COMPUTERSHARE LIMITED
ASX:CPU
Income Statement
Earnings Waterfall
COMPUTERSHARE LIMITED
Revenue
|
3.1B
USD
|
Cost of Revenue
|
-1.9B
USD
|
Gross Profit
|
1.2B
USD
|
Operating Expenses
|
-444.2m
USD
|
Operating Income
|
804.2m
USD
|
Other Expenses
|
-431.3m
USD
|
Net Income
|
372.9m
USD
|
Income Statement
COMPUTERSHARE LIMITED
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 |
528
N/A
|
675
+28%
|
734
+9%
|
808
+10%
|
1 030
+27%
|
1 206
+17%
|
1 310
+9%
|
1 413
+8%
|
1 505
+7%
|
1 572
+4%
|
1 565
0%
|
1 500
-4%
|
1 524
+2%
|
1 604
+5%
|
1 579
-2%
|
1 604
+2%
|
1 604
0%
|
1 807
+13%
|
2 010
+11%
|
2 020
+1%
|
2 016
0%
|
2 015
0%
|
1 999
-1%
|
1 971
-1%
|
1 948
-1%
|
1 961
+1%
|
2 027
+3%
|
2 106
+4%
|
2 229
+6%
|
2 290
+3%
|
2 288
0%
|
2 346
+3%
|
2 346
+0%
|
2 277
-3%
|
2 248
-1%
|
2 283
+2%
|
2 348
+3%
|
2 565
+9%
|
2 723
+6%
|
3 201
+18%
|
3 105
-3%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(365)
|
(469)
|
(541)
|
(608)
|
(787)
|
(901)
|
(893)
|
(916)
|
(925)
|
(960)
|
(994)
|
(936)
|
(914)
|
(992)
|
(1 017)
|
(1 010)
|
(1 036)
|
(1 315)
|
(1 511)
|
(1 480)
|
(1 409)
|
(1 376)
|
(1 488)
|
(1 411)
|
(1 325)
|
(1 405)
|
(1 435)
|
(1 439)
|
(1 506)
|
(1 537)
|
(1 504)
|
(1 545)
|
(1 552)
|
(1 540)
|
(1 627)
|
(1 675)
|
(1 716)
|
(1 875)
|
(1 792)
|
(2 031)
|
(1 856)
|
|
Gross Profit |
163
N/A
|
207
+27%
|
192
-7%
|
200
+4%
|
243
+21%
|
305
+26%
|
417
+37%
|
497
+19%
|
580
+17%
|
611
+5%
|
571
-7%
|
565
-1%
|
611
+8%
|
613
+0%
|
561
-8%
|
594
+6%
|
568
-4%
|
492
-13%
|
499
+1%
|
540
+8%
|
607
+12%
|
640
+5%
|
511
-20%
|
561
+10%
|
623
+11%
|
556
-11%
|
592
+7%
|
667
+13%
|
724
+9%
|
753
+4%
|
784
+4%
|
801
+2%
|
794
-1%
|
737
-7%
|
621
-16%
|
608
-2%
|
632
+4%
|
690
+9%
|
932
+35%
|
1 170
+26%
|
1 248
+7%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(109)
|
(121)
|
(89)
|
(79)
|
(101)
|
(100)
|
(109)
|
(146)
|
(173)
|
(182)
|
(178)
|
(169)
|
(170)
|
(182)
|
(197)
|
(193)
|
(199)
|
(218)
|
(270)
|
(307)
|
(290)
|
(283)
|
(282)
|
(276)
|
(276)
|
(283)
|
(302)
|
(310)
|
(306)
|
(312)
|
(312)
|
(326)
|
(345)
|
(349)
|
(342)
|
(333)
|
(341)
|
(372)
|
(398)
|
(439)
|
(444)
|
|
Selling, General & Administrative |
(109)
|
(121)
|
(89)
|
(93)
|
(117)
|
(117)
|
(137)
|
(161)
|
(182)
|
(197)
|
(202)
|
(192)
|
(184)
|
(197)
|
(200)
|
(208)
|
(220)
|
(268)
|
(308)
|
(307)
|
(290)
|
(283)
|
(282)
|
(276)
|
(276)
|
(283)
|
(302)
|
(310)
|
(306)
|
(312)
|
(312)
|
(328)
|
(345)
|
(350)
|
(342)
|
(334)
|
(341)
|
(373)
|
(398)
|
(441)
|
(444)
|
|
Other Operating Expenses |
0
|
0
|
0
|
14
|
16
|
17
|
28
|
15
|
9
|
15
|
24
|
23
|
14
|
15
|
3
|
14
|
21
|
50
|
37
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
1
|
0
|
1
|
0
|
1
|
0
|
1
|
0
|
|
Operating Income |
54
N/A
|
85
+57%
|
104
+22%
|
121
+16%
|
142
+17%
|
205
+45%
|
308
+50%
|
352
+14%
|
408
+16%
|
430
+5%
|
393
-8%
|
396
+1%
|
440
+11%
|
431
-2%
|
364
-16%
|
401
+10%
|
369
-8%
|
275
-26%
|
229
-17%
|
233
+2%
|
317
+36%
|
356
+12%
|
229
-36%
|
285
+24%
|
347
+22%
|
273
-21%
|
290
+6%
|
357
+23%
|
417
+17%
|
440
+6%
|
472
+7%
|
475
+1%
|
449
-5%
|
387
-14%
|
280
-28%
|
275
-2%
|
290
+6%
|
319
+10%
|
533
+67%
|
731
+37%
|
804
+10%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(8)
|
(7)
|
(8)
|
(12)
|
(18)
|
(24)
|
(28)
|
(28)
|
(32)
|
(39)
|
(43)
|
(36)
|
(20)
|
(20)
|
(16)
|
(32)
|
(34)
|
(48)
|
(61)
|
(67)
|
(68)
|
(58)
|
(58)
|
(52)
|
(55)
|
(53)
|
(55)
|
(51)
|
(56)
|
(57)
|
(67)
|
(58)
|
(70)
|
(63)
|
(57)
|
(50)
|
(54)
|
(55)
|
(72)
|
(129)
|
(144)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
22
|
0
|
8
|
0
|
11
|
0
|
54
|
0
|
0
|
109
|
106
|
(2)
|
0
|
0
|
11
|
0
|
19
|
0
|
6
|
0
|
|
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
|
41
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
11
|
26
|
24
|
6
|
28
|
2
|
18
|
14
|
37
|
6
|
11
|
6
|
17
|
5
|
9
|
(0)
|
21
|
34
|
61
|
27
|
21
|
10
|
14
|
|
Pre-Tax Income |
47
N/A
|
79
+69%
|
97
+22%
|
110
+13%
|
124
+13%
|
181
+46%
|
280
+55%
|
324
+16%
|
376
+16%
|
391
+4%
|
350
-10%
|
360
+3%
|
420
+17%
|
411
-2%
|
348
-15%
|
368
+6%
|
335
-9%
|
227
-32%
|
178
-21%
|
193
+8%
|
273
+42%
|
326
+19%
|
198
-39%
|
243
+23%
|
311
+28%
|
245
-21%
|
313
+28%
|
366
+17%
|
373
+2%
|
390
+5%
|
529
+36%
|
528
0%
|
385
-27%
|
324
-16%
|
243
-25%
|
270
+11%
|
297
+10%
|
309
+4%
|
482
+56%
|
618
+28%
|
675
+9%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(10)
|
(19)
|
(14)
|
(12)
|
(28)
|
(41)
|
(68)
|
(84)
|
(100)
|
(102)
|
(86)
|
(100)
|
(120)
|
(109)
|
(100)
|
(100)
|
(72)
|
(51)
|
(19)
|
(32)
|
(68)
|
(71)
|
(67)
|
(86)
|
(84)
|
(83)
|
(84)
|
(94)
|
(121)
|
(126)
|
(135)
|
(108)
|
(104)
|
(92)
|
(63)
|
(81)
|
(88)
|
(82)
|
(140)
|
(173)
|
(178)
|
|
Income from Continuing Operations |
37
|
60
|
83
|
98
|
96
|
140
|
212
|
240
|
275
|
289
|
264
|
260
|
300
|
301
|
248
|
269
|
262
|
176
|
160
|
161
|
205
|
255
|
131
|
157
|
226
|
162
|
229
|
272
|
252
|
264
|
394
|
420
|
281
|
233
|
180
|
189
|
209
|
228
|
342
|
445
|
497
|
|
Income to Minority Interest |
(0)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(6)
|
(6)
|
(6)
|
(7)
|
(6)
|
(4)
|
(5)
|
(7)
|
(6)
|
(5)
|
(4)
|
(3)
|
(4)
|
(4)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(7)
|
(8)
|
(7)
|
(3)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
|
Net Income (Common) |
31
N/A
|
52
+65%
|
75
+46%
|
93
+24%
|
93
0%
|
136
+47%
|
206
+51%
|
234
+13%
|
269
+15%
|
282
+5%
|
258
-9%
|
256
-1%
|
295
+15%
|
295
N/A
|
242
-18%
|
264
+9%
|
259
-2%
|
173
-33%
|
156
-10%
|
157
+1%
|
202
+29%
|
251
+25%
|
128
-49%
|
154
+20%
|
222
+45%
|
157
-29%
|
223
+42%
|
266
+19%
|
287
+8%
|
300
+4%
|
388
+29%
|
416
+7%
|
281
-32%
|
233
-17%
|
181
-22%
|
189
+5%
|
208
+10%
|
228
+9%
|
313
+37%
|
445
+42%
|
373
-16%
|
|
EPS (Diluted) |
0.06
N/A
|
0.1
+67%
|
0.14
+40%
|
0.17
+21%
|
0.16
-6%
|
0.23
+44%
|
0.35
+52%
|
0.39
+11%
|
0.46
+18%
|
0.5
+9%
|
0.46
-8%
|
0.45
-2%
|
0.52
+16%
|
0.52
N/A
|
0.43
-17%
|
0.47
+9%
|
0.46
-2%
|
0.31
-33%
|
0.28
-10%
|
0.28
N/A
|
0.36
+29%
|
0.45
+25%
|
0.23
-49%
|
0.28
+22%
|
0.4
+43%
|
0.28
-30%
|
0.4
+43%
|
0.48
+20%
|
0.52
+8%
|
0.54
+4%
|
0.71
+31%
|
0.76
+7%
|
0.51
-33%
|
0.43
-16%
|
0.33
-23%
|
0.34
+3%
|
0.36
+6%
|
0.38
+6%
|
0.51
+34%
|
0.73
+43%
|
0.61
-16%
|