Metcash Ltd
ASX:MTS
Income Statement
Earnings Waterfall
Metcash Ltd
Revenue
|
15.9B
AUD
|
Cost of Revenue
|
-14B
AUD
|
Gross Profit
|
1.9B
AUD
|
Operating Expenses
|
-1.4B
AUD
|
Operating Income
|
507.9m
AUD
|
Other Expenses
|
-233.6m
AUD
|
Net Income
|
274.3m
AUD
|
Income Statement
Metcash Ltd
Oct-2003 | Apr-2004 | Oct-2004 | Apr-2005 | Oct-2005 | Apr-2006 | Oct-2006 | Apr-2007 | Oct-2007 | Apr-2008 | Oct-2008 | Apr-2009 | Oct-2009 | Apr-2010 | Oct-2010 | Apr-2011 | Oct-2011 | Apr-2012 | Oct-2012 | Apr-2013 | Oct-2013 | Apr-2014 | Oct-2014 | Apr-2015 | Oct-2015 | Apr-2016 | Oct-2016 | Apr-2017 | Oct-2017 | Apr-2018 | Oct-2018 | Apr-2019 | Oct-2019 | Apr-2020 | Oct-2020 | Apr-2021 | Oct-2021 | Apr-2022 | Oct-2022 | Apr-2023 | Oct-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
6 931
N/A
|
7 174
+4%
|
7 251
+1%
|
7 045
-3%
|
7 006
-1%
|
8 252
+18%
|
9 534
+16%
|
9 762
+2%
|
9 951
+2%
|
10 199
+2%
|
10 558
+4%
|
11 068
+5%
|
11 414
+3%
|
11 608
+2%
|
11 936
+3%
|
12 462
+4%
|
12 600
+1%
|
12 612
+0%
|
12 825
+2%
|
12 977
+1%
|
13 220
+2%
|
13 393
+1%
|
13 329
0%
|
13 370
+0%
|
13 461
+1%
|
13 403
0%
|
13 405
+0%
|
14 215
+6%
|
13 712
-4%
|
12 534
-9%
|
12 671
+1%
|
12 750
+1%
|
12 823
+1%
|
13 051
+2%
|
13 808
+6%
|
14 339
+4%
|
14 429
+1%
|
15 188
+5%
|
15 775
+4%
|
15 824
+0%
|
15 924
+1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(6 775)
|
(7 012)
|
(7 092)
|
(6 398)
|
(6 100)
|
(7 406)
|
(8 510)
|
(8 744)
|
(8 930)
|
(9 137)
|
(9 470)
|
(9 951)
|
(10 269)
|
(10 435)
|
(10 725)
|
(11 187)
|
(11 310)
|
(11 332)
|
(11 526)
|
(11 759)
|
(12 044)
|
(12 145)
|
(12 105)
|
(12 212)
|
(12 328)
|
(12 274)
|
(12 252)
|
(12 886)
|
(12 283)
|
(11 155)
|
(11 289)
|
(11 383)
|
(11 476)
|
(11 713)
|
(12 396)
|
(12 834)
|
(12 840)
|
(13 482)
|
(13 966)
|
(13 961)
|
(14 009)
|
|
Gross Profit |
156
N/A
|
162
+4%
|
159
-2%
|
647
+307%
|
906
+40%
|
846
-7%
|
1 024
+21%
|
1 018
-1%
|
1 021
+0%
|
1 062
+4%
|
1 088
+2%
|
1 117
+3%
|
1 145
+3%
|
1 173
+2%
|
1 210
+3%
|
1 275
+5%
|
1 291
+1%
|
1 280
-1%
|
1 299
+1%
|
1 165
-10%
|
1 177
+1%
|
1 248
+6%
|
1 224
-2%
|
1 158
-5%
|
1 133
-2%
|
1 129
0%
|
1 153
+2%
|
1 330
+15%
|
1 428
+7%
|
1 379
-3%
|
1 382
+0%
|
1 367
-1%
|
1 347
-1%
|
1 338
-1%
|
1 412
+6%
|
1 505
+7%
|
1 589
+6%
|
1 706
+7%
|
1 809
+6%
|
1 863
+3%
|
1 916
+3%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(10)
|
1
|
22
|
(445)
|
(700)
|
(626)
|
(762)
|
(721)
|
(712)
|
(719)
|
(722)
|
(733)
|
(751)
|
(770)
|
(794)
|
(831)
|
(839)
|
(826)
|
(847)
|
(766)
|
(757)
|
(871)
|
(884)
|
(877)
|
(878)
|
(885)
|
(916)
|
(1 050)
|
(1 112)
|
(1 057)
|
(1 058)
|
(1 053)
|
(1 033)
|
(998)
|
(1 015)
|
(1 100)
|
(1 163)
|
(1 227)
|
(1 304)
|
(1 346)
|
(1 408)
|
|
Selling, General & Administrative |
(452)
|
(449)
|
(438)
|
(443)
|
(465)
|
(747)
|
(883)
|
0
|
10
|
(719)
|
(722)
|
(733)
|
(751)
|
(770)
|
(794)
|
(831)
|
(839)
|
(826)
|
(847)
|
(887)
|
(935)
|
(996)
|
(996)
|
(990)
|
(985)
|
(985)
|
(960)
|
(1 042)
|
(1 104)
|
(1 050)
|
(1 050)
|
(1 045)
|
(901)
|
(738)
|
(754)
|
(811)
|
(847)
|
(901)
|
(953)
|
(983)
|
(1 022)
|
|
Depreciation & Amortization |
0
|
0
|
(11)
|
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
|
(79)
|
(157)
|
(156)
|
(164)
|
(171)
|
(176)
|
(177)
|
(175)
|
(183)
|
|
Other Operating Expenses |
442
|
451
|
471
|
(2)
|
(235)
|
121
|
121
|
(722)
|
(722)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
121
|
178
|
124
|
112
|
113
|
107
|
100
|
44
|
(9)
|
(8)
|
(8)
|
(7)
|
(8)
|
(53)
|
(103)
|
(106)
|
(125)
|
(146)
|
(150)
|
(174)
|
(188)
|
(202)
|
|
Operating Income |
146
N/A
|
163
+12%
|
181
+11%
|
202
+12%
|
206
+2%
|
220
+6%
|
262
+19%
|
296
+13%
|
309
+4%
|
343
+11%
|
366
+7%
|
384
+5%
|
394
+3%
|
403
+2%
|
416
+3%
|
444
+7%
|
452
+2%
|
454
+0%
|
452
0%
|
452
0%
|
419
-7%
|
377
-10%
|
340
-10%
|
282
-17%
|
255
-10%
|
244
-4%
|
237
-3%
|
279
+18%
|
316
+13%
|
322
+2%
|
324
+1%
|
315
-3%
|
314
0%
|
340
+8%
|
397
+17%
|
405
+2%
|
426
+5%
|
479
+13%
|
505
+5%
|
517
+2%
|
508
-2%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(8)
|
(7)
|
(3)
|
(17)
|
(58)
|
(69)
|
(60)
|
(60)
|
(56)
|
(59)
|
(91)
|
(93)
|
(61)
|
(57)
|
(66)
|
(79)
|
(82)
|
(80)
|
(75)
|
(66)
|
(52)
|
(52)
|
(38)
|
(41)
|
(27)
|
(10)
|
(10)
|
(6)
|
(8)
|
(10)
|
(9)
|
(9)
|
(22)
|
(37)
|
(26)
|
(16)
|
(22)
|
(22)
|
(25)
|
(38)
|
(48)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
(17)
|
(27)
|
(10)
|
0
|
0
|
0
|
0
|
0
|
(15)
|
(16)
|
(8)
|
(26)
|
(177)
|
(156)
|
(1)
|
(1)
|
(48)
|
(49)
|
(637)
|
(633)
|
14
|
4
|
(27)
|
(29)
|
(376)
|
(374)
|
(22)
|
(267)
|
(283)
|
(55)
|
(45)
|
(51)
|
(96)
|
(117)
|
(98)
|
(63)
|
|
Total Other Income |
0
|
0
|
(4)
|
0
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(8)
|
(12)
|
(8)
|
(8)
|
(7)
|
(6)
|
(5)
|
(4)
|
(2)
|
(1)
|
(3)
|
0
|
(5)
|
(11)
|
|
Pre-Tax Income |
138
N/A
|
156
+13%
|
173
+11%
|
185
+7%
|
153
-17%
|
134
-13%
|
175
+31%
|
226
+29%
|
254
+12%
|
284
+12%
|
275
-3%
|
291
+6%
|
333
+14%
|
330
-1%
|
334
+1%
|
357
+7%
|
343
-4%
|
197
-42%
|
222
+12%
|
385
+74%
|
367
-5%
|
277
-24%
|
252
-9%
|
(397)
N/A
|
(405)
-2%
|
248
N/A
|
232
-7%
|
239
+3%
|
267
+12%
|
(72)
N/A
|
(67)
+7%
|
276
N/A
|
18
-93%
|
14
-22%
|
312
+2 064%
|
342
+10%
|
351
+3%
|
358
+2%
|
361
+1%
|
377
+4%
|
386
+2%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(49)
|
(54)
|
(56)
|
(58)
|
(57)
|
(52)
|
(58)
|
(67)
|
(75)
|
(87)
|
(83)
|
(88)
|
(100)
|
(100)
|
(101)
|
(106)
|
(104)
|
(72)
|
(80)
|
(116)
|
(108)
|
(96)
|
(86)
|
(6)
|
(3)
|
(68)
|
(63)
|
(65)
|
(75)
|
(74)
|
(76)
|
(81)
|
(71)
|
(70)
|
(90)
|
(100)
|
(106)
|
(111)
|
(117)
|
(116)
|
(110)
|
|
Income from Continuing Operations |
89
|
102
|
117
|
127
|
97
|
81
|
117
|
159
|
179
|
198
|
191
|
203
|
233
|
230
|
234
|
251
|
239
|
125
|
142
|
269
|
259
|
181
|
166
|
(402)
|
(408)
|
180
|
168
|
174
|
192
|
(145)
|
(143)
|
195
|
(53)
|
(55)
|
221
|
241
|
246
|
247
|
244
|
260
|
275
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(3)
|
(5)
|
(9)
|
(10)
|
(8)
|
(7)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
|
Net Income (Common) |
89
N/A
|
102
+14%
|
117
+15%
|
127
+9%
|
97
-24%
|
81
-16%
|
117
+44%
|
159
+36%
|
179
+13%
|
198
+11%
|
191
-3%
|
203
+6%
|
232
+14%
|
228
-2%
|
229
+0%
|
241
+6%
|
226
-7%
|
90
-60%
|
78
-14%
|
206
+165%
|
223
+8%
|
169
-24%
|
172
+2%
|
(384)
N/A
|
(364)
+5%
|
217
N/A
|
169
-22%
|
172
+1%
|
190
+11%
|
(148)
N/A
|
(145)
+2%
|
193
N/A
|
(55)
N/A
|
(57)
-4%
|
220
N/A
|
239
+9%
|
243
+2%
|
245
+1%
|
242
-1%
|
259
+7%
|
274
+6%
|
|
EPS (Diluted) |
0.12
N/A
|
0.14
+17%
|
0.16
+14%
|
0.17
+6%
|
0.22
+29%
|
0.1
-55%
|
0.16
+60%
|
0.21
+31%
|
0.23
+10%
|
0.26
+13%
|
0.25
-4%
|
0.26
+4%
|
0.3
+15%
|
0.29
-3%
|
0.29
N/A
|
0.31
+7%
|
0.3
-3%
|
0.11
-63%
|
0.09
-18%
|
0.23
+156%
|
0.25
+9%
|
0.2
-20%
|
0.18
-10%
|
-0.42
N/A
|
-0.39
+7%
|
0.23
N/A
|
0.18
-22%
|
0.18
N/A
|
0.2
+11%
|
-0.15
N/A
|
-0.14
+7%
|
0.21
N/A
|
-0.07
N/A
|
-0.06
+14%
|
0.22
N/A
|
0.23
+5%
|
0.24
+4%
|
0.25
+4%
|
0.25
N/A
|
0.27
+8%
|
0.29
+7%
|