IPH Ltd
ASX:IPH
Income Statement
Earnings Waterfall
IPH Ltd
Revenue
|
536.7m
AUD
|
Operating Expenses
|
-421m
AUD
|
Operating Income
|
115.7m
AUD
|
Other Expenses
|
-58.7m
AUD
|
Net Income
|
57.1m
AUD
|
Income Statement
IPH Ltd
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 |
89
N/A
|
122
+38%
|
155
+27%
|
171
+10%
|
182
+7%
|
192
+5%
|
222
+16%
|
245
+10%
|
253
+3%
|
309
+22%
|
366
+18%
|
367
+0%
|
360
-2%
|
367
+2%
|
374
+2%
|
412
+10%
|
485
+18%
|
537
+11%
|
|
Operating Income | |||||||||||||||||||
Operating Expenses |
(53)
|
(75)
|
(102)
|
(118)
|
(126)
|
(139)
|
(168)
|
(186)
|
(183)
|
(231)
|
(285)
|
(295)
|
(289)
|
(298)
|
(302)
|
(323)
|
(374)
|
(421)
|
|
Selling, General & Administrative |
(46)
|
(64)
|
(88)
|
(101)
|
(108)
|
(118)
|
(149)
|
(156)
|
(163)
|
(190)
|
(239)
|
(236)
|
(244)
|
(250)
|
(233)
|
(271)
|
(323)
|
(362)
|
|
Depreciation & Amortization |
(1)
|
(4)
|
(7)
|
(9)
|
(10)
|
(11)
|
(13)
|
(13)
|
(13)
|
(23)
|
(34)
|
(37)
|
(37)
|
(38)
|
(40)
|
(44)
|
(53)
|
(60)
|
|
Other Operating Expenses |
(5)
|
(7)
|
(7)
|
(7)
|
(8)
|
(10)
|
(6)
|
(16)
|
(7)
|
(18)
|
(11)
|
(22)
|
(8)
|
(9)
|
(29)
|
(8)
|
3
|
0
|
|
Operating Income |
36
N/A
|
47
+31%
|
53
+12%
|
53
+0%
|
56
+6%
|
53
-5%
|
54
+2%
|
59
+9%
|
70
+19%
|
79
+12%
|
81
+3%
|
73
-10%
|
71
-3%
|
69
-2%
|
72
+5%
|
89
+23%
|
111
+25%
|
116
+4%
|
|
Pre-Tax Income | |||||||||||||||||||
Interest Income Expense |
3
|
0
|
1
|
1
|
1
|
(1)
|
(0)
|
(1)
|
0
|
(3)
|
(6)
|
(7)
|
(5)
|
(0)
|
2
|
(4)
|
(16)
|
(26)
|
|
Non-Reccuring Items |
(4)
|
(3)
|
(3)
|
(1)
|
(2)
|
(1)
|
(3)
|
1
|
(1)
|
(3)
|
(6)
|
(0)
|
1
|
(4)
|
(7)
|
(9)
|
(10)
|
(13)
|
|
Total Other Income |
2
|
4
|
1
|
2
|
2
|
2
|
3
|
2
|
1
|
2
|
3
|
3
|
3
|
3
|
4
|
4
|
2
|
2
|
|
Pre-Tax Income |
37
N/A
|
48
+31%
|
51
+6%
|
55
+8%
|
57
+4%
|
53
-8%
|
53
+1%
|
62
+15%
|
71
+15%
|
75
+6%
|
72
-4%
|
69
-4%
|
70
+1%
|
68
-3%
|
72
+6%
|
79
+10%
|
87
+11%
|
78
-10%
|
|
Net Income | |||||||||||||||||||
Tax Provision |
(6)
|
(13)
|
(12)
|
(13)
|
(14)
|
(12)
|
(13)
|
(16)
|
(18)
|
(19)
|
(17)
|
(15)
|
(16)
|
(16)
|
(19)
|
(22)
|
(23)
|
(21)
|
|
Income from Continuing Operations |
31
|
36
|
39
|
43
|
43
|
41
|
41
|
45
|
53
|
56
|
55
|
54
|
54
|
51
|
53
|
57
|
65
|
57
|
|
Income to Minority Interest |
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
30
N/A
|
36
+18%
|
39
+8%
|
43
+9%
|
43
+1%
|
41
-5%
|
41
+0%
|
45
+11%
|
53
+18%
|
56
+6%
|
55
-2%
|
54
-1%
|
54
-1%
|
51
-4%
|
53
+2%
|
57
+8%
|
65
+14%
|
57
-12%
|
|
EPS (Diluted) |
0.19
N/A
|
0.22
+16%
|
0.22
N/A
|
0.23
+5%
|
0.22
-4%
|
0.21
-5%
|
0.21
N/A
|
0.23
+10%
|
0.27
+17%
|
0.28
+4%
|
0.26
-7%
|
0.25
-4%
|
0.25
N/A
|
0.24
-4%
|
0.24
N/A
|
0.25
+4%
|
0.28
+12%
|
0.25
-11%
|