Babcock International Group PLC
LSE:BAB
Income Statement
Earnings Waterfall
Babcock International Group PLC
Revenue
|
4.5B
GBP
|
Cost of Revenue
|
-4.4B
GBP
|
Gross Profit
|
43.8m
GBP
|
Operating Expenses
|
66.5m
GBP
|
Operating Income
|
110.3m
GBP
|
Other Expenses
|
-77.4m
GBP
|
Net Income
|
32.9m
GBP
|
Income Statement
Babcock International Group PLC
Sep-2003 | Mar-2004 | Sep-2004 | Mar-2005 | Sep-2005 | Mar-2006 | Sep-2006 | Mar-2007 | Sep-2007 | Mar-2008 | Sep-2008 | Mar-2009 | Sep-2009 | Mar-2010 | Sep-2010 | Mar-2011 | Sep-2011 | Mar-2012 | Sep-2012 | Mar-2013 | Sep-2013 | Mar-2014 | Sep-2014 | Mar-2015 | Sep-2015 | Mar-2016 | Sep-2016 | Mar-2017 | Sep-2017 | Mar-2018 | Sep-2018 | Mar-2019 | Sep-2019 | Mar-2020 | Sep-2020 | Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
467
N/A
|
452
-3%
|
560
+24%
|
745
+33%
|
799
+7%
|
837
+5%
|
938
+12%
|
988
+5%
|
1 173
+19%
|
1 556
+33%
|
1 824
+17%
|
1 902
+4%
|
1 884
-1%
|
1 896
+1%
|
2 155
+14%
|
2 756
+28%
|
2 958
+7%
|
2 848
-4%
|
2 915
+2%
|
3 029
+4%
|
3 163
+4%
|
3 321
+5%
|
3 679
+11%
|
3 997
+9%
|
4 095
+2%
|
4 158
+2%
|
4 292
+3%
|
4 547
+6%
|
4 691
+3%
|
4 660
-1%
|
4 598
-1%
|
4 475
-3%
|
4 415
-1%
|
4 429
+0%
|
4 287
-3%
|
3 972
-7%
|
4 044
+2%
|
4 102
+1%
|
4 023
-2%
|
4 439
+10%
|
4 472
+1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(31)
|
(14)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2 885)
|
0
|
(3 371)
|
0
|
(3 549)
|
0
|
(3 883)
|
(5 872)
|
(3 972)
|
(3 997)
|
(3 928)
|
(3 803)
|
(3 941)
|
(3 895)
|
(3 946)
|
(3 992)
|
(3 757)
|
(3 691)
|
(4 316)
|
(4 428)
|
|
Gross Profit |
436
N/A
|
438
+0%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
436
N/A
|
0
N/A
|
625
N/A
|
0
N/A
|
609
N/A
|
0
N/A
|
664
N/A
|
(1 182)
N/A
|
688
N/A
|
600
-13%
|
547
-9%
|
612
+12%
|
487
-20%
|
393
-19%
|
26
-93%
|
52
+100%
|
345
+561%
|
332
-4%
|
123
-63%
|
44
-64%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(415)
|
(416)
|
(535)
|
(709)
|
(754)
|
(790)
|
(884)
|
(926)
|
(1 089)
|
(1 446)
|
(1 699)
|
(1 769)
|
(1 741)
|
(1 747)
|
(2 007)
|
(2 586)
|
(2 765)
|
(2 636)
|
(2 711)
|
(2 832)
|
(2 945)
|
(184)
|
(3 446)
|
(373)
|
(3 864)
|
(378)
|
(4 049)
|
(423)
|
1 436
|
(421)
|
(405)
|
(350)
|
(296)
|
(359)
|
(408)
|
(377)
|
(336)
|
(284)
|
(289)
|
0
|
67
|
|
Selling, General & Administrative |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(178)
|
0
|
(273)
|
0
|
(257)
|
0
|
(305)
|
(155)
|
(317)
|
(353)
|
(350)
|
(296)
|
(359)
|
(413)
|
(377)
|
(336)
|
(284)
|
(289)
|
0
|
0
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(39)
|
(77)
|
(42)
|
(6)
|
(6)
|
(6)
|
(49)
|
(6)
|
(117)
|
(122)
|
(117)
|
(119)
|
(60)
|
(104)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Operating Expenses |
(415)
|
(416)
|
(535)
|
(709)
|
(754)
|
(790)
|
(884)
|
(926)
|
(1 089)
|
(1 446)
|
(1 699)
|
(1 769)
|
(1 741)
|
(1 747)
|
(2 007)
|
(2 586)
|
(2 726)
|
(2 558)
|
(2 669)
|
(2 826)
|
(2 939)
|
0
|
(3 396)
|
(93)
|
(3 748)
|
0
|
(3 931)
|
0
|
1 651
|
0
|
(52)
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
0
|
0
|
67
|
|
Operating Income |
21
N/A
|
22
+3%
|
25
+13%
|
36
+45%
|
45
+25%
|
47
+4%
|
54
+15%
|
63
+17%
|
84
+34%
|
110
+31%
|
125
+14%
|
133
+6%
|
144
+8%
|
148
+3%
|
148
0%
|
170
+15%
|
193
+14%
|
213
+10%
|
204
-4%
|
197
-3%
|
217
+10%
|
252
+16%
|
233
-7%
|
253
+8%
|
230
-9%
|
231
+0%
|
244
+6%
|
241
-1%
|
255
+6%
|
267
+5%
|
196
-27%
|
197
+0%
|
316
+61%
|
128
-59%
|
(16)
N/A
|
(350)
-2 132%
|
(284)
+19%
|
61
N/A
|
42
-31%
|
123
+191%
|
110
-10%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(1)
|
(0)
|
(3)
|
(6)
|
(7)
|
(5)
|
(5)
|
(6)
|
(29)
|
(58)
|
(47)
|
(26)
|
(22)
|
(19)
|
(27)
|
(42)
|
(41)
|
(29)
|
(17)
|
(4)
|
1
|
8
|
28
|
75
|
100
|
108
|
109
|
136
|
130
|
139
|
85
|
53
|
19
|
(6)
|
(21)
|
(75)
|
(67)
|
(47)
|
(51)
|
(31)
|
(7)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(17)
|
(12)
|
(0)
|
(11)
|
(3)
|
15
|
12
|
(25)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(204)
|
(1 014)
|
(1 386)
|
(592)
|
166
|
182
|
(77)
|
0
|
|
Gain/Loss on Disposition of Assets |
(5)
|
(2)
|
(2)
|
(2)
|
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
|
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
|
(6)
|
(12)
|
(11)
|
(16)
|
(11)
|
(15)
|
(8)
|
(9)
|
(6)
|
(15)
|
(4)
|
(14)
|
(7)
|
(14)
|
(13)
|
(7)
|
(2)
|
1
|
3
|
3
|
2
|
(8)
|
(12)
|
|
Pre-Tax Income |
16
N/A
|
20
+25%
|
20
+1%
|
29
+43%
|
38
+33%
|
41
+9%
|
49
+18%
|
57
+17%
|
56
-2%
|
53
-5%
|
79
+49%
|
107
+36%
|
122
+14%
|
129
+6%
|
104
-19%
|
115
+11%
|
152
+32%
|
173
+14%
|
178
+3%
|
196
+10%
|
219
+12%
|
219
0%
|
250
+14%
|
313
+25%
|
322
+3%
|
330
+2%
|
347
+5%
|
362
+4%
|
381
+5%
|
391
+3%
|
274
-30%
|
235
-14%
|
323
+37%
|
(89)
N/A
|
(1 053)
-1 084%
|
(1 811)
-72%
|
(941)
+48%
|
182
N/A
|
175
-4%
|
6
-96%
|
91
+1 369%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(5)
|
(3)
|
(5)
|
(8)
|
(10)
|
(8)
|
(9)
|
(11)
|
(12)
|
(15)
|
(17)
|
(19)
|
(22)
|
(21)
|
(15)
|
(11)
|
(11)
|
(16)
|
(15)
|
(18)
|
(24)
|
(31)
|
(38)
|
(47)
|
(46)
|
(39)
|
(40)
|
(47)
|
(54)
|
(53)
|
(34)
|
(35)
|
(50)
|
(27)
|
(26)
|
8
|
24
|
(14)
|
(24)
|
(40)
|
(57)
|
|
Income from Continuing Operations |
11
|
16
|
15
|
20
|
28
|
33
|
40
|
46
|
43
|
38
|
61
|
88
|
100
|
108
|
89
|
105
|
141
|
157
|
163
|
178
|
195
|
188
|
212
|
266
|
277
|
291
|
307
|
316
|
327
|
338
|
241
|
200
|
273
|
(116)
|
(1 079)
|
(1 803)
|
(917)
|
168
|
151
|
(33)
|
34
|
|
Income to Minority Interest |
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(3)
|
(3)
|
(5)
|
(6)
|
(6)
|
(8)
|
(9)
|
(6)
|
(7)
|
(5)
|
(2)
|
(4)
|
(4)
|
(1)
|
(0)
|
(0)
|
(2)
|
(2)
|
(0)
|
0
|
(2)
|
(4)
|
(4)
|
(2)
|
(1)
|
|
Net Income (Common) |
11
N/A
|
16
+45%
|
15
-10%
|
19
+30%
|
27
+43%
|
30
+8%
|
35
+19%
|
43
+23%
|
40
-7%
|
35
-12%
|
46
+29%
|
72
+58%
|
98
+35%
|
106
+9%
|
86
-19%
|
101
+17%
|
141
+39%
|
101
-28%
|
86
-15%
|
157
+83%
|
191
+22%
|
181
-6%
|
203
+12%
|
260
+28%
|
270
+4%
|
287
+6%
|
305
+6%
|
312
+2%
|
323
+4%
|
336
+4%
|
241
-28%
|
199
-17%
|
271
+36%
|
(118)
N/A
|
(1 080)
-816%
|
(1 803)
-67%
|
(919)
+49%
|
164
N/A
|
147
-11%
|
(35)
N/A
|
33
N/A
|
|
EPS (Diluted) |
0.07
N/A
|
0.1
+43%
|
0.08
-20%
|
0.09
+13%
|
0.12
+33%
|
0.14
+17%
|
0.16
+14%
|
0.18
+13%
|
0.17
-6%
|
0.14
-18%
|
0.17
+21%
|
0.27
+59%
|
0.37
+37%
|
0.4
+8%
|
0.26
-35%
|
0.24
-8%
|
0.34
+42%
|
0.24
-29%
|
0.2
-17%
|
0.38
+90%
|
0.46
+21%
|
0.44
-4%
|
0.41
-7%
|
0.53
+29%
|
0.55
+4%
|
0.57
+4%
|
0.6
+5%
|
0.62
+3%
|
0.63
+2%
|
0.66
+5%
|
0.48
-27%
|
0.39
-19%
|
0.53
+36%
|
-0.23
N/A
|
-2.14
-830%
|
-3.57
-67%
|
-1.79
+50%
|
0.32
N/A
|
0.29
-9%
|
-0.07
N/A
|
0.06
N/A
|