Ansell Ltd
ASX:ANN
Income Statement
Earnings Waterfall
Ansell Ltd
Revenue
|
1.6B
USD
|
Cost of Revenue
|
-995m
USD
|
Gross Profit
|
609.7m
USD
|
Operating Expenses
|
-416.7m
USD
|
Operating Income
|
193m
USD
|
Other Expenses
|
-89.2m
USD
|
Net Income
|
103.8m
USD
|
Income Statement
Ansell 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 |
789
N/A
|
805
+2%
|
819
+2%
|
823
+0%
|
822
0%
|
861
+5%
|
923
+7%
|
982
+6%
|
1 054
+7%
|
1 124
+7%
|
1 117
-1%
|
1 002
-10%
|
1 006
+0%
|
1 088
+8%
|
1 142
+5%
|
1 214
+6%
|
1 243
+2%
|
1 263
+2%
|
1 299
+3%
|
1 373
+6%
|
1 425
+4%
|
1 590
+12%
|
1 734
+9%
|
1 645
-5%
|
1 583
-4%
|
1 353
-15%
|
1 232
-9%
|
1 375
+12%
|
1 433
+4%
|
1 490
+4%
|
1 493
+0%
|
1 499
+0%
|
1 527
+2%
|
1 614
+6%
|
1 798
+11%
|
2 027
+13%
|
2 098
+4%
|
1 952
-7%
|
1 778
-9%
|
1 655
-7%
|
1 605
-3%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(479)
|
(471)
|
(477)
|
(490)
|
(501)
|
(532)
|
(583)
|
(615)
|
(648)
|
(678)
|
(661)
|
(612)
|
(608)
|
(633)
|
(677)
|
(737)
|
(742)
|
(741)
|
(762)
|
(794)
|
(816)
|
(929)
|
(1 031)
|
(944)
|
(933)
|
(828)
|
(761)
|
(833)
|
(880)
|
(907)
|
(908)
|
(915)
|
(926)
|
(981)
|
(1 079)
|
(1 217)
|
(1 341)
|
(1 286)
|
(1 132)
|
(1 038)
|
(995)
|
|
Gross Profit |
311
N/A
|
334
+8%
|
339
+1%
|
333
-2%
|
322
-3%
|
329
+2%
|
340
+3%
|
367
+8%
|
406
+11%
|
446
+10%
|
455
+2%
|
390
-14%
|
398
+2%
|
455
+14%
|
464
+2%
|
477
+3%
|
501
+5%
|
523
+4%
|
537
+3%
|
579
+8%
|
609
+5%
|
661
+9%
|
703
+6%
|
701
0%
|
650
-7%
|
525
-19%
|
471
-10%
|
541
+15%
|
553
+2%
|
583
+5%
|
585
+0%
|
584
0%
|
601
+3%
|
633
+5%
|
719
+14%
|
810
+13%
|
757
-7%
|
666
-12%
|
646
-3%
|
617
-5%
|
610
-1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(229)
|
(239)
|
(232)
|
(276)
|
(269)
|
(219)
|
(235)
|
(263)
|
(298)
|
(327)
|
(324)
|
(279)
|
(284)
|
(325)
|
(327)
|
(332)
|
(350)
|
(362)
|
(382)
|
(409)
|
(428)
|
(459)
|
(584)
|
(458)
|
(424)
|
(319)
|
(283)
|
(363)
|
(373)
|
(390)
|
(389)
|
(381)
|
(394)
|
(413)
|
(446)
|
(480)
|
(458)
|
(412)
|
(430)
|
(409)
|
(417)
|
|
Selling, General & Administrative |
(196)
|
(206)
|
(206)
|
(215)
|
(213)
|
(215)
|
(235)
|
(263)
|
(298)
|
(327)
|
(324)
|
(279)
|
(284)
|
(325)
|
(327)
|
(332)
|
(350)
|
(362)
|
(382)
|
(409)
|
(428)
|
(459)
|
(584)
|
(458)
|
(424)
|
(319)
|
(283)
|
(363)
|
(373)
|
(390)
|
(389)
|
(381)
|
(394)
|
(413)
|
(446)
|
(480)
|
(458)
|
(412)
|
(413)
|
(409)
|
(417)
|
|
Depreciation & Amortization |
(33)
|
(33)
|
(26)
|
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
|
0
|
|
Other Operating Expenses |
0
|
0
|
0
|
(61)
|
(56)
|
(4)
|
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
|
(17)
|
0
|
0
|
|
Operating Income |
82
N/A
|
95
+16%
|
110
+16%
|
57
-48%
|
53
-7%
|
110
+106%
|
105
-4%
|
104
-1%
|
109
+4%
|
120
+10%
|
132
+10%
|
112
-15%
|
114
+2%
|
131
+15%
|
137
+5%
|
145
+6%
|
151
+4%
|
161
+7%
|
155
-4%
|
171
+10%
|
181
+6%
|
203
+12%
|
119
-41%
|
243
+104%
|
226
-7%
|
206
-9%
|
188
-9%
|
178
-6%
|
180
+1%
|
193
+7%
|
196
+2%
|
203
+3%
|
207
+2%
|
220
+6%
|
273
+24%
|
330
+21%
|
299
-9%
|
254
-15%
|
216
-15%
|
208
-4%
|
193
-7%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(21)
|
(21)
|
(19)
|
(16)
|
(15)
|
(15)
|
(15)
|
(15)
|
(16)
|
(18)
|
(17)
|
(16)
|
(15)
|
(13)
|
(13)
|
(12)
|
(12)
|
(12)
|
(15)
|
(11)
|
(10)
|
(15)
|
(22)
|
(19)
|
(22)
|
(20)
|
(22)
|
(20)
|
(18)
|
(8)
|
(12)
|
(11)
|
(14)
|
(15)
|
(14)
|
(9)
|
(14)
|
(25)
|
(23)
|
(18)
|
(17)
|
|
Non-Reccuring Items |
(5)
|
(7)
|
(7)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(119)
|
0
|
2
|
0
|
0
|
0
|
0
|
(21)
|
(35)
|
(42)
|
(46)
|
(19)
|
0
|
0
|
0
|
0
|
(17)
|
0
|
3
|
(36)
|
|
Total Other Income |
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
0
|
(3)
|
0
|
(3)
|
0
|
(3)
|
0
|
(4)
|
0
|
(3)
|
(1)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
|
Pre-Tax Income |
56
N/A
|
67
+18%
|
84
+27%
|
41
-51%
|
38
-8%
|
95
+150%
|
90
-5%
|
89
-1%
|
93
+3%
|
102
+10%
|
114
+12%
|
96
-16%
|
99
+4%
|
117
+18%
|
124
+6%
|
133
+7%
|
139
+5%
|
149
+7%
|
140
-6%
|
160
+14%
|
171
+7%
|
65
-62%
|
97
+49%
|
224
+131%
|
204
-9%
|
184
-10%
|
166
-9%
|
155
-7%
|
142
-9%
|
145
+2%
|
143
-2%
|
144
+1%
|
173
+20%
|
202
+17%
|
256
+26%
|
318
+24%
|
282
-11%
|
208
-26%
|
190
-9%
|
190
0%
|
137
-28%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(12)
|
(15)
|
(17)
|
0
|
2
|
(6)
|
(5)
|
(7)
|
5
|
(7)
|
(14)
|
(2)
|
(8)
|
(9)
|
(9)
|
(9)
|
(9)
|
(12)
|
(13)
|
(17)
|
(20)
|
(21)
|
(31)
|
(35)
|
(34)
|
(44)
|
(42)
|
(34)
|
(27)
|
(23)
|
(29)
|
(31)
|
(33)
|
(42)
|
(55)
|
(70)
|
(63)
|
(49)
|
(43)
|
(40)
|
(31)
|
|
Income from Continuing Operations |
44
|
52
|
68
|
41
|
40
|
89
|
86
|
82
|
97
|
94
|
101
|
94
|
92
|
108
|
116
|
124
|
130
|
137
|
127
|
143
|
152
|
44
|
66
|
189
|
171
|
140
|
124
|
121
|
115
|
122
|
113
|
113
|
139
|
160
|
201
|
248
|
219
|
160
|
147
|
150
|
105
|
|
Income to Minority Interest |
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
|
Net Income (Common) |
42
N/A
|
50
+19%
|
67
+32%
|
40
-40%
|
39
-3%
|
87
+125%
|
82
-5%
|
79
-4%
|
94
+20%
|
92
-3%
|
97
+6%
|
90
-8%
|
88
-2%
|
105
+19%
|
112
+7%
|
121
+8%
|
127
+5%
|
134
+5%
|
124
-7%
|
139
+12%
|
148
+6%
|
42
-72%
|
64
+53%
|
188
+193%
|
169
-10%
|
159
-6%
|
159
+0%
|
148
-7%
|
506
+243%
|
484
-4%
|
96
-80%
|
112
+17%
|
138
+24%
|
159
+15%
|
199
+26%
|
247
+24%
|
217
-12%
|
159
-27%
|
145
-8%
|
148
+2%
|
104
-30%
|
|
EPS (Diluted) |
0.23
N/A
|
0.28
+22%
|
0.37
+32%
|
0.24
-35%
|
0.24
N/A
|
0.55
+129%
|
0.53
-4%
|
0.52
-2%
|
0.64
+23%
|
0.64
N/A
|
0.7
+9%
|
0.65
-7%
|
0.64
-2%
|
0.78
+22%
|
0.85
+9%
|
0.91
+7%
|
0.96
+5%
|
1.02
+6%
|
0.94
-8%
|
1.06
+13%
|
1.12
+6%
|
0.29
-74%
|
0.41
+41%
|
1.21
+195%
|
1.1
-9%
|
1.04
-5%
|
1.06
+2%
|
0.98
-8%
|
3.44
+251%
|
3.31
-4%
|
0.68
-79%
|
0.81
+19%
|
1.03
+27%
|
1.2
+17%
|
1.53
+28%
|
1.9
+24%
|
1.68
-12%
|
1.24
-26%
|
1.14
-8%
|
1.17
+3%
|
0.82
-30%
|