JB Hi-Fi Ltd
ASX:JBH
Income Statement
Earnings Waterfall
JB Hi-Fi Ltd
Revenue
|
9.5B
AUD
|
Cost of Revenue
|
-7.4B
AUD
|
Gross Profit
|
2.1B
AUD
|
Operating Expenses
|
-1.4B
AUD
|
Operating Income
|
684.6m
AUD
|
Other Expenses
|
-225.6m
AUD
|
Net Income
|
459m
AUD
|
Income Statement
JB Hi-Fi Ltd
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 |
453
N/A
|
595
+31%
|
695
+17%
|
829
+19%
|
947
+14%
|
1 097
+16%
|
1 284
+17%
|
1 613
+26%
|
1 830
+13%
|
2 103
+15%
|
2 329
+11%
|
2 621
+13%
|
2 733
+4%
|
2 863
+5%
|
2 962
+3%
|
3 052
+3%
|
3 128
+2%
|
3 169
+1%
|
3 308
+4%
|
3 432
+4%
|
3 484
+2%
|
3 509
+1%
|
3 652
+4%
|
3 804
+4%
|
3 954
+4%
|
4 454
+13%
|
5 628
+26%
|
6 702
+19%
|
6 854
+2%
|
7 008
+2%
|
7 095
+1%
|
7 247
+2%
|
7 919
+9%
|
8 865
+12%
|
8 916
+1%
|
8 837
-1%
|
9 232
+4%
|
9 649
+5%
|
9 626
0%
|
9 510
-1%
|
|
Gross Profit | |||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(347)
|
(457)
|
(535)
|
(640)
|
(733)
|
(851)
|
(999)
|
(1 261)
|
(1 429)
|
(1 646)
|
(1 824)
|
(2 058)
|
(2 137)
|
(2 231)
|
(2 307)
|
(2 385)
|
(2 468)
|
(2 496)
|
(2 596)
|
(2 691)
|
(2 728)
|
(2 745)
|
(2 854)
|
(2 973)
|
(3 089)
|
(3 477)
|
(4 398)
|
(5 248)
|
(5 384)
|
(5 504)
|
(5 568)
|
(5 688)
|
(6 225)
|
(6 946)
|
(6 939)
|
(6 880)
|
(7 152)
|
(7 431)
|
(7 444)
|
(7 383)
|
|
Gross Profit |
106
N/A
|
138
+30%
|
160
+16%
|
189
+18%
|
214
+13%
|
246
+15%
|
285
+16%
|
352
+24%
|
401
+14%
|
458
+14%
|
505
+10%
|
563
+11%
|
596
+6%
|
631
+6%
|
654
+4%
|
667
+2%
|
660
-1%
|
674
+2%
|
712
+6%
|
741
+4%
|
756
+2%
|
764
+1%
|
798
+5%
|
831
+4%
|
865
+4%
|
977
+13%
|
1 231
+26%
|
1 453
+18%
|
1 470
+1%
|
1 504
+2%
|
1 527
+2%
|
1 559
+2%
|
1 694
+9%
|
1 919
+13%
|
1 977
+3%
|
1 956
-1%
|
2 080
+6%
|
2 218
+7%
|
2 183
-2%
|
2 128
-3%
|
|
Operating Income | |||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(84)
|
(105)
|
(125)
|
(147)
|
(169)
|
(190)
|
(218)
|
(263)
|
(298)
|
(329)
|
(362)
|
(398)
|
(419)
|
(438)
|
(456)
|
(510)
|
(498)
|
(509)
|
(534)
|
(554)
|
(565)
|
(575)
|
(597)
|
(621)
|
(644)
|
(712)
|
(938)
|
(1 117)
|
(1 119)
|
(1 142)
|
(1 154)
|
(1 159)
|
(1 210)
|
(1 234)
|
(1 233)
|
(1 255)
|
(1 285)
|
(1 362)
|
(1 409)
|
(1 443)
|
|
Selling, General & Administrative |
(77)
|
(99)
|
(117)
|
(138)
|
(159)
|
(178)
|
(205)
|
(246)
|
(277)
|
(304)
|
(336)
|
(370)
|
(391)
|
(408)
|
(429)
|
(449)
|
(466)
|
(477)
|
(504)
|
(524)
|
(532)
|
(541)
|
(562)
|
(585)
|
(606)
|
(670)
|
(865)
|
(1 030)
|
(1 043)
|
(1 067)
|
(1 082)
|
(1 093)
|
(1 141)
|
(1 176)
|
(1 181)
|
(1 197)
|
(1 226)
|
(1 298)
|
(1 346)
|
(1 380)
|
|
Other Operating Expenses |
(6)
|
(7)
|
(8)
|
(9)
|
(10)
|
(11)
|
(14)
|
(17)
|
(21)
|
(24)
|
(25)
|
(28)
|
(28)
|
(30)
|
(28)
|
(61)
|
(32)
|
(32)
|
(30)
|
(30)
|
(33)
|
(34)
|
(35)
|
(37)
|
(38)
|
(41)
|
(73)
|
(87)
|
(76)
|
(75)
|
(72)
|
(66)
|
(69)
|
(59)
|
(52)
|
(57)
|
(59)
|
(64)
|
(63)
|
(63)
|
|
Operating Income |
23
N/A
|
33
+43%
|
35
+8%
|
42
+19%
|
45
+8%
|
56
+25%
|
67
+19%
|
89
+33%
|
103
+16%
|
129
+25%
|
144
+11%
|
165
+15%
|
177
+7%
|
193
+9%
|
198
+3%
|
158
-20%
|
162
+3%
|
165
+2%
|
178
+8%
|
187
+5%
|
191
+2%
|
189
-1%
|
201
+7%
|
210
+4%
|
222
+6%
|
265
+20%
|
292
+10%
|
336
+15%
|
351
+4%
|
362
+3%
|
374
+3%
|
400
+7%
|
484
+21%
|
685
+41%
|
745
+9%
|
702
-6%
|
795
+13%
|
856
+8%
|
773
-10%
|
685
-11%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(3)
|
(4)
|
(6)
|
(6)
|
(6)
|
(7)
|
(8)
|
(8)
|
(9)
|
(10)
|
(8)
|
(7)
|
(7)
|
(6)
|
(6)
|
(11)
|
(14)
|
(12)
|
(10)
|
(9)
|
(8)
|
(8)
|
(6)
|
(5)
|
(4)
|
(5)
|
(11)
|
(16)
|
(17)
|
(15)
|
(14)
|
(26)
|
(36)
|
(31)
|
(25)
|
(22)
|
(20)
|
(21)
|
(26)
|
(30)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(33)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(15)
|
(22)
|
(7)
|
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)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
(1)
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
20
N/A
|
28
+44%
|
30
+4%
|
36
+20%
|
39
+9%
|
49
+27%
|
59
+21%
|
81
+37%
|
94
+15%
|
119
+27%
|
136
+14%
|
159
+17%
|
170
+7%
|
187
+10%
|
159
-15%
|
147
-7%
|
148
+1%
|
153
+3%
|
168
+10%
|
179
+6%
|
183
+2%
|
181
-1%
|
196
+8%
|
205
+5%
|
218
+6%
|
246
+13%
|
259
+6%
|
313
+21%
|
335
+7%
|
347
+4%
|
359
+4%
|
375
+4%
|
448
+20%
|
653
+46%
|
720
+10%
|
680
-6%
|
775
+14%
|
835
+8%
|
747
-11%
|
654
-12%
|
|
Net Income | |||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(6)
|
(9)
|
(9)
|
(11)
|
(12)
|
(15)
|
(18)
|
(25)
|
(29)
|
(37)
|
(41)
|
(47)
|
(51)
|
(56)
|
(49)
|
(45)
|
(44)
|
(46)
|
(51)
|
(54)
|
(54)
|
(54)
|
(59)
|
(62)
|
(66)
|
(78)
|
(87)
|
(99)
|
(101)
|
(105)
|
(110)
|
(114)
|
(146)
|
(204)
|
(214)
|
(204)
|
(230)
|
(248)
|
(223)
|
(195)
|
|
Income from Continuing Operations |
14
|
20
|
21
|
25
|
27
|
34
|
41
|
57
|
65
|
82
|
94
|
111
|
119
|
131
|
110
|
101
|
105
|
107
|
117
|
125
|
128
|
127
|
137
|
143
|
152
|
167
|
172
|
214
|
233
|
242
|
250
|
260
|
302
|
449
|
506
|
476
|
545
|
587
|
525
|
459
|
|
Income to Minority Interest |
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(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
|
|
Net Income (Common) |
14
N/A
|
19
+38%
|
19
+2%
|
24
+22%
|
26
+9%
|
33
+29%
|
40
+22%
|
56
+39%
|
65
+16%
|
82
+26%
|
94
+15%
|
111
+18%
|
119
+6%
|
131
+10%
|
110
-16%
|
101
-8%
|
105
+3%
|
107
+2%
|
116
+9%
|
125
+7%
|
128
+3%
|
127
-1%
|
137
+8%
|
143
+5%
|
152
+6%
|
167
+10%
|
172
+3%
|
214
+24%
|
233
+9%
|
242
+4%
|
250
+3%
|
260
+4%
|
302
+16%
|
449
+49%
|
506
+13%
|
476
-6%
|
545
+14%
|
587
+8%
|
525
-11%
|
459
-13%
|
|
EPS (Diluted) |
0.19
N/A
|
0.2
+5%
|
0.19
-5%
|
0.23
+21%
|
0.25
+9%
|
0.32
+28%
|
0.38
+19%
|
0.52
+37%
|
0.6
+15%
|
0.75
+25%
|
0.86
+15%
|
1.01
+17%
|
1.08
+7%
|
1.18
+9%
|
0.99
-16%
|
1
+1%
|
1.05
+5%
|
1.07
+2%
|
1.16
+8%
|
1.22
+5%
|
1.25
+2%
|
1.24
-1%
|
1.35
+9%
|
1.41
+4%
|
1.5
+6%
|
1.53
+2%
|
1.53
N/A
|
1.84
+20%
|
2.01
+9%
|
2.08
+3%
|
2.15
+3%
|
2.25
+5%
|
2.61
+16%
|
3.88
+49%
|
4.38
+13%
|
4.13
-6%
|
4.77
+15%
|
5.35
+12%
|
4.78
-11%
|
4.18
-13%
|