45)
|
(47)
|
(49)
|
(52)
|
(54)
|
(55)
|
(56)
|
(67)
|
(77)
|
(87)
|
(96)
|
(94)
|
(92)
|
(91)
|
(91)
|
(81)
|
(70)
|
(58)
|
(48)
|
(47)
|
(49)
|
(54)
|
|
Non-Reccuring Items |
(45)
|
(45)
|
(45)
|
(45)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(12)
|
(46)
|
(68)
|
(65)
|
(55)
|
(22)
|
(3)
|
(6)
|
|
Total Other Income |
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(6)
|
23
|
21
|
20
|
24
|
(6)
|
(40)
|
(40)
|
(39)
|
(39)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
|
Pre-Tax Income |
(45)
N/A
|
2
N/A
|
85
+3 962%
|
85
N/A
|
131
+54%
|
131
0%
|
97
-26%
|
73
-25%
|
36
-51%
|
(23)
N/A
|
(23)
+3%
|
(29)
-29%
|
(8)
+73%
|
24
N/A
|
34
+39%
|
43
+26%
|
43
N/A
|
46
+8%
|
43
-7%
|
(37)
N/A
|
(26)
+29%
|
(40)
-53%
|
(78)
-95%
|
(11)
+86%
|
(40)
-264%
|
(70)
-75%
|
(53)
+24%
|
(64)
-21%
|
(69)
-8%
|
(36)
+48%
|
(14)
+61%
|
6
N/A
|
3
-51%
|
(7)
N/A
|
(40)
-490%
|
(44)
-9%
|
(23)
+48%
|
(7)
+69%
|
24
N/A
|
40
+67%
|
37
-6%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(27)
|
(30)
|
(36)
|
(33)
|
(27)
|
(20)
|
(12)
|
(1)
|
(75)
|
(54)
|
(46)
|
(48)
|
(1)
|
(18)
|
(22)
|
(27)
|
(13)
|
(14)
|
(13)
|
(16)
|
(28)
|
(18)
|
(11)
|
(14)
|
(6)
|
(7)
|
(7)
|
5
|
2
|
(9)
|
(12)
|
(14)
|
(5)
|
(2)
|
5
|
6
|
5
|
4
|
(7)
|
(6)
|
(3)
|
|
Income from Continuing Operations |
(72)
|
(28)
|
49
|
52
|
104
|
111
|
85
|
72
|
(39)
|
(77)
|
(69)
|
(77)
|
(9)
|
6
|
12
|
16
|
29
|
32
|
30
|
(53)
|
(54)
|
(58)
|
(89)
|
(25)
|
(46)
|
(76)
|
(60)
|
(59)
|
(67)
|
(45)
|
(26)
|
(8)
|
(2)
|
(8)
|
(35)
|
(38)
|
(17)
|
(3)
|
17
|
34
|
34
|
|
Net Income (Common) |
(72)
N/A
|
(28)
+61%
|
49
N/A
|
52
+7%
|
104
+98%
|
111
+6%
|
85
-23%
|
72
-15%
|
(39)
N/A
|
(77)
-98%
|
(69)
+10%
|
(77)
-11%
|
(9)
+88%
|
6
N/A
|
12
+81%
|
16
+37%
|
29
+84%
|
32
+11%
|
30
-7%
|
(30)
N/A
|
(32)
-6%
|
(35)
-12%
|
(64)
-81%
|
(24)
+63%
|
(45)
-86%
|
(74)
-66%
|
(61)
+18%
|
(60)
+1%
|
(68)
-13%
|
(46)
+33%
|
(27)
+41%
|
(8)
+71%
|
(2)
+77%
|
(8)
-361%
|
(35)
-319%
|
(38)
-9%
|
(17)
+54%
|
(3)
+82%
|
17
N/A
|
34
+106%
|
34
0%
|
|
EPS (Diluted) |
-1.02
N/A
|
-0.4
+61%
|
0.68
N/A
|
0.73
+7%
|
1.44
+97%
|
1.73
+20%
|
1.34
-23%
|
1.1
-18%
|
-0.62
N/A
|
-1.25
-102%
|
-1.08
+14%
|
-1.24
-15%
|
-0.15
+88%
|
0.1
N/A
|
0.17
+70%
|
0.24
+41%
|
0.44
+83%
|
0.48
+9%
|
0.45
-6%
|
-0.47
N/A
|
-0.47
N/A
|
-0.53
-13%
|
-0.99
-87%
|
-0.39
+61%
|
-0.68
-74%
|
-1.12
-65%
|
-0.79
+29%
|
-0.83
-5%
|
-0.88
-6%
|
-0.58
+34%
|
-0.3
+48%
|
-0.1
+67%
|
-0.04
+60%
|
-0.11
-175%
|
-0.36
-227%
|
-0.42
-17%
|
-0.19
+55%
|
-0.04
+79%
|
0.17
N/A
|
0.34
+100%
|
0.34
N/A
|