Ashmore Group PLC
LSE:ASHM
Income Statement
Earnings Waterfall
Ashmore Group PLC
Revenue
|
187.2m
GBP
|
Operating Expenses
|
-102.2m
GBP
|
Operating Income
|
85m
GBP
|
Other Expenses
|
13.8m
GBP
|
Net Income
|
98.8m
GBP
|
Income Statement
Ashmore Group PLC
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 |
164
N/A
|
216
+32%
|
242
+12%
|
273
+13%
|
246
-10%
|
236
-4%
|
281
+19%
|
314
+11%
|
343
+9%
|
343
N/A
|
334
-3%
|
323
-3%
|
356
+10%
|
343
-4%
|
297
-14%
|
283
-5%
|
268
-5%
|
234
-13%
|
213
-9%
|
252
+18%
|
278
+10%
|
270
-3%
|
291
+8%
|
303
+4%
|
319
+5%
|
351
+10%
|
342
-3%
|
312
-9%
|
301
-3%
|
287
-5%
|
255
-11%
|
220
-14%
|
196
-11%
|
187
-4%
|
|
Operating Income | |||||||||||||||||||||||||||||||||||
Operating Expenses |
(42)
|
(58)
|
(64)
|
(64)
|
(57)
|
(66)
|
(79)
|
(85)
|
(96)
|
(107)
|
(111)
|
(114)
|
(132)
|
(121)
|
(103)
|
(110)
|
(102)
|
(92)
|
(94)
|
(100)
|
(105)
|
(104)
|
(110)
|
(117)
|
(129)
|
(136)
|
(124)
|
(111)
|
(110)
|
(107)
|
(102)
|
(100)
|
(96)
|
(102)
|
|
Selling, General & Administrative |
(36)
|
(51)
|
(52)
|
(49)
|
(40)
|
(48)
|
(61)
|
(67)
|
(73)
|
(77)
|
(77)
|
(73)
|
(87)
|
(83)
|
(98)
|
(76)
|
(97)
|
(59)
|
(83)
|
(69)
|
(96)
|
(72)
|
(100)
|
(88)
|
(121)
|
(106)
|
(115)
|
(86)
|
(102)
|
(82)
|
(95)
|
(74)
|
(89)
|
(73)
|
|
Research & Development |
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
|
(1)
|
0
|
(1)
|
0
|
(0)
|
0
|
(0)
|
0
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
0
|
(5)
|
0
|
(5)
|
0
|
(6)
|
0
|
(5)
|
0
|
(5)
|
(1)
|
(3)
|
(2)
|
(3)
|
(2)
|
(3)
|
(2)
|
(3)
|
(2)
|
|
Other Operating Expenses |
(6)
|
(7)
|
(11)
|
(15)
|
(17)
|
(18)
|
(18)
|
(18)
|
(23)
|
(30)
|
(34)
|
(41)
|
(45)
|
(38)
|
0
|
(33)
|
0
|
(34)
|
(5)
|
(32)
|
(4)
|
(32)
|
(4)
|
(29)
|
(4)
|
(28)
|
(5)
|
(23)
|
(4)
|
(22)
|
(4)
|
(24)
|
(4)
|
(27)
|
|
Operating Income |
122
N/A
|
158
+30%
|
178
+13%
|
209
+17%
|
189
-9%
|
170
-10%
|
202
+19%
|
229
+13%
|
247
+8%
|
236
-4%
|
223
-5%
|
208
-7%
|
224
+7%
|
222
-1%
|
194
-13%
|
174
-11%
|
166
-4%
|
141
-15%
|
120
-15%
|
151
+27%
|
173
+14%
|
166
-4%
|
181
+9%
|
186
+3%
|
190
+2%
|
216
+14%
|
218
+1%
|
201
-8%
|
192
-5%
|
180
-6%
|
153
-15%
|
120
-21%
|
99
-17%
|
85
-14%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||||||||||
Interest Income Expense |
10
|
14
|
18
|
(33)
|
(29)
|
22
|
15
|
4
|
(1)
|
12
|
20
|
25
|
34
|
(4)
|
(24)
|
28
|
16
|
(8)
|
48
|
68
|
32
|
18
|
10
|
(0)
|
30
|
44
|
3
|
39
|
91
|
68
|
(34)
|
(64)
|
12
|
48
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
2
|
2
|
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
|
1
|
0
|
0
|
0
|
(0)
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
131
N/A
|
172
+31%
|
196
+14%
|
176
-10%
|
160
-9%
|
192
+20%
|
217
+13%
|
232
+7%
|
246
+6%
|
248
+1%
|
243
-2%
|
234
-4%
|
258
+10%
|
218
-15%
|
170
-22%
|
202
+18%
|
181
-10%
|
133
-26%
|
168
+26%
|
226
+35%
|
206
-9%
|
184
-11%
|
191
+4%
|
185
-3%
|
220
+19%
|
259
+18%
|
222
-15%
|
240
+8%
|
283
+18%
|
248
-12%
|
118
-52%
|
56
-53%
|
112
+99%
|
133
+19%
|
|
Net Income | |||||||||||||||||||||||||||||||||||
Tax Provision |
(40)
|
(53)
|
(55)
|
(48)
|
(44)
|
(49)
|
(57)
|
(60)
|
(56)
|
(58)
|
(58)
|
(50)
|
(56)
|
(45)
|
(37)
|
(49)
|
(41)
|
(30)
|
(39)
|
(46)
|
(37)
|
(32)
|
(38)
|
(39)
|
(38)
|
(38)
|
(37)
|
(41)
|
(41)
|
(39)
|
(27)
|
(15)
|
(25)
|
(30)
|
|
Income from Continuing Operations |
92
|
120
|
141
|
128
|
116
|
143
|
161
|
172
|
190
|
190
|
186
|
184
|
202
|
173
|
133
|
153
|
140
|
104
|
129
|
180
|
170
|
152
|
154
|
146
|
182
|
222
|
185
|
199
|
242
|
209
|
92
|
41
|
87
|
102
|
|
Income to Minority Interest |
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(4)
|
(2)
|
1
|
(1)
|
(3)
|
(4)
|
(4)
|
(2)
|
(1)
|
(1)
|
(2)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
|
Net Income (Common) |
91
N/A
|
119
+31%
|
141
+18%
|
128
-9%
|
115
-10%
|
142
+23%
|
160
+13%
|
172
+7%
|
189
+10%
|
187
-1%
|
182
-3%
|
182
+0%
|
202
+11%
|
172
-15%
|
131
-24%
|
149
+14%
|
137
-8%
|
102
-25%
|
128
+25%
|
180
+41%
|
168
-7%
|
149
-11%
|
151
+1%
|
144
-5%
|
179
+24%
|
219
+23%
|
182
-17%
|
197
+8%
|
240
+22%
|
206
-14%
|
89
-57%
|
38
-58%
|
83
+122%
|
99
+19%
|
|
EPS (Diluted) |
0.13
N/A
|
0.17
+31%
|
0.2
+18%
|
0.18
-10%
|
0.16
-11%
|
0.2
+25%
|
0.23
+15%
|
0.25
+9%
|
0.27
+8%
|
0.26
-4%
|
0.26
N/A
|
0.26
N/A
|
0.28
+8%
|
0.24
-14%
|
0.18
-25%
|
0.21
+17%
|
0.19
-10%
|
0.15
-21%
|
0.18
+20%
|
0.26
+44%
|
0.24
-8%
|
0.21
-13%
|
0.21
N/A
|
0.2
-5%
|
0.25
+25%
|
0.31
+24%
|
0.26
-16%
|
0.28
+8%
|
0.34
+21%
|
0.29
-15%
|
0.13
-55%
|
0.05
-62%
|
0.12
+140%
|
0.14
+17%
|