El Puerto de Liverpool SAB de CV
OTC:ELPQF
Income Statement
Earnings Waterfall
El Puerto de Liverpool SAB de CV
Revenue
|
199.6B
MXN
|
Cost of Revenue
|
-118.4B
MXN
|
Gross Profit
|
81.2B
MXN
|
Operating Expenses
|
-50.9B
MXN
|
Operating Income
|
30.3B
MXN
|
Other Expenses
|
-10.1B
MXN
|
Net Income
|
20.2B
MXN
|
Income Statement
El Puerto de Liverpool SAB de CV
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 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
75 284
N/A
|
76 910
+2%
|
78 605
+2%
|
81 027
+3%
|
82 900
+2%
|
85 247
+3%
|
87 385
+3%
|
91 293
+4%
|
93 396
+2%
|
95 614
+2%
|
97 758
+2%
|
100 442
+3%
|
102 010
+2%
|
107 670
+6%
|
112 929
+5%
|
122 168
+8%
|
126 779
+4%
|
154 730
+22%
|
156 949
+1%
|
135 535
-14%
|
163 004
+20%
|
140 824
-14%
|
141 725
+1%
|
144 234
+2%
|
143 489
-1%
|
122 520
-15%
|
119 287
-3%
|
115 473
-3%
|
114 334
-1%
|
137 125
+20%
|
142 041
+4%
|
151 022
+6%
|
157 682
+4%
|
162 705
+3%
|
168 930
+4%
|
176 034
+4%
|
181 357
+3%
|
186 383
+3%
|
190 031
+2%
|
195 992
+3%
|
199 642
+2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(44 631)
|
(45 681)
|
(46 654)
|
(48 194)
|
(48 942)
|
(50 139)
|
(51 455)
|
(54 149)
|
(55 627)
|
(57 057)
|
(58 459)
|
(60 108)
|
(60 771)
|
(64 182)
|
(67 510)
|
(73 387)
|
(76 495)
|
(93 113)
|
(94 192)
|
(80 737)
|
(97 146)
|
(83 982)
|
(84 298)
|
(85 870)
|
(85 378)
|
(73 482)
|
(72 642)
|
(73 599)
|
(72 861)
|
(87 156)
|
(89 307)
|
(93 950)
|
(96 045)
|
(98 175)
|
(102 060)
|
(107 577)
|
(110 692)
|
(113 577)
|
(114 941)
|
(116 871)
|
(118 432)
|
|
Gross Profit |
30 654
N/A
|
31 229
+2%
|
31 951
+2%
|
32 833
+3%
|
33 956
+3%
|
35 107
+3%
|
35 929
+2%
|
37 144
+3%
|
37 769
+2%
|
38 557
+2%
|
39 299
+2%
|
40 334
+3%
|
41 238
+2%
|
43 486
+5%
|
45 416
+4%
|
48 781
+7%
|
50 282
+3%
|
61 616
+23%
|
62 756
+2%
|
54 798
-13%
|
65 858
+20%
|
56 842
-14%
|
57 427
+1%
|
58 363
+2%
|
58 112
0%
|
49 038
-16%
|
46 645
-5%
|
41 873
-10%
|
41 473
-1%
|
49 970
+20%
|
52 734
+6%
|
57 071
+8%
|
61 638
+8%
|
64 529
+5%
|
66 870
+4%
|
68 457
+2%
|
70 665
+3%
|
72 807
+3%
|
75 091
+3%
|
79 120
+5%
|
81 211
+3%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(19 722)
|
(20 476)
|
(21 222)
|
(21 720)
|
(22 549)
|
(23 335)
|
(23 879)
|
(24 489)
|
(24 980)
|
(25 422)
|
(26 059)
|
(26 927)
|
(27 708)
|
(29 460)
|
(31 469)
|
(33 549)
|
(35 427)
|
(44 805)
|
(45 124)
|
(36 989)
|
(47 139)
|
(39 167)
|
(39 592)
|
(38 229)
|
(39 420)
|
(37 988)
|
(38 959)
|
(38 061)
|
(37 967)
|
(38 580)
|
(37 073)
|
(38 338)
|
(40 239)
|
(41 412)
|
(42 818)
|
(42 941)
|
(44 936)
|
(46 230)
|
(47 774)
|
(49 514)
|
(50 933)
|
|
Selling, General & Administrative |
(20 042)
|
(20 720)
|
(21 400)
|
(21 906)
|
(21 994)
|
(22 212)
|
(22 199)
|
(24 489)
|
(23 259)
|
(24 866)
|
(26 059)
|
(26 927)
|
(26 811)
|
(27 190)
|
(28 366)
|
(33 549)
|
(32 990)
|
(41 533)
|
(41 923)
|
(33 633)
|
(41 784)
|
(34 267)
|
(34 273)
|
(34 318)
|
(33 976)
|
(32 160)
|
(33 035)
|
(32 878)
|
(31 652)
|
(32 556)
|
(31 065)
|
(36 479)
|
(34 042)
|
(35 211)
|
(36 595)
|
(41 150)
|
(39 719)
|
(40 935)
|
(42 385)
|
(46 625)
|
(45 474)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
(527)
|
(1 094)
|
(1 651)
|
0
|
(1 721)
|
0
|
0
|
0
|
(1 492)
|
(2 268)
|
(3 102)
|
0
|
(2 437)
|
(3 273)
|
(3 201)
|
0
|
(4 471)
|
(4 017)
|
(4 435)
|
0
|
(4 494)
|
(4 877)
|
(4 990)
|
0
|
(5 519)
|
(5 232)
|
(5 199)
|
0
|
(5 159)
|
(5 158)
|
(5 180)
|
0
|
(5 217)
|
(5 295)
|
(5 389)
|
(5 397)
|
(5 458)
|
|
Other Operating Expenses |
319
|
244
|
178
|
186
|
(28)
|
(29)
|
(29)
|
0
|
0
|
(556)
|
0
|
0
|
595
|
0
|
0
|
0
|
0
|
0
|
0
|
(3 355)
|
(884)
|
(884)
|
(884)
|
(3 911)
|
(950)
|
(950)
|
(933)
|
(5 183)
|
(796)
|
(791)
|
(809)
|
(1 860)
|
(1 037)
|
(1 043)
|
(1 043)
|
(1 791)
|
0
|
0
|
0
|
2 508
|
0
|
|
Operating Income |
10 932
N/A
|
10 754
-2%
|
10 730
0%
|
11 113
+4%
|
11 409
+3%
|
11 773
+3%
|
12 051
+2%
|
12 655
+5%
|
12 789
+1%
|
13 134
+3%
|
13 239
+1%
|
13 406
+1%
|
13 530
+1%
|
14 027
+4%
|
13 948
-1%
|
15 232
+9%
|
14 856
-2%
|
16 811
+13%
|
17 632
+5%
|
17 809
+1%
|
18 719
+5%
|
17 675
-6%
|
17 835
+1%
|
20 134
+13%
|
18 691
-7%
|
11 050
-41%
|
7 687
-30%
|
3 812
-50%
|
3 506
-8%
|
11 390
+225%
|
15 661
+38%
|
18 733
+20%
|
21 398
+14%
|
23 118
+8%
|
24 052
+4%
|
25 515
+6%
|
25 729
+1%
|
26 576
+3%
|
27 317
+3%
|
29 606
+8%
|
30 278
+2%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(535)
|
(459)
|
(464)
|
(552)
|
(336)
|
(370)
|
(357)
|
(179)
|
(231)
|
(173)
|
18
|
457
|
(589)
|
(1 143)
|
(1 592)
|
(2 356)
|
(1 617)
|
(1 665)
|
(1 618)
|
(1 175)
|
(1 727)
|
(1 567)
|
(1 737)
|
(2 179)
|
(1 911)
|
(2 451)
|
(2 888)
|
(3 441)
|
(3 394)
|
(3 073)
|
(2 891)
|
(2 345)
|
(2 741)
|
(2 285)
|
(2 134)
|
(2 321)
|
(2 559)
|
(3 167)
|
(2 718)
|
(2 606)
|
(2 308)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(884)
|
0
|
0
|
0
|
(963)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
(4)
|
(3)
|
(4)
|
0
|
(12)
|
(10)
|
(7)
|
0
|
(4)
|
(6)
|
(5)
|
0
|
(3)
|
1
|
1
|
0
|
3
|
1
|
1
|
0
|
(0)
|
0
|
0
|
0
|
(15)
|
(15)
|
(15)
|
0
|
(61)
|
(61)
|
(61)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
10 393
N/A
|
10 292
-1%
|
10 262
0%
|
10 562
+3%
|
11 060
+5%
|
11 392
+3%
|
11 687
+3%
|
12 476
+7%
|
12 555
+1%
|
12 955
+3%
|
13 252
+2%
|
13 863
+5%
|
12 938
-7%
|
12 886
0%
|
12 357
-4%
|
12 876
+4%
|
13 241
+3%
|
15 146
+14%
|
16 015
+6%
|
15 751
-2%
|
16 992
+8%
|
16 106
-5%
|
16 096
0%
|
16 992
+6%
|
16 765
-1%
|
8 585
-49%
|
4 784
-44%
|
371
-92%
|
51
-86%
|
8 255
+16 132%
|
12 709
+54%
|
16 388
+29%
|
18 658
+14%
|
20 833
+12%
|
21 918
+5%
|
23 194
+6%
|
23 170
0%
|
23 409
+1%
|
24 599
+5%
|
26 999
+10%
|
27 970
+4%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(2 705)
|
(2 714)
|
(2 741)
|
(2 797)
|
(2 941)
|
(3 020)
|
(3 113)
|
(3 263)
|
(3 261)
|
(3 336)
|
(3 421)
|
(3 724)
|
(3 389)
|
(3 458)
|
(3 270)
|
(2 989)
|
(3 154)
|
(3 539)
|
(3 746)
|
(4 038)
|
(4 318)
|
(4 111)
|
(4 141)
|
(4 600)
|
(4 514)
|
(2 252)
|
(1 208)
|
382
|
575
|
(1 730)
|
(3 030)
|
(3 510)
|
(4 237)
|
(4 957)
|
(5 234)
|
(5 797)
|
(5 861)
|
(5 873)
|
(6 174)
|
(7 498)
|
(7 731)
|
|
Income from Continuing Operations |
7 687
|
7 576
|
7 520
|
7 764
|
8 119
|
8 373
|
8 573
|
9 213
|
9 293
|
9 618
|
9 831
|
10 139
|
9 549
|
9 428
|
9 087
|
9 886
|
10 088
|
11 609
|
12 270
|
11 712
|
12 674
|
11 995
|
11 955
|
12 393
|
12 251
|
6 332
|
3 576
|
754
|
626
|
6 526
|
9 679
|
12 878
|
14 421
|
15 876
|
16 684
|
17 397
|
17 308
|
17 536
|
18 425
|
19 501
|
20 239
|
|
Income to Minority Interest |
(2)
|
(1)
|
(1)
|
(1)
|
1
|
(1)
|
0
|
(2)
|
(2)
|
0
|
0
|
2
|
0
|
3
|
1
|
(1)
|
8
|
1
|
(2)
|
(8)
|
(9)
|
(6)
|
4
|
(9)
|
(10)
|
(9)
|
(18)
|
(4)
|
(5)
|
(5)
|
(6)
|
(10)
|
(11)
|
(13)
|
(13)
|
(12)
|
(12)
|
(12)
|
(13)
|
(15)
|
(35)
|
|
Net Income (Common) |
7 685
N/A
|
7 575
-1%
|
7 518
-1%
|
7 763
+3%
|
8 119
+5%
|
8 371
+3%
|
8 573
+2%
|
9 211
+7%
|
9 291
+1%
|
9 618
+4%
|
9 831
+2%
|
10 140
+3%
|
9 549
-6%
|
9 431
-1%
|
9 089
-4%
|
9 886
+9%
|
10 097
+2%
|
11 610
+15%
|
12 267
+6%
|
11 704
-5%
|
12 665
+8%
|
11 988
-5%
|
11 960
0%
|
12 383
+4%
|
12 241
-1%
|
6 324
-48%
|
3 559
-44%
|
750
-79%
|
621
-17%
|
6 521
+949%
|
9 673
+48%
|
12 868
+33%
|
14 410
+12%
|
15 863
+10%
|
16 670
+5%
|
17 385
+4%
|
17 296
-1%
|
17 524
+1%
|
18 412
+5%
|
19 487
+6%
|
20 204
+4%
|
|
EPS (Diluted) |
5.72
N/A
|
5.64
-1%
|
5.6
-1%
|
5.84
+4%
|
6.04
+3%
|
6.23
+3%
|
6.38
+2%
|
6.86
+8%
|
6.91
+1%
|
7.08
+2%
|
7.32
+3%
|
7.56
+3%
|
7.12
-6%
|
6.94
-3%
|
6.78
-2%
|
7.37
+9%
|
7.53
+2%
|
8.66
+15%
|
9.14
+6%
|
8.72
-5%
|
9.44
+8%
|
8.93
-5%
|
8.88
-1%
|
9.23
+4%
|
9.12
-1%
|
4.71
-48%
|
2.65
-44%
|
0.56
-79%
|
0.46
-18%
|
4.85
+954%
|
7.19
+48%
|
9.59
+33%
|
10.73
+12%
|
11.84
+10%
|
12.39
+5%
|
12.95
+5%
|
12.91
0%
|
13.05
+1%
|
13.72
+5%
|
14.52
+6%
|
15.05
+4%
|