Parex Resources Inc
TSX:PXT
Income Statement
Earnings Waterfall
Parex Resources Inc
Revenue
|
1.2B
USD
|
Cost of Revenue
|
-211.7m
USD
|
Gross Profit
|
958.1m
USD
|
Operating Expenses
|
-354m
USD
|
Operating Income
|
604.2m
USD
|
Other Expenses
|
-144.9m
USD
|
Net Income
|
459.3m
USD
|
Income Statement
Parex Resources Inc
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 |
559
N/A
|
567
+1%
|
598
+5%
|
665
+11%
|
661
-1%
|
630
-5%
|
616
-2%
|
526
-15%
|
483
-8%
|
434
-10%
|
386
-11%
|
391
+1%
|
411
+5%
|
453
+10%
|
470
+4%
|
475
+1%
|
514
+8%
|
574
+12%
|
672
+17%
|
761
+13%
|
833
+9%
|
874
+5%
|
927
+6%
|
957
+3%
|
978
+2%
|
932
-5%
|
740
-21%
|
631
-15%
|
532
-16%
|
557
+5%
|
696
+25%
|
793
+14%
|
900
+14%
|
1 034
+15%
|
1 168
+13%
|
1 260
+8%
|
1 311
+4%
|
1 251
-5%
|
1 180
-6%
|
1 172
-1%
|
1 170
0%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(91)
|
(67)
|
(78)
|
(104)
|
(123)
|
(133)
|
(139)
|
(125)
|
(108)
|
(98)
|
(79)
|
(82)
|
(78)
|
(78)
|
(84)
|
(74)
|
(75)
|
(78)
|
(86)
|
(92)
|
(102)
|
(113)
|
(129)
|
(149)
|
(164)
|
(167)
|
(148)
|
(131)
|
(116)
|
(107)
|
(115)
|
(116)
|
(119)
|
(132)
|
(128)
|
(135)
|
(140)
|
(143)
|
(163)
|
(177)
|
(212)
|
|
Gross Profit |
468
N/A
|
501
+7%
|
520
+4%
|
562
+8%
|
538
-4%
|
497
-8%
|
477
-4%
|
402
-16%
|
375
-7%
|
337
-10%
|
308
-9%
|
309
+0%
|
333
+8%
|
374
+13%
|
386
+3%
|
401
+4%
|
439
+10%
|
496
+13%
|
586
+18%
|
670
+14%
|
731
+9%
|
761
+4%
|
798
+5%
|
808
+1%
|
814
+1%
|
764
-6%
|
592
-23%
|
500
-15%
|
416
-17%
|
450
+8%
|
581
+29%
|
676
+16%
|
781
+15%
|
902
+16%
|
1 040
+15%
|
1 125
+8%
|
1 171
+4%
|
1 108
-5%
|
1 017
-8%
|
995
-2%
|
958
-4%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(361)
|
(376)
|
(379)
|
(366)
|
(414)
|
(569)
|
(567)
|
(534)
|
(360)
|
(401)
|
(386)
|
(324)
|
(303)
|
(357)
|
(253)
|
(230)
|
(215)
|
(258)
|
(218)
|
(209)
|
(211)
|
(242)
|
(257)
|
(257)
|
(277)
|
(262)
|
(240)
|
(223)
|
(219)
|
(230)
|
(234)
|
(248)
|
(244)
|
(280)
|
(288)
|
(266)
|
(281)
|
(393)
|
(313)
|
(335)
|
(354)
|
|
Selling, General & Administrative |
(148)
|
(157)
|
(166)
|
(182)
|
(195)
|
(207)
|
(217)
|
(208)
|
(206)
|
(199)
|
(191)
|
(195)
|
(188)
|
(163)
|
(142)
|
(122)
|
(116)
|
(115)
|
(123)
|
(116)
|
(108)
|
(117)
|
(124)
|
(133)
|
(151)
|
(135)
|
(120)
|
(109)
|
(105)
|
(117)
|
(118)
|
(128)
|
(123)
|
(127)
|
(128)
|
(127)
|
(132)
|
(133)
|
(145)
|
(154)
|
(160)
|
|
Depreciation & Amortization |
(214)
|
(220)
|
(214)
|
(222)
|
(219)
|
(204)
|
(192)
|
(169)
|
(152)
|
(143)
|
(136)
|
(128)
|
(116)
|
(109)
|
(105)
|
(102)
|
(99)
|
(97)
|
(95)
|
(93)
|
(103)
|
(110)
|
(118)
|
(123)
|
(126)
|
(126)
|
(120)
|
(114)
|
(114)
|
(113)
|
(116)
|
(120)
|
(121)
|
(127)
|
(133)
|
(139)
|
(149)
|
(157)
|
(168)
|
(181)
|
(194)
|
|
Other Operating Expenses |
0
|
0
|
(0)
|
38
|
(0)
|
(158)
|
(157)
|
(157)
|
(1)
|
(59)
|
(59)
|
(1)
|
0
|
(85)
|
(5)
|
(5)
|
0
|
(46)
|
0
|
0
|
0
|
(15)
|
(15)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(27)
|
(27)
|
0
|
0
|
(103)
|
0
|
0
|
0
|
|
Operating Income |
107
N/A
|
124
+16%
|
141
+13%
|
195
+38%
|
124
-36%
|
(72)
N/A
|
(90)
-25%
|
(132)
-47%
|
15
N/A
|
(65)
N/A
|
(78)
-21%
|
(15)
+81%
|
30
N/A
|
17
-42%
|
133
+671%
|
171
+29%
|
225
+31%
|
238
+6%
|
368
+54%
|
461
+25%
|
520
+13%
|
519
0%
|
541
+4%
|
551
+2%
|
537
-3%
|
503
-6%
|
352
-30%
|
278
-21%
|
198
-29%
|
220
+11%
|
347
+58%
|
429
+23%
|
537
+25%
|
622
+16%
|
751
+21%
|
859
+14%
|
890
+4%
|
715
-20%
|
704
-1%
|
660
-6%
|
604
-8%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(3)
|
(18)
|
(36)
|
(25)
|
(12)
|
(1)
|
11
|
4
|
3
|
(1)
|
(4)
|
1
|
(11)
|
(7)
|
4
|
(2)
|
1
|
(4)
|
(8)
|
1
|
17
|
21
|
24
|
21
|
0
|
18
|
6
|
3
|
(2)
|
(15)
|
(1)
|
(3)
|
3
|
(6)
|
7
|
15
|
26
|
25
|
21
|
14
|
9
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
(158)
|
0
|
0
|
(36)
|
(58)
|
0
|
0
|
(23)
|
(80)
|
0
|
(95)
|
(95)
|
(46)
|
0
|
(31)
|
(31)
|
(15)
|
0
|
0
|
(21)
|
(23)
|
(30)
|
(30)
|
(24)
|
(13)
|
(6)
|
(6)
|
(26)
|
(27)
|
0
|
0
|
(84)
|
(103)
|
0
|
(158)
|
(84)
|
(143)
|
|
Gain/Loss on Disposition of Assets |
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
(1)
|
(1)
|
(0)
|
0
|
(2)
|
(1)
|
(1)
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
(8)
|
(8)
|
(10)
|
(11)
|
(8)
|
(11)
|
(11)
|
(9)
|
(9)
|
(7)
|
(7)
|
(7)
|
(10)
|
(10)
|
(11)
|
(11)
|
(9)
|
(8)
|
(11)
|
(12)
|
(13)
|
(13)
|
(12)
|
(12)
|
(11)
|
(13)
|
(10)
|
(9)
|
(8)
|
(5)
|
(9)
|
(9)
|
(10)
|
(12)
|
(11)
|
(10)
|
(10)
|
(10)
|
(10)
|
(15)
|
(16)
|
|
Pre-Tax Income |
96
N/A
|
98
+2%
|
94
-3%
|
158
+68%
|
(54)
N/A
|
(84)
-56%
|
(90)
-7%
|
(173)
-92%
|
(50)
+71%
|
(73)
-47%
|
(89)
-22%
|
(43)
+51%
|
(71)
-64%
|
0
N/A
|
33
+16 150%
|
65
+98%
|
170
+164%
|
226
+33%
|
318
+41%
|
418
+32%
|
508
+22%
|
526
+4%
|
552
+5%
|
539
-2%
|
504
-6%
|
478
-5%
|
317
-34%
|
246
-22%
|
173
-30%
|
192
+11%
|
331
+73%
|
391
+18%
|
504
+29%
|
605
+20%
|
747
+23%
|
780
+4%
|
803
+3%
|
730
-9%
|
556
-24%
|
575
+3%
|
454
-21%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(43)
|
(46)
|
(38)
|
(57)
|
(33)
|
(28)
|
(32)
|
6
|
6
|
36
|
51
|
39
|
25
|
1
|
(28)
|
(11)
|
(15)
|
(39)
|
54
|
(13)
|
(105)
|
(113)
|
(226)
|
(244)
|
(176)
|
(235)
|
(157)
|
(116)
|
(74)
|
(41)
|
(108)
|
(128)
|
(201)
|
(196)
|
(287)
|
(322)
|
(192)
|
(168)
|
(35)
|
0
|
5
|
|
Income from Continuing Operations |
52
|
52
|
56
|
101
|
(87)
|
(112)
|
(122)
|
(166)
|
(44)
|
(37)
|
(39)
|
(5)
|
(46)
|
1
|
5
|
54
|
155
|
186
|
372
|
405
|
403
|
413
|
326
|
295
|
328
|
242
|
160
|
130
|
99
|
151
|
223
|
263
|
303
|
408
|
460
|
457
|
611
|
563
|
521
|
576
|
459
|
|
Net Income (Common) |
13
N/A
|
11
-11%
|
15
+34%
|
60
+299%
|
(109)
N/A
|
(134)
-23%
|
(144)
-7%
|
(188)
-31%
|
(45)
+76%
|
(37)
+18%
|
(39)
-5%
|
(5)
+88%
|
(46)
-931%
|
1
N/A
|
5
+285%
|
54
+974%
|
155
+189%
|
186
+20%
|
372
+99%
|
405
+9%
|
403
0%
|
413
+3%
|
326
-21%
|
295
-10%
|
328
+11%
|
242
-26%
|
160
-34%
|
130
-19%
|
99
-24%
|
151
+52%
|
223
+48%
|
263
+18%
|
303
+15%
|
408
+35%
|
460
+13%
|
457
-1%
|
611
+34%
|
563
-8%
|
521
-7%
|
576
+10%
|
459
-20%
|
|
EPS (Diluted) |
0.34
N/A
|
0.1
-71%
|
0.13
+30%
|
0.45
+246%
|
-0.9
N/A
|
-0.99
-10%
|
-0.97
+2%
|
-1.24
-28%
|
-0.3
+76%
|
-0.24
+20%
|
-0.25
-4%
|
-0.03
+88%
|
-0.31
-933%
|
0
N/A
|
0.02
N/A
|
0.33
+1 550%
|
0.99
+200%
|
1.18
+19%
|
2.31
+96%
|
2.54
+10%
|
2.53
0%
|
2.66
+5%
|
2.16
-19%
|
2
-7%
|
2.2
+10%
|
1.7
-23%
|
1.13
-34%
|
0.93
-18%
|
0.71
-24%
|
1.15
+62%
|
1.74
+51%
|
2.12
+22%
|
2.41
+14%
|
3.43
+42%
|
3.98
+16%
|
4.09
+3%
|
5.38
+32%
|
5.2
-3%
|
4.87
-6%
|
5.44
+12%
|
4.32
-21%
|