Adbri Ltd
ASX:ABC
Income Statement
Earnings Waterfall
Adbri Ltd
Revenue
|
1.9B
AUD
|
Cost of Revenue
|
-1.7B
AUD
|
Gross Profit
|
263m
AUD
|
Operating Expenses
|
-128.6m
AUD
|
Operating Income
|
134.4m
AUD
|
Other Expenses
|
-41.5m
AUD
|
Net Income
|
92.9m
AUD
|
Income Statement
Adbri Ltd
Dec-2003 | Jun-2004 | Dec-2004 | Jun-2005 | Dec-2005 | Jun-2006 | Dec-2006 | Jun-2007 | Dec-2007 | Jun-2008 | Dec-2008 | Jun-2009 | Dec-2009 | Jun-2010 | Dec-2010 | Jun-2011 | Dec-2011 | Jun-2012 | Dec-2012 | Jun-2013 | Dec-2013 | Jun-2014 | Dec-2014 | Jun-2015 | Dec-2015 | Jun-2016 | Dec-2016 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
631
N/A
|
681
+8%
|
683
+0%
|
709
+4%
|
717
+1%
|
735
+2%
|
795
+8%
|
844
+6%
|
888
+5%
|
951
+7%
|
1 022
+7%
|
1 009
-1%
|
987
-2%
|
1 043
+6%
|
1 073
+3%
|
1 061
-1%
|
1 100
+4%
|
1 147
+4%
|
1 183
+3%
|
1 208
+2%
|
1 228
+2%
|
1 251
+2%
|
1 338
+7%
|
1 414
+6%
|
1 413
0%
|
1 421
+1%
|
1 396
-2%
|
1 433
+3%
|
1 561
+9%
|
1 645
+5%
|
1 633
-1%
|
1 582
-3%
|
1 519
-4%
|
1 464
-4%
|
1 456
-1%
|
1 507
+3%
|
1 570
+4%
|
1 629
+4%
|
1 700
+4%
|
1 814
+7%
|
1 923
+6%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(494)
|
(542)
|
(537)
|
(555)
|
(559)
|
(578)
|
(618)
|
(654)
|
(694)
|
(746)
|
(797)
|
(785)
|
(772)
|
(798)
|
(811)
|
(813)
|
(843)
|
(878)
|
(908)
|
(935)
|
(942)
|
(968)
|
(1 039)
|
(1 094)
|
(1 095)
|
(1 100)
|
(1 081)
|
(1 122)
|
(1 254)
|
(1 327)
|
(1 327)
|
(1 307)
|
(1 267)
|
(1 222)
|
(1 217)
|
(1 247)
|
(1 328)
|
(1 420)
|
(1 506)
|
(1 594)
|
(1 660)
|
|
Gross Profit |
137
N/A
|
140
+2%
|
147
+5%
|
154
+5%
|
158
+2%
|
157
-1%
|
177
+13%
|
190
+7%
|
194
+2%
|
206
+6%
|
225
+10%
|
224
-1%
|
215
-4%
|
246
+14%
|
262
+7%
|
248
-5%
|
258
+4%
|
269
+4%
|
275
+2%
|
273
-1%
|
286
+5%
|
283
-1%
|
299
+6%
|
320
+7%
|
318
-1%
|
321
+1%
|
315
-2%
|
312
-1%
|
307
-1%
|
318
+4%
|
306
-4%
|
275
-10%
|
252
-8%
|
242
-4%
|
240
-1%
|
260
+9%
|
241
-7%
|
209
-13%
|
194
-7%
|
221
+14%
|
263
+19%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(52)
|
(50)
|
(42)
|
(42)
|
(42)
|
(41)
|
(47)
|
(49)
|
(46)
|
(54)
|
(63)
|
(66)
|
(56)
|
(62)
|
(75)
|
(69)
|
(68)
|
(79)
|
(87)
|
(84)
|
(88)
|
(92)
|
(95)
|
(90)
|
(84)
|
(84)
|
(85)
|
(90)
|
(101)
|
(90)
|
(79)
|
(85)
|
(109)
|
(105)
|
(96)
|
(100)
|
(107)
|
(111)
|
(122)
|
(125)
|
(129)
|
|
Selling, General & Administrative |
(48)
|
(52)
|
(49)
|
(50)
|
(50)
|
(48)
|
(52)
|
(53)
|
(53)
|
(61)
|
(75)
|
(82)
|
(80)
|
(83)
|
(84)
|
(79)
|
(77)
|
(84)
|
(88)
|
(86)
|
(91)
|
(94)
|
(96)
|
(93)
|
(89)
|
(90)
|
(90)
|
(92)
|
(93)
|
(95)
|
(91)
|
(96)
|
(108)
|
(105)
|
(98)
|
(102)
|
(111)
|
(115)
|
(124)
|
(128)
|
(133)
|
|
Other Operating Expenses |
(3)
|
2
|
6
|
8
|
8
|
6
|
5
|
4
|
7
|
7
|
13
|
17
|
24
|
21
|
9
|
10
|
9
|
5
|
1
|
2
|
3
|
2
|
1
|
3
|
4
|
6
|
5
|
2
|
(8)
|
5
|
13
|
12
|
(1)
|
(1)
|
3
|
3
|
3
|
3
|
2
|
3
|
4
|
|
Operating Income |
86
N/A
|
89
+4%
|
105
+17%
|
113
+8%
|
116
+3%
|
116
-1%
|
130
+12%
|
141
+8%
|
148
+5%
|
151
+2%
|
162
+7%
|
158
-3%
|
159
+1%
|
184
+15%
|
186
+1%
|
179
-4%
|
190
+6%
|
190
+0%
|
188
-1%
|
189
+0%
|
199
+5%
|
190
-4%
|
205
+8%
|
231
+13%
|
233
+1%
|
237
+1%
|
230
-3%
|
222
-4%
|
207
-7%
|
228
+10%
|
227
0%
|
190
-16%
|
144
-24%
|
137
-5%
|
144
+5%
|
161
+12%
|
134
-17%
|
98
-27%
|
72
-26%
|
96
+33%
|
134
+40%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(1)
|
0
|
0
|
2
|
4
|
4
|
4
|
2
|
2
|
(1)
|
(7)
|
(4)
|
9
|
16
|
16
|
16
|
16
|
13
|
11
|
13
|
10
|
7
|
6
|
5
|
6
|
11
|
17
|
21
|
23
|
23
|
22
|
20
|
12
|
6
|
5
|
9
|
15
|
13
|
5
|
7
|
10
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
8
|
1
|
0
|
(2)
|
22
|
36
|
46
|
33
|
8
|
8
|
26
|
20
|
2
|
(100)
|
(92)
|
(16)
|
(21)
|
(3)
|
7
|
27
|
59
|
41
|
(17)
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
84
N/A
|
89
+6%
|
105
+18%
|
115
+9%
|
120
+5%
|
120
0%
|
134
+11%
|
142
+6%
|
150
+5%
|
150
+0%
|
155
+3%
|
154
-1%
|
169
+9%
|
200
+19%
|
202
+1%
|
195
-4%
|
206
+6%
|
211
+2%
|
208
-2%
|
203
-2%
|
209
+3%
|
196
-6%
|
233
+19%
|
272
+17%
|
286
+5%
|
280
-2%
|
255
-9%
|
251
-2%
|
256
+2%
|
271
+6%
|
251
-7%
|
110
-56%
|
63
-43%
|
127
+100%
|
127
+0%
|
167
+31%
|
156
-7%
|
138
-11%
|
137
-1%
|
144
+5%
|
128
-11%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(26)
|
(24)
|
(12)
|
(16)
|
(29)
|
(27)
|
(31)
|
(35)
|
(36)
|
(33)
|
(35)
|
(37)
|
(45)
|
(52)
|
(51)
|
(51)
|
(58)
|
(57)
|
(55)
|
(56)
|
(58)
|
(54)
|
(60)
|
(68)
|
(78)
|
(78)
|
(68)
|
(70)
|
(73)
|
(75)
|
(66)
|
(28)
|
(16)
|
(33)
|
(34)
|
(46)
|
(39)
|
(30)
|
(34)
|
(40)
|
(35)
|
|
Income from Continuing Operations |
59
|
65
|
93
|
99
|
91
|
93
|
103
|
107
|
114
|
117
|
121
|
117
|
123
|
148
|
151
|
144
|
148
|
154
|
153
|
147
|
151
|
141
|
173
|
204
|
208
|
202
|
186
|
181
|
183
|
196
|
185
|
83
|
47
|
94
|
94
|
121
|
117
|
108
|
103
|
104
|
93
|
|
Income to Minority Interest |
(1)
|
(1)
|
(1)
|
(0)
|
0
|
(1)
|
(1)
|
(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
|
|
Net Income (Common) |
58
N/A
|
65
+13%
|
93
+43%
|
98
+5%
|
91
-7%
|
92
+1%
|
102
+11%
|
107
+5%
|
114
+7%
|
117
+3%
|
121
+3%
|
117
-3%
|
123
+5%
|
148
+20%
|
152
+2%
|
144
-5%
|
148
+3%
|
154
+4%
|
153
0%
|
147
-4%
|
151
+3%
|
141
-6%
|
173
+22%
|
204
+18%
|
208
+2%
|
202
-3%
|
186
-8%
|
181
-3%
|
183
+1%
|
195
+7%
|
185
-5%
|
83
-55%
|
47
-43%
|
94
+99%
|
94
-1%
|
121
+29%
|
117
-4%
|
108
-7%
|
103
-5%
|
104
+2%
|
93
-11%
|
|
EPS (Diluted) |
0.11
N/A
|
0.12
+9%
|
0.17
+42%
|
0.18
+6%
|
0.17
-6%
|
0.17
N/A
|
0.18
+6%
|
0.19
+6%
|
0.21
+11%
|
0.22
+5%
|
0.22
N/A
|
0.21
-5%
|
0.2
-5%
|
0.23
+15%
|
0.24
+4%
|
0.23
-4%
|
0.23
N/A
|
0.23
N/A
|
0.23
N/A
|
0.23
N/A
|
0.24
+4%
|
0.22
-8%
|
0.27
+23%
|
0.32
+19%
|
0.32
N/A
|
0.31
-3%
|
0.29
-6%
|
0.28
-3%
|
0.28
N/A
|
0.3
+7%
|
0.28
-7%
|
0.13
-54%
|
0.07
-46%
|
0.15
+114%
|
0.14
-7%
|
0.19
+36%
|
0.18
-5%
|
0.16
-11%
|
0.16
N/A
|
0.16
N/A
|
0.14
-13%
|