Brambles Ltd
ASX:BXB
Income Statement
Earnings Waterfall
Brambles Ltd
Revenue
|
6.4B
USD
|
Cost of Revenue
|
-3.2B
USD
|
Gross Profit
|
3.2B
USD
|
Operating Expenses
|
-2B
USD
|
Operating Income
|
1.2B
USD
|
Other Expenses
|
-439.2m
USD
|
Net Income
|
763.5m
USD
|
Income Statement
Brambles 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 |
4 874
N/A
|
5 308
+9%
|
5 710
+8%
|
5 972
+5%
|
4 772
-20%
|
3 522
-26%
|
3 687
+5%
|
3 869
+5%
|
4 106
+6%
|
4 359
+6%
|
4 322
-1%
|
4 019
-7%
|
4 032
+0%
|
4 147
+3%
|
3 823
-8%
|
4 672
+22%
|
5 693
+22%
|
5 625
-1%
|
5 328
-5%
|
5 083
-5%
|
5 266
+4%
|
5 405
+3%
|
5 530
+2%
|
5 441
-2%
|
5 292
-3%
|
4 900
-7%
|
4 777
-3%
|
5 104
+7%
|
5 351
+5%
|
4 470
-16%
|
4 001
-11%
|
4 595
+15%
|
4 137
-10%
|
4 718
+14%
|
4 886
+4%
|
5 210
+7%
|
5 391
+3%
|
5 520
+2%
|
5 705
+3%
|
6 077
+7%
|
6 427
+6%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(2 140)
|
(2 208)
|
(2 305)
|
(2 402)
|
(1 966)
|
(1 480)
|
(1 594)
|
(1 642)
|
(1 669)
|
(1 805)
|
(1 852)
|
(1 727)
|
(1 720)
|
(1 759)
|
(1 736)
|
(2 077)
|
(2 501)
|
(2 646)
|
(2 617)
|
(2 575)
|
(2 671)
|
(2 744)
|
(2 807)
|
(2 762)
|
(2 740)
|
(2 547)
|
(2 488)
|
(2 702)
|
(2 855)
|
(2 313)
|
(2 006)
|
(2 419)
|
(2 058)
|
(2 439)
|
(2 603)
|
(2 698)
|
(2 864)
|
(2 986)
|
(3 098)
|
(3 175)
|
(3 244)
|
|
Gross Profit |
2 735
N/A
|
3 100
+13%
|
3 405
+10%
|
3 570
+5%
|
2 801
-22%
|
2 042
-27%
|
2 093
+3%
|
2 227
+6%
|
2 437
+9%
|
2 553
+5%
|
2 470
-3%
|
2 292
-7%
|
2 312
+1%
|
2 388
+3%
|
2 087
-13%
|
2 595
+24%
|
3 192
+23%
|
2 979
-7%
|
2 712
-9%
|
2 508
-8%
|
2 595
+3%
|
2 660
+2%
|
2 723
+2%
|
2 679
-2%
|
2 552
-5%
|
2 354
-8%
|
2 289
-3%
|
2 402
+5%
|
2 497
+4%
|
2 158
-14%
|
1 995
-8%
|
2 176
+9%
|
2 079
-4%
|
2 279
+10%
|
2 283
+0%
|
2 512
+10%
|
2 527
+1%
|
2 534
+0%
|
2 607
+3%
|
2 902
+11%
|
3 183
+10%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(2 256)
|
(2 504)
|
(2 724)
|
(2 690)
|
(2 072)
|
(1 344)
|
(1 305)
|
(1 435)
|
(1 487)
|
(1 575)
|
(1 606)
|
(1 557)
|
(1 610)
|
(1 696)
|
(1 427)
|
(1 815)
|
(2 287)
|
(2 045)
|
(1 786)
|
(1 620)
|
(1 664)
|
(1 725)
|
(1 781)
|
(1 737)
|
(1 643)
|
(1 408)
|
(1 343)
|
(1 495)
|
(1 525)
|
(1 372)
|
(1 299)
|
(1 382)
|
(1 402)
|
(1 486)
|
(1 458)
|
(1 627)
|
(1 628)
|
(1 600)
|
(1 602)
|
(1 812)
|
(1 980)
|
|
Selling, General & Administrative |
(1 622)
|
(1 732)
|
(1 848)
|
(1 910)
|
(1 386)
|
(845)
|
(872)
|
(923)
|
(970)
|
(1 005)
|
(1 035)
|
(1 036)
|
(1 050)
|
(1 042)
|
(857)
|
(1 174)
|
(1 525)
|
(1 391)
|
(1 199)
|
(1 043)
|
(1 074)
|
(1 107)
|
(1 134)
|
(1 085)
|
(1 017)
|
(865)
|
(794)
|
(885)
|
(889)
|
(804)
|
(773)
|
(820)
|
(757)
|
(783)
|
(824)
|
(882)
|
(907)
|
(912)
|
(951)
|
(1 042)
|
(1 120)
|
|
Depreciation & Amortization |
(606)
|
(684)
|
(700)
|
(680)
|
(559)
|
(412)
|
(406)
|
(404)
|
(426)
|
(457)
|
(451)
|
(421)
|
(426)
|
(436)
|
(414)
|
(474)
|
(554)
|
(543)
|
(510)
|
(493)
|
(508)
|
(526)
|
(544)
|
(549)
|
(546)
|
(502)
|
(512)
|
(527)
|
(548)
|
(464)
|
(419)
|
(484)
|
(497)
|
(608)
|
(632)
|
(665)
|
(671)
|
(680)
|
(696)
|
(730)
|
(769)
|
|
Other Operating Expenses |
(28)
|
(89)
|
(176)
|
(100)
|
(127)
|
(88)
|
(27)
|
(108)
|
(91)
|
(113)
|
(120)
|
(100)
|
(134)
|
(218)
|
(156)
|
(167)
|
(209)
|
(111)
|
(79)
|
(85)
|
(82)
|
(92)
|
(102)
|
(103)
|
(81)
|
(41)
|
(37)
|
(83)
|
(89)
|
(104)
|
(108)
|
(77)
|
(148)
|
(95)
|
(2)
|
(81)
|
(50)
|
(9)
|
45
|
(40)
|
(91)
|
|
Operating Income |
479
N/A
|
596
+24%
|
682
+15%
|
880
+29%
|
735
-17%
|
698
-5%
|
788
+13%
|
792
+0%
|
950
+20%
|
978
+3%
|
864
-12%
|
735
-15%
|
702
-4%
|
692
-1%
|
661
-5%
|
781
+18%
|
904
+16%
|
935
+3%
|
925
-1%
|
887
-4%
|
931
+5%
|
935
+0%
|
943
+1%
|
942
0%
|
908
-4%
|
946
+4%
|
946
+0%
|
908
-4%
|
972
+7%
|
786
-19%
|
696
-11%
|
794
+14%
|
677
-15%
|
793
+17%
|
825
+4%
|
884
+7%
|
898
+2%
|
934
+4%
|
1 004
+8%
|
1 090
+9%
|
1 203
+10%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(126)
|
(123)
|
(130)
|
(130)
|
(122)
|
(108)
|
(54)
|
(56)
|
(118)
|
(144)
|
(137)
|
(116)
|
(106)
|
(104)
|
(113)
|
(121)
|
(145)
|
(147)
|
(123)
|
(110)
|
(113)
|
(111)
|
(115)
|
(107)
|
(104)
|
(108)
|
(111)
|
(126)
|
(120)
|
(125)
|
(96)
|
(89)
|
(81)
|
(76)
|
(82)
|
(94)
|
(87)
|
(91)
|
(101)
|
(123)
|
(132)
|
|
Non-Reccuring Items |
(112)
|
(86)
|
(44)
|
(116)
|
0
|
0
|
(89)
|
0
|
10
|
46
|
8
|
(22)
|
11
|
26
|
33
|
22
|
12
|
(1)
|
0
|
(2)
|
0
|
(8)
|
0
|
(3)
|
19
|
(2)
|
(122)
|
(120)
|
0
|
0
|
0
|
(55)
|
0
|
0
|
0
|
0
|
0
|
(22)
|
(34)
|
(35)
|
(48)
|
|
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
|
0
|
3
|
0
|
2
|
0
|
3
|
0
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(3)
|
0
|
(4)
|
0
|
11
|
0
|
14
|
0
|
1
|
0
|
1
|
0
|
(0)
|
0
|
(1)
|
0
|
(1)
|
0
|
|
Pre-Tax Income |
241
N/A
|
386
+60%
|
507
+31%
|
635
+25%
|
613
-3%
|
589
-4%
|
644
+9%
|
736
+14%
|
843
+15%
|
881
+5%
|
735
-17%
|
597
-19%
|
608
+2%
|
615
+1%
|
580
-6%
|
682
+17%
|
771
+13%
|
787
+2%
|
803
+2%
|
776
-3%
|
818
+5%
|
817
0%
|
828
+1%
|
830
+0%
|
823
-1%
|
832
+1%
|
714
-14%
|
673
-6%
|
851
+27%
|
675
-21%
|
600
-11%
|
652
+9%
|
596
-9%
|
719
+21%
|
743
+3%
|
794
+7%
|
811
+2%
|
822
+1%
|
869
+6%
|
934
+8%
|
1 023
+9%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(94)
|
(169)
|
(213)
|
(234)
|
(227)
|
(227)
|
(280)
|
(302)
|
(277)
|
(234)
|
(185)
|
(163)
|
(162)
|
(171)
|
(166)
|
(210)
|
(235)
|
(212)
|
(217)
|
(220)
|
(234)
|
(232)
|
(237)
|
(242)
|
(232)
|
(240)
|
(248)
|
(228)
|
(234)
|
(187)
|
(218)
|
(198)
|
(184)
|
(211)
|
(219)
|
(259)
|
(265)
|
(248)
|
(266)
|
(287)
|
(318)
|
|
Income from Continuing Operations |
147
|
217
|
294
|
401
|
387
|
363
|
365
|
434
|
566
|
647
|
550
|
434
|
445
|
444
|
415
|
472
|
536
|
575
|
586
|
556
|
584
|
585
|
590
|
588
|
592
|
592
|
466
|
445
|
617
|
488
|
382
|
454
|
412
|
508
|
524
|
535
|
546
|
574
|
603
|
647
|
705
|
|
Income to Minority Interest |
(2)
|
2
|
3
|
(2)
|
(2)
|
(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) |
145
N/A
|
219
+51%
|
297
+35%
|
399
+35%
|
479
+20%
|
1 463
+206%
|
2 195
+50%
|
1 291
-41%
|
602
-53%
|
649
+8%
|
568
-12%
|
453
-20%
|
447
-1%
|
449
+0%
|
461
+3%
|
475
+3%
|
495
+4%
|
576
+16%
|
639
+11%
|
641
+0%
|
1 297
+102%
|
1 268
-2%
|
594
-53%
|
584
-2%
|
590
+1%
|
588
0%
|
443
-25%
|
183
-59%
|
474
+159%
|
693
+46%
|
575
-17%
|
1 468
+155%
|
1 426
-3%
|
448
-69%
|
464
+4%
|
526
+13%
|
537
+2%
|
593
+10%
|
620
+4%
|
703
+13%
|
764
+9%
|
|
EPS (Diluted) |
0.09
N/A
|
0.13
+44%
|
0.17
+31%
|
0.23
+35%
|
0.27
+17%
|
0.84
+211%
|
1.33
+58%
|
0.85
-36%
|
0.41
-52%
|
0.45
+10%
|
0.39
-13%
|
0.31
-21%
|
0.32
+3%
|
0.32
N/A
|
0.32
N/A
|
0.32
N/A
|
0.33
+3%
|
0.38
+15%
|
0.41
+8%
|
0.4
-2%
|
0.82
+105%
|
0.8
-2%
|
0.37
-54%
|
0.37
N/A
|
0.37
N/A
|
0.37
N/A
|
0.29
-22%
|
0.11
-62%
|
0.29
+164%
|
0.43
+48%
|
0.36
-16%
|
0.91
+153%
|
0.9
-1%
|
0.28
-69%
|
0.3
+7%
|
0.36
+20%
|
0.38
+6%
|
0.4
+5%
|
0.43
+7%
|
0.5
+16%
|
0.54
+8%
|