Aldrees Petroleum and Transport Services Company SJSC
SAU:4200
Income Statement
Earnings Waterfall
Aldrees Petroleum and Transport Services Company SJSC
Revenue
|
14.8B
SAR
|
Cost of Revenue
|
-14.2B
SAR
|
Gross Profit
|
680.9m
SAR
|
Operating Expenses
|
-259.7m
SAR
|
Operating Income
|
421.2m
SAR
|
Other Expenses
|
-140.3m
SAR
|
Net Income
|
280.8m
SAR
|
Income Statement
Aldrees Petroleum and Transport Services Company SJSC
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 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
1 983
N/A
|
2 011
+1%
|
2 059
+2%
|
2 105
+2%
|
2 144
+2%
|
2 190
+2%
|
2 219
+1%
|
2 254
+2%
|
2 303
+2%
|
2 583
+12%
|
2 899
+12%
|
3 185
+10%
|
3 461
+9%
|
3 458
0%
|
3 418
-1%
|
3 394
-1%
|
3 410
+0%
|
3 855
+13%
|
4 288
+11%
|
4 749
+11%
|
5 177
+9%
|
5 191
+0%
|
5 227
+1%
|
5 412
+4%
|
5 681
+5%
|
5 839
+3%
|
5 232
-10%
|
5 059
-3%
|
4 974
-2%
|
5 276
+6%
|
6 730
+28%
|
7 986
+19%
|
9 110
+14%
|
10 130
+11%
|
10 944
+8%
|
11 644
+6%
|
12 356
+6%
|
12 995
+5%
|
13 588
+5%
|
14 215
+5%
|
14 834
+4%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(1 795)
|
(1 813)
|
(1 846)
|
(1 883)
|
(1 917)
|
(1 953)
|
(1 979)
|
(2 013)
|
(2 051)
|
(2 339)
|
(2 662)
|
(2 955)
|
(3 255)
|
(3 267)
|
(3 238)
|
(3 214)
|
(3 227)
|
(3 645)
|
(4 064)
|
(4 511)
|
(4 924)
|
(4 940)
|
(4 975)
|
(5 154)
|
(5 220)
|
(5 360)
|
(4 771)
|
(4 576)
|
(4 648)
|
(4 934)
|
(6 330)
|
(7 557)
|
(8 658)
|
(9 643)
|
(10 425)
|
(11 093)
|
(11 762)
|
(12 373)
|
(12 933)
|
(13 535)
|
(14 153)
|
|
Gross Profit |
188
N/A
|
198
+6%
|
213
+7%
|
222
+4%
|
227
+2%
|
237
+4%
|
240
+1%
|
241
+1%
|
252
+4%
|
244
-3%
|
238
-3%
|
229
-3%
|
206
-10%
|
191
-7%
|
181
-5%
|
179
-1%
|
183
+2%
|
210
+15%
|
224
+7%
|
238
+6%
|
253
+6%
|
251
-1%
|
252
+0%
|
258
+2%
|
462
+79%
|
479
+4%
|
461
-4%
|
483
+5%
|
326
-33%
|
342
+5%
|
400
+17%
|
429
+7%
|
451
+5%
|
487
+8%
|
519
+7%
|
552
+6%
|
595
+8%
|
622
+5%
|
654
+5%
|
680
+4%
|
681
+0%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(78)
|
(82)
|
(86)
|
(89)
|
(89)
|
(92)
|
(94)
|
(96)
|
(105)
|
(105)
|
(107)
|
(107)
|
(104)
|
(102)
|
(102)
|
(101)
|
(102)
|
(105)
|
(106)
|
(106)
|
(106)
|
(108)
|
(112)
|
(119)
|
(148)
|
(150)
|
(158)
|
(152)
|
(137)
|
(142)
|
(144)
|
(163)
|
(168)
|
(183)
|
(195)
|
(212)
|
(232)
|
(236)
|
(247)
|
(254)
|
(260)
|
|
Selling, General & Administrative |
(78)
|
(82)
|
(86)
|
(89)
|
(85)
|
(92)
|
(94)
|
(95)
|
(101)
|
(105)
|
(107)
|
(107)
|
(98)
|
(102)
|
(102)
|
(101)
|
(96)
|
(105)
|
(106)
|
(106)
|
(100)
|
(108)
|
(112)
|
(119)
|
(141)
|
(150)
|
(158)
|
(152)
|
(130)
|
(142)
|
(144)
|
(162)
|
(160)
|
(183)
|
(195)
|
(212)
|
(223)
|
(239)
|
(251)
|
(256)
|
(249)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
(2)
|
(8)
|
|
Other Operating Expenses |
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
|
3
|
3
|
4
|
(2)
|
|
Operating Income |
109
N/A
|
116
+6%
|
127
+9%
|
133
+5%
|
138
+4%
|
145
+5%
|
146
+0%
|
146
0%
|
147
+1%
|
139
-6%
|
131
-6%
|
122
-6%
|
103
-16%
|
89
-13%
|
79
-11%
|
79
0%
|
81
+4%
|
104
+28%
|
119
+14%
|
132
+11%
|
147
+12%
|
144
-3%
|
140
-2%
|
138
-1%
|
314
+127%
|
329
+5%
|
303
-8%
|
331
+9%
|
188
-43%
|
200
+6%
|
256
+28%
|
267
+4%
|
283
+6%
|
304
+7%
|
324
+7%
|
340
+5%
|
363
+7%
|
386
+6%
|
407
+6%
|
425
+5%
|
421
-1%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(11)
|
(11)
|
(12)
|
(14)
|
(14)
|
(14)
|
(13)
|
(8)
|
(7)
|
(7)
|
(7)
|
(12)
|
(13)
|
(13)
|
(14)
|
(15)
|
(17)
|
(33)
|
(49)
|
(64)
|
(56)
|
(77)
|
(72)
|
(69)
|
(54)
|
(76)
|
(70)
|
(77)
|
(63)
|
(84)
|
(100)
|
(100)
|
(89)
|
(99)
|
(109)
|
(114)
|
(103)
|
(135)
|
(132)
|
(139)
|
(129)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
0
|
|
Gain/Loss on Disposition of Assets |
4
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(1)
|
5
|
|
Total Other Income |
1
|
6
|
5
|
3
|
(0)
|
8
|
8
|
9
|
7
|
3
|
2
|
2
|
3
|
2
|
2
|
3
|
3
|
3
|
2
|
1
|
(21)
|
14
|
14
|
14
|
46
|
53
|
71
|
71
|
3
|
19
|
1
|
1
|
(11)
|
1
|
1
|
5
|
(10)
|
8
|
7
|
3
|
(11)
|
|
Pre-Tax Income |
104
N/A
|
111
+7%
|
120
+7%
|
123
+2%
|
127
+3%
|
139
+9%
|
141
+1%
|
146
+4%
|
149
+2%
|
135
-10%
|
126
-6%
|
112
-11%
|
92
-18%
|
78
-15%
|
67
-14%
|
66
-1%
|
67
+0%
|
74
+11%
|
71
-4%
|
69
-3%
|
69
+1%
|
80
+15%
|
82
+3%
|
83
+1%
|
308
+270%
|
306
0%
|
304
-1%
|
325
+7%
|
126
-61%
|
135
+7%
|
157
+16%
|
168
+7%
|
183
+9%
|
206
+13%
|
216
+5%
|
230
+7%
|
249
+8%
|
258
+3%
|
282
+9%
|
288
+2%
|
286
-1%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(2)
|
(3)
|
(3)
|
(4)
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(3)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(5)
|
(6)
|
(6)
|
(16)
|
(14)
|
(15)
|
(15)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(8)
|
(8)
|
(8)
|
(8)
|
(5)
|
|
Income from Continuing Operations |
102
|
109
|
117
|
119
|
124
|
135
|
137
|
142
|
144
|
130
|
122
|
107
|
89
|
76
|
66
|
66
|
65
|
72
|
69
|
67
|
67
|
75
|
77
|
77
|
292
|
292
|
289
|
310
|
121
|
130
|
152
|
162
|
177
|
200
|
210
|
224
|
242
|
250
|
274
|
280
|
281
|
|
Net Income (Common) |
102
N/A
|
109
+7%
|
117
+7%
|
119
+2%
|
124
+4%
|
135
+9%
|
137
+1%
|
142
+4%
|
144
+1%
|
130
-10%
|
122
-6%
|
107
-12%
|
89
-17%
|
76
-15%
|
66
-13%
|
66
+0%
|
65
-2%
|
72
+12%
|
69
-4%
|
67
-3%
|
67
+0%
|
75
+12%
|
77
+3%
|
77
+1%
|
292
+277%
|
292
+0%
|
289
-1%
|
310
+7%
|
121
-61%
|
130
+7%
|
152
+17%
|
162
+7%
|
177
+9%
|
200
+13%
|
210
+5%
|
224
+7%
|
242
+8%
|
250
+3%
|
274
+10%
|
280
+2%
|
281
+0%
|
|
EPS (Diluted) |
1.7
N/A
|
1.82
+7%
|
1.95
+7%
|
1.98
+2%
|
2.06
+4%
|
2.25
+9%
|
2.27
+1%
|
2.37
+4%
|
2.4
+1%
|
2.16
-10%
|
2.03
-6%
|
1.79
-12%
|
1.19
-34%
|
1.27
+7%
|
1.09
-14%
|
1.09
N/A
|
0.86
-21%
|
1.2
+40%
|
1.15
-4%
|
1.33
+16%
|
0.89
-33%
|
1.24
+39%
|
1.28
+3%
|
1.29
+1%
|
3.89
+202%
|
3.89
N/A
|
3.85
-1%
|
4.13
+7%
|
1.61
-61%
|
1.74
+8%
|
2.02
+16%
|
2.16
+7%
|
2.36
+9%
|
2.66
+13%
|
2.8
+5%
|
2.99
+7%
|
3.22
+8%
|
3.33
+3%
|
3.66
+10%
|
3.73
+2%
|
3.74
+0%
|