Holcim Philippines Inc
OTC:HCPHY
Income Statement
Earnings Waterfall
Holcim Philippines Inc
Revenue
|
32.6B
PHP
|
Cost of Revenue
|
-27.5B
PHP
|
Gross Profit
|
5.1B
PHP
|
Operating Expenses
|
-2.5B
PHP
|
Operating Income
|
2.6B
PHP
|
Other Expenses
|
-1.5B
PHP
|
Net Income
|
1.2B
PHP
|
Income Statement
Holcim Philippines Inc
Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||
Revenue |
29 512
N/A
|
28 588
-3%
|
26 015
-9%
|
25 551
-2%
|
28 258
+11%
|
27 384
-3%
|
26 946
-2%
|
26 877
0%
|
32 192
+20%
|
32 647
+1%
|
|
Gross Profit | |||||||||||
Cost of Revenue |
(23 084)
|
(21 880)
|
(21 885)
|
(20 972)
|
(22 611)
|
(21 784)
|
(21 700)
|
(22 341)
|
(26 596)
|
(27 545)
|
|
Gross Profit |
6 427
N/A
|
6 708
+4%
|
4 131
-38%
|
4 578
+11%
|
5 647
+23%
|
5 599
-1%
|
5 246
-6%
|
4 536
-14%
|
5 596
+23%
|
5 101
-9%
|
|
Operating Income | |||||||||||
Operating Expenses |
(2 994)
|
(3 033)
|
(1 356)
|
(1 286)
|
(1 459)
|
(1 552)
|
(1 806)
|
(1 850)
|
(2 656)
|
(2 457)
|
|
Depreciation & Amortization |
(1 784)
|
(1 870)
|
(1 968)
|
(1 971)
|
(2 000)
|
(1 950)
|
(1 838)
|
(1 837)
|
(2 233)
|
(2 211)
|
|
Other Operating Expenses |
(1 211)
|
(1 163)
|
612
|
685
|
541
|
398
|
32
|
(14)
|
(424)
|
(246)
|
|
Operating Income |
3 433
N/A
|
3 674
+7%
|
2 775
-24%
|
3 293
+19%
|
4 188
+27%
|
4 047
-3%
|
3 440
-15%
|
2 686
-22%
|
2 940
+9%
|
2 644
-10%
|
|
Pre-Tax Income | |||||||||||
Interest Income Expense |
45
|
123
|
0
|
70
|
212
|
213
|
0
|
(9)
|
(90)
|
(48)
|
|
Total Other Income |
(37)
|
(60)
|
(0)
|
33
|
68
|
60
|
0
|
(12)
|
(295)
|
(1 048)
|
|
Pre-Tax Income |
3 441
N/A
|
3 737
+9%
|
2 775
-26%
|
3 395
+22%
|
4 468
+32%
|
4 321
-3%
|
3 440
-20%
|
2 665
-23%
|
2 556
-4%
|
1 547
-39%
|
|
Net Income | |||||||||||
Tax Provision |
(858)
|
(998)
|
(710)
|
(923)
|
(1 187)
|
(984)
|
(875)
|
(588)
|
(539)
|
(374)
|
|
Income from Continuing Operations |
2 583
|
2 739
|
2 064
|
2 472
|
3 281
|
3 337
|
2 565
|
2 076
|
2 017
|
1 173
|
|
Income to Minority Interest |
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
|
Net Income (Common) |
2 581
N/A
|
2 737
+6%
|
2 062
-25%
|
2 470
+20%
|
3 279
+33%
|
3 335
+2%
|
2 564
-23%
|
2 075
-19%
|
2 014
-3%
|
1 172
-42%
|
|
EPS (Diluted) |
0.4
N/A
|
0.42
+5%
|
0.32
-24%
|
0.38
+19%
|
0.51
+34%
|
0.52
+2%
|
0.4
-23%
|
0.32
-20%
|
0.31
-3%
|
0.18
-42%
|