Sanmina Corp
NASDAQ:SANM
Income Statement
Earnings Waterfall
Sanmina Corp
Revenue
|
8.5B
USD
|
Cost of Revenue
|
-7.7B
USD
|
Gross Profit
|
708.6m
USD
|
Operating Expenses
|
-286.2m
USD
|
Operating Income
|
422.5m
USD
|
Other Expenses
|
-147.5m
USD
|
Net Income
|
275m
USD
|
Income Statement
Sanmina Corp
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Oct-2015 | Jan-2016 | Apr-2016 | Jul-2016 | Oct-2016 | Dec-2016 | Apr-2017 | Jul-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 | Oct-2020 | Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Dec-2022 | Apr-2023 | Jul-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
5 870
N/A
|
5 919
+1%
|
6 034
+2%
|
6 215
+3%
|
6 439
+4%
|
6 490
+1%
|
6 424
-1%
|
6 375
-1%
|
6 238
-2%
|
6 322
+1%
|
6 452
+2%
|
6 481
+0%
|
6 667
+3%
|
6 738
+1%
|
6 780
+1%
|
6 869
+1%
|
6 894
+0%
|
6 887
0%
|
6 989
+1%
|
7 110
+2%
|
7 553
+6%
|
8 004
+6%
|
8 218
+3%
|
8 234
+0%
|
7 886
-4%
|
7 350
-7%
|
6 978
-5%
|
6 960
0%
|
6 876
-1%
|
6 985
+2%
|
6 988
+0%
|
6 738
-4%
|
6 739
+0%
|
6 955
+3%
|
7 321
+5%
|
7 920
+8%
|
8 519
+8%
|
8 924
+5%
|
9 108
+2%
|
8 935
-2%
|
8 454
-5%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(5 429)
|
(5 459)
|
(5 562)
|
(5 727)
|
(5 935)
|
(5 990)
|
(5 930)
|
(5 891)
|
(5 757)
|
(5 819)
|
(5 943)
|
(5 967)
|
(6 144)
|
(6 218)
|
(6 256)
|
(6 349)
|
(6 396)
|
(6 408)
|
(6 522)
|
(6 646)
|
(7 050)
|
(7 462)
|
(7 647)
|
(7 642)
|
(7 309)
|
(6 818)
|
(6 462)
|
(6 435)
|
(6 343)
|
(6 417)
|
(6 415)
|
(6 212)
|
(6 213)
|
(6 425)
|
(6 765)
|
(7 297)
|
(7 843)
|
(8 203)
|
(8 366)
|
(8 192)
|
(7 745)
|
|
Gross Profit |
441
N/A
|
459
+4%
|
472
+3%
|
488
+3%
|
504
+3%
|
500
-1%
|
494
-1%
|
484
-2%
|
481
-1%
|
503
+4%
|
509
+1%
|
514
+1%
|
523
+2%
|
519
-1%
|
523
+1%
|
520
-1%
|
497
-4%
|
479
-4%
|
467
-3%
|
464
-1%
|
504
+9%
|
542
+8%
|
571
+5%
|
592
+4%
|
578
-2%
|
532
-8%
|
516
-3%
|
526
+2%
|
532
+1%
|
568
+7%
|
573
+1%
|
526
-8%
|
527
+0%
|
530
+1%
|
556
+5%
|
622
+12%
|
676
+9%
|
721
+7%
|
742
+3%
|
743
+0%
|
709
-5%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(267)
|
(274)
|
(276)
|
(276)
|
(277)
|
(270)
|
(267)
|
(274)
|
(275)
|
(284)
|
(288)
|
(285)
|
(294)
|
(293)
|
(285)
|
(293)
|
(292)
|
(292)
|
(298)
|
(285)
|
(282)
|
(279)
|
(283)
|
(292)
|
(291)
|
(287)
|
(278)
|
(263)
|
(259)
|
(257)
|
(256)
|
(255)
|
(258)
|
(259)
|
(263)
|
(266)
|
(266)
|
(269)
|
(278)
|
(281)
|
(286)
|
|
Selling, General & Administrative |
(237)
|
(241)
|
(242)
|
(242)
|
(242)
|
(237)
|
(234)
|
(239)
|
(238)
|
(244)
|
(246)
|
(245)
|
(252)
|
(251)
|
(248)
|
(252)
|
(250)
|
(253)
|
(256)
|
(251)
|
(250)
|
(249)
|
(255)
|
(260)
|
(260)
|
(258)
|
(251)
|
(241)
|
(237)
|
(236)
|
(234)
|
(235)
|
(237)
|
(238)
|
(242)
|
(245)
|
(244)
|
(245)
|
(253)
|
(255)
|
(259)
|
|
Research & Development |
(28)
|
(31)
|
(32)
|
(32)
|
(33)
|
(31)
|
(32)
|
(33)
|
(35)
|
(37)
|
(38)
|
(38)
|
(36)
|
(35)
|
(34)
|
(34)
|
(33)
|
(33)
|
(33)
|
(31)
|
(30)
|
(29)
|
(28)
|
(28)
|
(26)
|
(25)
|
(22)
|
(23)
|
(22)
|
(22)
|
(22)
|
(21)
|
(21)
|
(21)
|
(21)
|
(21)
|
(22)
|
(23)
|
(25)
|
(26)
|
(27)
|
|
Depreciation & Amortization |
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
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
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
(7)
|
(4)
|
(8)
|
(9)
|
(6)
|
(9)
|
(3)
|
(2)
|
0
|
0
|
(4)
|
(4)
|
(4)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
173
N/A
|
186
+7%
|
196
+6%
|
212
+8%
|
227
+7%
|
230
+1%
|
227
-2%
|
209
-8%
|
207
-1%
|
219
+6%
|
221
+1%
|
229
+4%
|
230
+0%
|
227
-1%
|
239
+5%
|
226
-5%
|
205
-9%
|
187
-9%
|
169
-10%
|
179
+6%
|
222
+24%
|
263
+19%
|
289
+10%
|
300
+4%
|
287
-4%
|
245
-15%
|
238
-3%
|
263
+11%
|
273
+4%
|
310
+14%
|
317
+2%
|
271
-15%
|
269
-1%
|
271
+1%
|
293
+8%
|
356
+22%
|
410
+15%
|
453
+10%
|
465
+3%
|
462
-1%
|
422
-9%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(36)
|
(33)
|
(32)
|
(31)
|
(30)
|
(29)
|
(26)
|
(23)
|
(24)
|
(24)
|
(25)
|
(25)
|
(22)
|
(18)
|
(17)
|
(16)
|
(17)
|
(21)
|
(23)
|
(26)
|
(29)
|
(31)
|
(31)
|
(29)
|
(27)
|
(24)
|
(25)
|
(27)
|
(26)
|
(25)
|
(14)
|
(11)
|
(11)
|
(10)
|
(19)
|
(21)
|
(22)
|
(24)
|
(25)
|
(23)
|
(22)
|
|
Non-Reccuring Items |
(9)
|
(21)
|
(22)
|
(24)
|
(36)
|
(35)
|
(30)
|
(10)
|
(8)
|
(8)
|
(2)
|
(4)
|
0
|
0
|
0
|
0
|
(24)
|
(15)
|
(16)
|
(60)
|
(39)
|
(50)
|
(56)
|
(14)
|
(21)
|
(33)
|
(29)
|
(35)
|
(27)
|
(19)
|
(13)
|
1
|
6
|
10
|
3
|
(10)
|
(14)
|
(12)
|
(8)
|
(6)
|
(8)
|
|
Gain/Loss on Disposition of Assets |
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
|
15
|
15
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
6
|
6
|
7
|
5
|
13
|
12
|
10
|
0
|
3
|
4
|
6
|
4
|
4
|
4
|
4
|
3
|
5
|
3
|
4
|
4
|
(4)
|
(5)
|
(8)
|
(11)
|
(4)
|
(11)
|
(6)
|
0
|
0
|
9
|
9
|
5
|
21
|
18
|
(8)
|
(23)
|
(32)
|
(34)
|
(28)
|
(20)
|
(15)
|
|
Pre-Tax Income |
134
N/A
|
138
+3%
|
150
+9%
|
162
+8%
|
174
+7%
|
179
+3%
|
180
+1%
|
176
-2%
|
179
+1%
|
191
+7%
|
200
+5%
|
205
+3%
|
211
+3%
|
213
+1%
|
225
+6%
|
213
-5%
|
170
-20%
|
155
-9%
|
134
-14%
|
98
-27%
|
150
+53%
|
177
+18%
|
195
+10%
|
246
+26%
|
235
-4%
|
177
-25%
|
178
+1%
|
201
+13%
|
221
+10%
|
276
+25%
|
315
+14%
|
282
-10%
|
285
+1%
|
289
+1%
|
269
-7%
|
302
+12%
|
343
+13%
|
383
+12%
|
404
+5%
|
413
+2%
|
379
-8%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(32)
|
(37)
|
(46)
|
35
|
23
|
12
|
15
|
201
|
203
|
207
|
203
|
(17)
|
(6)
|
(6)
|
(12)
|
(75)
|
(69)
|
(61)
|
(42)
|
(32)
|
(54)
|
(65)
|
(73)
|
(104)
|
(93)
|
(71)
|
(70)
|
(61)
|
(71)
|
(84)
|
(51)
|
(32)
|
(27)
|
(30)
|
(50)
|
(62)
|
(63)
|
(67)
|
(83)
|
(85)
|
(86)
|
|
Income from Continuing Operations |
102
|
101
|
103
|
197
|
197
|
191
|
194
|
377
|
382
|
397
|
402
|
188
|
206
|
207
|
214
|
139
|
101
|
94
|
92
|
65
|
96
|
113
|
122
|
142
|
142
|
106
|
108
|
140
|
149
|
192
|
264
|
250
|
258
|
259
|
219
|
240
|
279
|
316
|
321
|
328
|
293
|
|
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
|
0
|
0
|
0
|
(3)
|
(9)
|
(14)
|
(18)
|
(18)
|
|
Net Income (Common) |
102
N/A
|
101
0%
|
103
+2%
|
197
+91%
|
197
0%
|
191
-3%
|
194
+2%
|
377
+94%
|
382
+1%
|
397
+4%
|
402
+1%
|
188
-53%
|
206
+9%
|
207
+1%
|
214
+3%
|
139
-35%
|
(61)
N/A
|
(68)
-12%
|
(71)
-4%
|
(96)
-36%
|
97
N/A
|
114
+17%
|
123
+8%
|
142
+16%
|
142
0%
|
106
-25%
|
108
+2%
|
140
+30%
|
149
+7%
|
192
+28%
|
264
+38%
|
250
-5%
|
258
+3%
|
259
+1%
|
219
-16%
|
240
+10%
|
276
+15%
|
307
+11%
|
307
0%
|
310
+1%
|
275
-11%
|
|
EPS (Diluted) |
1.18
N/A
|
1.17
-1%
|
1.19
+2%
|
2.27
+91%
|
2.26
0%
|
2.19
-3%
|
2.27
+4%
|
4.38
+93%
|
4.7
+7%
|
5.06
+8%
|
5.22
+3%
|
2.38
-54%
|
2.66
+12%
|
2.65
0%
|
2.74
+3%
|
1.78
-35%
|
-0.85
N/A
|
-0.92
-8%
|
-0.97
-5%
|
-1.37
-41%
|
1.37
N/A
|
1.58
+15%
|
1.71
+8%
|
1.97
+15%
|
1.97
N/A
|
1.47
-25%
|
1.55
+5%
|
1.97
+27%
|
2.23
+13%
|
2.85
+28%
|
3.91
+37%
|
3.72
-5%
|
3.97
+7%
|
4.03
+2%
|
3.55
-12%
|
3.81
+7%
|
4.61
+21%
|
5.14
+11%
|
5.13
0%
|
5.18
+1%
|
4.72
-9%
|