Maxar Technologies Inc
NYSE:MAXR
Income Statement
Earnings Waterfall
Maxar Technologies Inc
Revenue
|
1.6B
USD
|
Cost of Revenue
|
-924m
USD
|
Gross Profit
|
681m
USD
|
Operating Expenses
|
-670m
USD
|
Operating Income
|
11m
USD
|
Other Expenses
|
-161m
USD
|
Net Income
|
-150m
USD
|
Income Statement
Maxar Technologies Inc
Dec-2012 | 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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
882
N/A
|
1 136
+29%
|
1 413
+24%
|
1 687
+19%
|
1 766
+5%
|
1 787
+1%
|
1 854
+4%
|
1 873
+1%
|
1 901
+1%
|
1 884
-1%
|
1 803
-4%
|
1 732
-4%
|
1 658
-4%
|
1 638
-1%
|
1 602
-2%
|
1 588
-1%
|
1 558
-2%
|
1 522
-2%
|
1 507
-1%
|
1 464
-3%
|
1 259
-14%
|
1 442
+15%
|
1 646
+14%
|
1 818
+10%
|
1 804
-1%
|
1 678
-7%
|
1 511
-10%
|
1 415
-6%
|
1 666
+18%
|
1 616
-3%
|
1 643
+2%
|
1 666
+1%
|
1 723
+3%
|
1 734
+1%
|
1 768
+2%
|
1 769
+0%
|
1 770
+0%
|
1 783
+1%
|
1 748
-2%
|
1 747
0%
|
1 605
-8%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(681)
|
(900)
|
(1 142)
|
(1 386)
|
(1 461)
|
(1 487)
|
(1 552)
|
(1 568)
|
(1 574)
|
(1 561)
|
(1 485)
|
(1 423)
|
(1 374)
|
(1 357)
|
(1 324)
|
(1 317)
|
(1 156)
|
(1 125)
|
(1 116)
|
(1 069)
|
(925)
|
(921)
|
(943)
|
(991)
|
(1 088)
|
(1 045)
|
(958)
|
(867)
|
(975)
|
(950)
|
(937)
|
(948)
|
(993)
|
(996)
|
(1 021)
|
(1 018)
|
(984)
|
(963)
|
(927)
|
(910)
|
(924)
|
|
Gross Profit |
201
N/A
|
236
+17%
|
271
+15%
|
301
+11%
|
305
+1%
|
300
-2%
|
303
+1%
|
306
+1%
|
327
+7%
|
324
-1%
|
318
-2%
|
309
-3%
|
284
-8%
|
281
-1%
|
278
-1%
|
270
-3%
|
402
+49%
|
396
-1%
|
391
-1%
|
395
+1%
|
334
-16%
|
522
+56%
|
703
+35%
|
827
+18%
|
716
-13%
|
633
-12%
|
553
-13%
|
548
-1%
|
691
+26%
|
666
-4%
|
706
+6%
|
718
+2%
|
730
+2%
|
738
+1%
|
747
+1%
|
751
+1%
|
786
+5%
|
820
+4%
|
821
+0%
|
837
+2%
|
681
-19%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(53)
|
(102)
|
(91)
|
(145)
|
(153)
|
(141)
|
(145)
|
(114)
|
(125)
|
(118)
|
(108)
|
(104)
|
(98)
|
(97)
|
(119)
|
(121)
|
(295)
|
(295)
|
(277)
|
(284)
|
(454)
|
(626)
|
(878)
|
(1 108)
|
(1 438)
|
(1 229)
|
(1 145)
|
(1 068)
|
(701)
|
(679)
|
(685)
|
(696)
|
(680)
|
(680)
|
(673)
|
(651)
|
(610)
|
(624)
|
(636)
|
(647)
|
(670)
|
|
Selling, General & Administrative |
(29)
|
(63)
|
(37)
|
(76)
|
(78)
|
(62)
|
(61)
|
(33)
|
(44)
|
(39)
|
(32)
|
(25)
|
(11)
|
(5)
|
(25)
|
(29)
|
(223)
|
(225)
|
(209)
|
(216)
|
(337)
|
(435)
|
(566)
|
(693)
|
(446)
|
(428)
|
(361)
|
(310)
|
(325)
|
(308)
|
(321)
|
(330)
|
(332)
|
(348)
|
(357)
|
(356)
|
(320)
|
(340)
|
(358)
|
(379)
|
(431)
|
|
Depreciation & Amortization |
(24)
|
(39)
|
(54)
|
(69)
|
(75)
|
(75)
|
(75)
|
(75)
|
(75)
|
(75)
|
(76)
|
(77)
|
(78)
|
(78)
|
(78)
|
(78)
|
(72)
|
(72)
|
(72)
|
(71)
|
(152)
|
(244)
|
(338)
|
(438)
|
(439)
|
(423)
|
(406)
|
(380)
|
(376)
|
(371)
|
(364)
|
(366)
|
(348)
|
(332)
|
(316)
|
(295)
|
(290)
|
(284)
|
(278)
|
(268)
|
(239)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
(5)
|
(9)
|
(6)
|
(6)
|
(3)
|
2
|
(2)
|
(10)
|
(14)
|
(17)
|
(14)
|
0
|
0
|
4
|
4
|
35
|
54
|
26
|
22
|
(553)
|
(378)
|
(378)
|
(378)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
148
N/A
|
134
-9%
|
180
+34%
|
156
-13%
|
152
-3%
|
159
+5%
|
158
-1%
|
192
+21%
|
202
+5%
|
206
+2%
|
210
+2%
|
205
-2%
|
186
-9%
|
184
-1%
|
159
-14%
|
150
-6%
|
107
-29%
|
101
-6%
|
114
+13%
|
111
-3%
|
(120)
N/A
|
(104)
+13%
|
(175)
-68%
|
(281)
-61%
|
(722)
-157%
|
(596)
+17%
|
(592)
+1%
|
(520)
+12%
|
(10)
+98%
|
(13)
-30%
|
21
N/A
|
22
+5%
|
50
+127%
|
58
+16%
|
74
+28%
|
100
+35%
|
176
+76%
|
196
+11%
|
185
-6%
|
190
+3%
|
11
-94%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(1)
|
(21)
|
(36)
|
(57)
|
(62)
|
(50)
|
(45)
|
(41)
|
(41)
|
(42)
|
(42)
|
(36)
|
(39)
|
(37)
|
(40)
|
(41)
|
(33)
|
(34)
|
(24)
|
(25)
|
(97)
|
(139)
|
(180)
|
(221)
|
(200)
|
(196)
|
(194)
|
(192)
|
(197)
|
(197)
|
(196)
|
(182)
|
(168)
|
(156)
|
(132)
|
(121)
|
(110)
|
(96)
|
(95)
|
(100)
|
(106)
|
|
Non-Reccuring Items |
(11)
|
(13)
|
(13)
|
(16)
|
(5)
|
0
|
0
|
(0)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(19)
|
(36)
|
(46)
|
(0)
|
0
|
36
|
(129)
|
0
|
(175)
|
8
|
183
|
283
|
269
|
86
|
82
|
(55)
|
(82)
|
(82)
|
(78)
|
(41)
|
0
|
(53)
|
(52)
|
(53)
|
|
Gain/Loss on Disposition of Assets |
(2)
|
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
|
0
|
0
|
0
|
0
|
|
Total Other Income |
(5)
|
(5)
|
(3)
|
39
|
39
|
39
|
39
|
(19)
|
(81)
|
(81)
|
(81)
|
(63)
|
0
|
0
|
0
|
0
|
(7)
|
(7)
|
(7)
|
(7)
|
30
|
29
|
26
|
21
|
(1)
|
(5)
|
0
|
6
|
1
|
9
|
11
|
101
|
104
|
102
|
101
|
12
|
8
|
10
|
9
|
(5)
|
0
|
|
Pre-Tax Income |
130
N/A
|
95
-27%
|
127
+35%
|
121
-5%
|
124
+3%
|
148
+19%
|
152
+3%
|
132
-13%
|
78
-40%
|
83
+5%
|
87
+5%
|
107
+23%
|
147
+38%
|
147
0%
|
119
-19%
|
109
-8%
|
67
-39%
|
41
-38%
|
47
+14%
|
33
-29%
|
(187)
N/A
|
(214)
-14%
|
(293)
-37%
|
(610)
-108%
|
(923)
-51%
|
(972)
-5%
|
(778)
+20%
|
(523)
+33%
|
77
N/A
|
68
-12%
|
(78)
N/A
|
23
N/A
|
(69)
N/A
|
(78)
-13%
|
(39)
+50%
|
(87)
-123%
|
33
N/A
|
110
+233%
|
46
-58%
|
33
-28%
|
(148)
N/A
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(46)
|
(41)
|
(42)
|
(32)
|
(23)
|
(26)
|
(27)
|
(32)
|
(34)
|
(30)
|
(32)
|
(30)
|
(34)
|
(35)
|
(23)
|
(24)
|
1
|
1
|
(5)
|
(11)
|
194
|
232
|
248
|
265
|
48
|
15
|
5
|
(2)
|
(5)
|
(6)
|
(3)
|
20
|
22
|
24
|
32
|
10
|
13
|
13
|
2
|
(3)
|
(2)
|
|
Income from Continuing Operations |
84
|
53
|
85
|
89
|
101
|
122
|
125
|
100
|
44
|
53
|
54
|
77
|
113
|
112
|
96
|
86
|
68
|
43
|
42
|
23
|
7
|
18
|
(45)
|
(345)
|
(875)
|
(957)
|
(773)
|
(525)
|
72
|
62
|
(81)
|
43
|
(47)
|
(54)
|
(7)
|
(77)
|
46
|
123
|
48
|
30
|
(150)
|
|
Equity Earnings Affiliates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
2
|
2
|
1
|
(4)
|
(4)
|
11
|
11
|
15
|
16
|
1
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
84
N/A
|
53
-37%
|
85
+59%
|
89
+4%
|
101
+14%
|
122
+20%
|
125
+3%
|
100
-20%
|
44
-56%
|
53
+19%
|
54
+4%
|
77
+42%
|
113
+46%
|
112
-1%
|
96
-14%
|
86
-11%
|
68
-21%
|
43
-37%
|
42
-1%
|
23
-47%
|
96
+324%
|
107
+11%
|
47
-56%
|
(254)
N/A
|
(1 250)
-392%
|
(1 322)
-6%
|
(1 134)
+14%
|
(870)
+23%
|
109
N/A
|
118
+8%
|
276
+134%
|
386
+40%
|
303
-22%
|
267
-12%
|
6
-98%
|
(65)
N/A
|
46
N/A
|
123
+167%
|
48
-61%
|
30
-38%
|
(150)
N/A
|