IHS Holding Ltd
NYSE:IHS
Income Statement
Earnings Waterfall
IHS Holding Ltd
Revenue
|
2.1B
USD
|
Cost of Revenue
|
-1.1B
USD
|
Gross Profit
|
1B
USD
|
Operating Expenses
|
-415.4m
USD
|
Operating Income
|
614.5m
USD
|
Other Expenses
|
-2.6B
USD
|
Net Income
|
-2B
USD
|
Income Statement
IHS Holding Ltd
Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||
Revenue |
1 262
N/A
|
1 730
+37%
|
1 851
+7%
|
1 961
+6%
|
2 118
+8%
|
2 196
+4%
|
2 142
-2%
|
2 126
-1%
|
|
Gross Profit | |||||||||
Cost of Revenue |
(707)
|
(982)
|
(1 045)
|
(1 119)
|
(1 169)
|
(1 172)
|
(1 139)
|
(1 096)
|
|
Gross Profit |
555
N/A
|
748
+35%
|
806
+8%
|
843
+5%
|
949
+13%
|
1 025
+8%
|
1 003
-2%
|
1 030
+3%
|
|
Operating Income | |||||||||
Operating Expenses |
(264)
|
(348)
|
(366)
|
(489)
|
(500)
|
(518)
|
(523)
|
(415)
|
|
Selling, General & Administrative |
(257)
|
(344)
|
(362)
|
(483)
|
(491)
|
(501)
|
(502)
|
(392)
|
|
Depreciation & Amortization |
(17)
|
(20)
|
(20)
|
(15)
|
(14)
|
(16)
|
(17)
|
(17)
|
|
Other Operating Expenses |
10
|
16
|
17
|
9
|
6
|
(1)
|
(3)
|
(7)
|
|
Operating Income |
291
N/A
|
401
+38%
|
440
+10%
|
354
-20%
|
449
+27%
|
507
+13%
|
481
-5%
|
615
+28%
|
|
Pre-Tax Income | |||||||||
Interest Income Expense |
(134)
|
(199)
|
(226)
|
(305)
|
(331)
|
(365)
|
(393)
|
(412)
|
|
Non-Reccuring Items |
(48)
|
(61)
|
(23)
|
(42)
|
(48)
|
(35)
|
(135)
|
(84)
|
|
Total Other Income |
(202)
|
(396)
|
(537)
|
(551)
|
(624)
|
(1 690)
|
(1 690)
|
(1 999)
|
|
Pre-Tax Income |
(93)
N/A
|
(255)
-173%
|
(346)
-36%
|
(544)
-57%
|
(554)
-2%
|
(1 583)
-186%
|
(1 738)
-10%
|
(1 881)
-8%
|
|
Net Income | |||||||||
Tax Provision |
6
|
(11)
|
74
|
74
|
91
|
51
|
(23)
|
(108)
|
|
Income from Continuing Operations |
(88)
|
(266)
|
(272)
|
(470)
|
(463)
|
(1 533)
|
(1 761)
|
(1 988)
|
|
Income to Minority Interest |
1
|
3
|
8
|
10
|
11
|
13
|
9
|
12
|
|
Net Income (Common) |
(87)
N/A
|
(263)
-204%
|
(264)
0%
|
(460)
-74%
|
(452)
+2%
|
(1 520)
-236%
|
(1 752)
-15%
|
(1 977)
-13%
|
|
EPS (Diluted) |
-0.28
N/A
|
-0.81
-189%
|
-0.81
N/A
|
-1.37
-69%
|
-1.35
+1%
|
-4.54
-236%
|
-5.24
-15%
|
-5.93
-13%
|