PT Medco Energi Internasional Tbk (FRA:MEF)

Avangrid Income Statement

Financials in millions USD. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	2,347	2,349	2,205	2,270	1,212	1,068
Revenue Growth (YoY)	4.23%	6.57%	-2.86%	87.24%	13.52%	-22.38%
Cost of Revenue	903.54	916.12	762.82	500.35	416.67	432.93
Gross Profit	1,443	1,433	1,442	1,769	795.5	634.91
Selling, General & Admin	212.12	203.86	227.02	207.75	156.2	153.72
Other Operating Expenses	-	-	-	-	-	27.6
Operating Expenses	789.43	786.52	753.2	785.66	446.19	537.09
Operating Income	653.77	646.77	688.64	983.64	349.31	97.82
Interest Expense	-333.99	-307.33	-276	-259.42	-222.48	-282.23
Interest & Investment Income	120.98	154.52	125.94	110.27	49.05	50.57
Earnings From Equity Investments	12.62	113.1	39.33	232.91	61.9	29.9
Currency Exchange Gain (Loss)	2.58	7.66	-3.94	13.39	-	-
Other Non Operating Income (Expenses)	9.65	-2.96	-35.98	-76.49	-13.34	45.19
EBT Excluding Unusual Items	465.61	611.75	537.99	1,004	224.44	-58.76
Gain (Loss) on Sale of Investments	-4.34	14.52	140.73	-15.23	80.47	12.13
Gain (Loss) on Sale of Assets	-	-	2.22	-	-	-
Asset Writedown	-10.39	-9.43	-0.66	-2.26	-35.53	-65.07
Other Unusual Items	51.86	51.86	47.03	56.63	-	-
Pretax Income	502.75	671.05	727.85	1,046	269.38	-111.7
Income Tax Expense	292.33	289.34	339.67	507.97	222.83	72.36
Earnings From Continuing Operations	210.42	381.71	388.19	538.14	46.55	-184.06
Earnings From Discontinued Operations	-0.41	-1.5	-42.42	13.27	16.05	2.91
Net Income to Company	210.01	380.21	345.77	551.41	62.6	-181.15
Minority Interest in Earnings	-6.46	-12.85	-15.09	-20.53	-15.58	-11.67
Net Income	203.55	367.36	330.68	530.88	47.02	-192.83
Net Income to Common	203.55	367.36	330.68	530.88	47.02	-192.83
Net Income Growth	-50.62%	11.09%	-37.71%	1029.07%	-	-
Shares Outstanding (Basic)	21,830	25,054	25,041	25,002	25,071	22,859
Shares Outstanding (Diluted)	21,830	25,054	25,041	25,002	25,071	22,859
Shares Change (YoY)	-12.80%	0.05%	0.15%	-0.27%	9.68%	13.83%
EPS (Basic)	0.01	0.01	0.01	0.02	0.00	-0.01
EPS (Diluted)	0.01	0.01	0.01	0.02	0.00	-0.01
EPS Growth	-43.39%	11.03%	-37.81%	1032.43%	-	-
Free Cash Flow	613.86	838.71	452.75	836.02	368.26	283.43
Free Cash Flow Per Share	0.03	0.03	0.02	0.03	0.01	0.01
Dividend Per Share	-	-	0.003	0.002	0.001	-
Dividend Growth	-	-	15.51%	77.79%	-	-
Gross Margin	61.50%	61.01%	65.40%	77.95%	65.63%	59.46%
Operating Margin	27.86%	27.53%	31.24%	43.34%	28.82%	9.16%
Profit Margin	8.67%	15.64%	15.00%	23.39%	3.88%	-18.06%
Free Cash Flow Margin	26.16%	35.70%	20.54%	36.84%	30.38%	26.54%
EBITDA	1,175	1,064	1,040	1,461	547.03	362.75
EBITDA Margin	50.09%	45.29%	47.19%	64.38%	45.13%	33.97%
D&A For EBITDA	521.6	417.25	351.66	477.51	197.72	264.93
EBIT	653.77	646.77	688.64	983.64	349.31	97.82
EBIT Margin	27.86%	27.53%	31.24%	43.34%	28.82%	9.16%
Effective Tax Rate	58.15%	43.12%	46.67%	48.56%	82.72%	-
Revenue as Reported	2,372	2,399	2,249	2,312	1,252	1,100
Advertising Expenses	-	4.76	5.77	4.83	1.15	1.69

Source: S&P Global Market Intelligence. Standard template. Financial Sources.