N

Naspers Ltd
JSE:NPN

Watchlist Manager
Naspers Ltd
JSE:NPN
Watchlist
Price: 427 500 Zac -0.37% Market Closed
Market Cap: 875.3B Zac
Have any thoughts about
Naspers Ltd?
Write Note

Income Statement

Earnings Waterfall
Naspers Ltd

Revenue
6.9B USD
Cost of Revenue
-4.1B USD
Gross Profit
2.7B USD
Operating Expenses
-2.7B USD
Operating Income
0 USD
Other Expenses
3.3B USD
Net Income
3.3B USD

Income Statement
Naspers Ltd

Rotate your device to view
Income Statement
Currency: USD
Mar-2005 Sep-2005 Mar-2006 Sep-2006 Mar-2007 Sep-2007 Mar-2008 Sep-2008 Mar-2009 Sep-2009 Mar-2010 Sep-2010 Mar-2011 Sep-2011 Mar-2012 Sep-2012 Mar-2013 Sep-2013 Mar-2014 Sep-2014 Mar-2015 Sep-2015 Mar-2016 Sep-2016 Mar-2017 Sep-2017 Mar-2018 Sep-2018 Mar-2019 Sep-2019 Mar-2020 Sep-2020 Mar-2021 Sep-2021 Dec-2021 Mar-2022 Sep-2022 Mar-2023 Sep-2023 Mar-2024 Sep-2024
Revenue
Revenue
2 248
N/A
2 363
+5%
2 464
+4%
2 610
+6%
2 702
+4%
2 759
+2%
2 887
+5%
3 161
+9%
3 047
-4%
3 078
+1%
3 604
+17%
4 078
+13%
4 624
+13%
5 150
+11%
5 317
+3%
5 396
+1%
5 861
+9%
6 085
+4%
6 209
+2%
6 476
+4%
6 569
+1%
6 321
-4%
5 930
-6%
5 905
0%
6 098
+3%
6 245
+2%
2 985
-52%
4 497
+51%
3 291
-27%
3 509
+7%
4 001
+14%
4 768
+19%
5 934
+24%
6 700
+13%
8 883
+33%
6 294
-29%
7 973
+27%
5 960
-25%
6 208
+4%
6 431
+4%
6 867
+7%
Gross Profit
Cost of Revenue
(1 295)
(1 334)
(1 373)
(1 398)
(1 477)
(1 485)
(1 516)
(1 703)
(1 553)
(1 540)
(1 859)
(2 108)
(2 490)
(2 776)
(2 807)
(2 855)
(3 246)
(3 447)
(3 503)
(3 631)
(3 824)
(3 705)
(3 392)
(3 375)
(3 574)
(3 771)
(1 884)
(2 801)
(2 104)
(2 292)
(2 692)
(3 284)
(4 088)
(4 822)
(6 404)
(4 662)
(5 711)
(4 085)
(4 040)
(3 966)
(4 146)
Gross Profit
953
N/A
1 028
+8%
1 091
+6%
1 212
+11%
1 225
+1%
1 274
+4%
1 371
+8%
1 458
+6%
1 494
+2%
1 538
+3%
1 745
+13%
1 970
+13%
2 134
+8%
2 374
+11%
2 510
+6%
2 541
+1%
2 614
+3%
2 638
+1%
2 706
+3%
2 845
+5%
2 745
-4%
2 616
-5%
2 538
-3%
2 530
0%
2 524
0%
2 474
-2%
1 101
-55%
1 696
+54%
1 187
-30%
1 217
+3%
1 309
+8%
1 484
+13%
1 846
+24%
1 878
+2%
2 479
+32%
1 632
-34%
2 262
+39%
1 875
-17%
2 168
+16%
2 465
+14%
2 721
+10%
Operating Income
Operating Expenses
(544)
(578)
(620)
(671)
(693)
(736)
(825)
(994)
(1 066)
(1 086)
(1 225)
(1 299)
(1 441)
(1 684)
(1 875)
(1 933)
(2 039)
(2 155)
(2 368)
(2 549)
(2 523)
(2 411)
(2 510)
(2 714)
(2 829)
(2 743)
(1 728)
(2 532)
(1 721)
(1 830)
(1 955)
(2 076)
(2 940)
(3 218)
9 279
(2 420)
(2 957)
(2 334)
(2 573)
(2 648)
(2 721)
Selling, General & Administrative
(542)
(578)
(619)
(686)
(694)
(717)
(827)
(997)
(1 057)
(1 043)
(1 179)
(1 291)
(1 449)
(1 691)
(1 876)
(1 933)
(2 040)
(2 155)
(2 368)
(2 549)
(2 377)
(2 414)
(2 276)
(2 624)
(2 640)
(2 743)
(1 587)
(2 527)
(1 571)
(1 830)
(1 960)
(2 083)
(2 932)
(3 221)
(4 006)
(2 454)
(2 884)
(2 307)
(2 570)
(2 647)
(2 722)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(148)
0
(147)
0
(187)
0
(141)
0
(145)
0
0
0
0
0
32
0
0
0
0
0
0
Other Operating Expenses
(2)
(1)
(0)
15
1
(19)
2
3
(9)
(43)
(46)
(9)
7
7
0
0
0
0
0
0
2
1
(87)
(90)
(2)
0
0
(5)
(5)
0
5
7
(8)
3
13 253
34
(74)
(27)
(3)
(1)
0
Operating Income
409
N/A
450
+10%
471
+5%
541
+15%
532
-2%
538
+1%
546
+2%
464
-15%
428
-8%
452
+6%
520
+15%
671
+29%
693
+3%
690
0%
635
-8%
608
-4%
575
-5%
483
-16%
338
-30%
296
-13%
222
-25%
205
-7%
28
-86%
(184)
N/A
(305)
-66%
(269)
+12%
(627)
-133%
(836)
-33%
(534)
+36%
(613)
-15%
(646)
-5%
(592)
+8%
(1 094)
-85%
(1 340)
-22%
11 758
N/A
(788)
N/A
(695)
+12%
(459)
+34%
(405)
+12%
(183)
+55%
0
N/A
Pre-Tax Income
Interest Income Expense
14
24
29
(36)
(7)
103
165
148
130
193
214
460
535
352
326
580
871
804
795
1 270
1 403
1 311
1 147
1 356
1 346
2 183
3 008
5 489
3 596
3 549
4 034
4 563
7 136
8 091
160
8 861
6 458
5 095
5 344
3 219
4 198
Non-Reccuring Items
0
0
0
(22)
(26)
(13)
(39)
(57)
(28)
0
(8)
(92)
(142)
(172)
(229)
(154)
(338)
(415)
(196)
(95)
(29)
(134)
84
107
1 993
1 925
9 050
10 506
1 329
303
194
1
1 180
13 383
0
10 476
(619)
5 062
5 889
3 950
3 855
Gain/Loss on Disposition of Assets
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
(853)
0
0
0
0
0
0
Total Other Income
20
(21)
0
0
(1)
40
71
35
1
19
13
(14)
(4)
36
26
(8)
(1)
0
0
0
2
(39)
2
(115)
(622)
(906)
(252)
(379)
0
0
0
0
0
0
10 455
0
1 557
0
0
0
0
Pre-Tax Income
443
N/A
456
+3%
500
+10%
483
-4%
500
+4%
668
+34%
742
+11%
590
-20%
532
-10%
664
+25%
740
+11%
1 025
+39%
1 081
+6%
905
-16%
758
-16%
1 025
+35%
1 107
+8%
870
-21%
937
+8%
1 471
+57%
1 598
+9%
1 344
-16%
1 261
-6%
1 164
-8%
2 412
+107%
2 933
+22%
11 179
+281%
14 780
+32%
4 391
-70%
3 239
-26%
3 582
+11%
3 972
+11%
7 222
+82%
20 134
+179%
21 519
+7%
18 549
-14%
6 700
-64%
9 698
+45%
10 828
+12%
6 986
-35%
8 053
+15%
Net Income
Tax Provision
(39)
(51)
(147)
(164)
(178)
(219)
(194)
(172)
(167)
(194)
(231)
(232)
(259)
(273)
(278)
(302)
(300)
(280)
(287)
(303)
(338)
(319)
(260)
(258)
(244)
(248)
(70)
(280)
(229)
(202)
(231)
77
46
(127)
(141)
(64)
(55)
(51)
(114)
(151)
(164)
Income from Continuing Operations
404
405
354
319
322
449
548
419
365
469
509
792
822
632
480
723
807
590
650
1 168
1 260
1 025
1 001
906
2 168
2 685
11 109
14 500
4 162
3 037
3 351
4 049
7 268
20 007
21 378
18 485
6 645
9 647
10 714
6 835
7 889
Income to Minority Interest
(19)
(19)
(25)
(23)
(27)
(66)
(90)
(85)
(77)
(72)
(90)
(103)
(96)
(102)
(81)
(86)
(84)
(54)
(77)
(76)
(3)
2
(7)
32
169
190
136
104
56
80
(254)
(1 069)
(1 964)
(5 861)
23 686
(6 294)
26 551
(5 449)
(6 039)
(3 863)
(4 506)
Net Income (Common)
386
N/A
392
+2%
497
+27%
456
-8%
283
-38%
368
+30%
481
+31%
760
+58%
687
-10%
397
-42%
419
+6%
689
+64%
726
+5%
530
-27%
399
-25%
637
+60%
723
+14%
536
-26%
573
+7%
1 092
+91%
1 257
+15%
1 027
-18%
994
-3%
938
-6%
2 337
+149%
2 875
+23%
11 358
+295%
14 780
+30%
6 901
-53%
5 737
-17%
3 097
-46%
2 980
-4%
5 304
+78%
14 207
+168%
21 378
+50%
12 223
-43%
2 239
-82%
4 331
+93%
4 721
+9%
2 855
-40%
3 317
+16%
EPS (Diluted)
1.31
N/A
1.29
-2%
1.67
+29%
1.48
-11%
0.91
-39%
1.03
+13%
1.29
+25%
2.02
+57%
1.84
-9%
1.05
-43%
1.09
+4%
1.78
+63%
1.87
+5%
1.36
-27%
1.03
-24%
1.61
+56%
1.82
+13%
1.34
-26%
1.41
+5%
2.67
+89%
3.1
+16%
2.47
-20%
2.37
-4%
2.16
-9%
5.4
+150%
6.63
+23%
26.23
+296%
33.66
+28%
15.89
-53%
13.06
-18%
7.06
-46%
6.94
-2%
12.39
+79%
38.89
+214%
99.01
+155%
42.06
-58%
10.49
-75%
20.77
+98%
24.74
+19%
14.76
-40%
19.01
+29%

See Also

Discover More