A G Barr PLC
LSE:BAG
Income Statement
Earnings Waterfall
A G Barr PLC
Revenue
|
400m
GBP
|
Cost of Revenue
|
-245.8m
GBP
|
Gross Profit
|
154.2m
GBP
|
Operating Expenses
|
-104.1m
GBP
|
Operating Income
|
50.1m
GBP
|
Other Expenses
|
-11.6m
GBP
|
Net Income
|
38.5m
GBP
|
Income Statement
A G Barr PLC
Jan-2004 | Jul-2004 | Jan-2005 | Jul-2005 | Jan-2006 | Jul-2006 | Jan-2007 | Jul-2007 | Jan-2008 | Jul-2008 | Jan-2009 | Aug-2009 | Jan-2010 | Jul-2010 | Jan-2011 | Jul-2011 | Jan-2012 | Jul-2012 | Jan-2013 | Jul-2013 | Jan-2014 | Jul-2014 | Jan-2015 | Jul-2015 | Jan-2016 | Jul-2016 | Jan-2017 | Jul-2017 | Jan-2018 | Jul-2018 | Jan-2019 | Jul-2019 | Jan-2020 | Jul-2020 | Jan-2021 | Aug-2021 | Jan-2022 | Jul-2022 | Jan-2023 | Jul-2023 | Jan-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
125
N/A
|
126
+0%
|
127
+1%
|
127
N/A
|
129
+1%
|
135
+5%
|
142
+5%
|
148
+4%
|
148
+1%
|
153
+3%
|
170
+11%
|
192
+13%
|
202
+5%
|
216
+7%
|
222
+3%
|
227
+2%
|
237
+4%
|
235
-1%
|
238
+1%
|
245
+3%
|
254
+4%
|
261
+3%
|
261
0%
|
256
-2%
|
259
+1%
|
254
-2%
|
257
+1%
|
261
+2%
|
264
+1%
|
271
+3%
|
279
+3%
|
265
-5%
|
256
-3%
|
246
-4%
|
227
-8%
|
249
+10%
|
269
+8%
|
291
+8%
|
318
+9%
|
370
+17%
|
400
+8%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(112)
|
(84)
|
(64)
|
(64)
|
(63)
|
(66)
|
(72)
|
(78)
|
(76)
|
(78)
|
(85)
|
(94)
|
(98)
|
(106)
|
(108)
|
(111)
|
(117)
|
(123)
|
(130)
|
(132)
|
(138)
|
(142)
|
(141)
|
(136)
|
(138)
|
(135)
|
(136)
|
(143)
|
(147)
|
(151)
|
(157)
|
(150)
|
(150)
|
(143)
|
(132)
|
(141)
|
(150)
|
(165)
|
(190)
|
(232)
|
(246)
|
|
Gross Profit |
13
N/A
|
41
+213%
|
64
+54%
|
64
+0%
|
65
+3%
|
69
+5%
|
70
+2%
|
70
-1%
|
72
+4%
|
75
+4%
|
85
+13%
|
99
+16%
|
103
+5%
|
110
+7%
|
115
+4%
|
116
+1%
|
120
+3%
|
112
-7%
|
108
-3%
|
112
+4%
|
116
+3%
|
119
+2%
|
120
+1%
|
120
0%
|
121
+1%
|
119
-2%
|
121
+2%
|
118
-2%
|
118
0%
|
120
+2%
|
123
+2%
|
115
-6%
|
106
-7%
|
104
-2%
|
95
-9%
|
108
+14%
|
119
+10%
|
127
+7%
|
128
+1%
|
138
+8%
|
154
+12%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
0
|
(27)
|
(49)
|
(48)
|
(48)
|
(51)
|
(52)
|
(50)
|
(52)
|
(54)
|
(62)
|
(72)
|
(73)
|
(78)
|
(82)
|
(84)
|
(87)
|
(80)
|
(73)
|
(76)
|
(78)
|
(78)
|
(77)
|
(80)
|
(79)
|
(77)
|
(78)
|
(74)
|
(73)
|
(75)
|
(77)
|
(73)
|
(68)
|
(63)
|
(61)
|
(68)
|
(77)
|
(83)
|
(84)
|
(92)
|
(104)
|
|
Selling, General & Administrative |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(79)
|
0
|
(79)
|
0
|
(78)
|
0
|
(73)
|
0
|
(77)
|
0
|
(68)
|
0
|
0
|
0
|
0
|
0
|
(84)
|
0
|
0
|
|
Other Operating Expenses |
0
|
(27)
|
(49)
|
(48)
|
(48)
|
(51)
|
(52)
|
(51)
|
(52)
|
(54)
|
(62)
|
(72)
|
(73)
|
(78)
|
(82)
|
(84)
|
(87)
|
(80)
|
(73)
|
(76)
|
(78)
|
(78)
|
0
|
(80)
|
0
|
(77)
|
1
|
(74)
|
0
|
(75)
|
0
|
(73)
|
0
|
(63)
|
(61)
|
(68)
|
(77)
|
(83)
|
0
|
(92)
|
(104)
|
|
Operating Income |
13
N/A
|
14
+6%
|
15
+7%
|
16
+3%
|
17
+10%
|
18
+4%
|
18
+4%
|
19
+5%
|
20
+5%
|
21
+3%
|
23
+10%
|
27
+16%
|
30
+11%
|
32
+9%
|
33
+1%
|
32
0%
|
33
+3%
|
32
-4%
|
35
+9%
|
37
+4%
|
39
+5%
|
41
+5%
|
43
+5%
|
40
-7%
|
42
+7%
|
42
+0%
|
43
+2%
|
44
+1%
|
45
+3%
|
46
+1%
|
46
+1%
|
42
-9%
|
38
-9%
|
41
+8%
|
34
-18%
|
40
+20%
|
42
+4%
|
44
+4%
|
44
+1%
|
46
+4%
|
50
+10%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
0
|
(1)
|
(0)
|
(1)
|
(0)
|
(1)
|
(0)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
0
|
1
|
1
|
|
Non-Reccuring Items |
0
|
0
|
0
|
(1)
|
(1)
|
1
|
(3)
|
(4)
|
(1)
|
(0)
|
0
|
0
|
(3)
|
(4)
|
(1)
|
(0)
|
2
|
2
|
(3)
|
(7)
|
(4)
|
(3)
|
(4)
|
0
|
0
|
4
|
1
|
(2)
|
1
|
(1)
|
(1)
|
(1)
|
0
|
(11)
|
(7)
|
5
|
1
|
0
|
1
|
1
|
0
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
(1)
|
0
|
(1)
|
0
|
(1)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
(1)
|
(1)
|
(0)
|
0
|
|
Pre-Tax Income |
14
N/A
|
15
+7%
|
16
+10%
|
16
-1%
|
17
+8%
|
20
+13%
|
16
-16%
|
16
-1%
|
21
+28%
|
22
+6%
|
23
+5%
|
25
+9%
|
25
-4%
|
26
+8%
|
30
+15%
|
31
+3%
|
35
+13%
|
34
-4%
|
32
-7%
|
30
-5%
|
34
+14%
|
38
+10%
|
39
+3%
|
39
+1%
|
41
+6%
|
46
+10%
|
43
-5%
|
41
-4%
|
45
+8%
|
44
-3%
|
45
+2%
|
40
-11%
|
37
-6%
|
29
-22%
|
26
-10%
|
45
+74%
|
42
-7%
|
43
+1%
|
44
+4%
|
48
+7%
|
51
+8%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(6)
|
(3)
|
(3)
|
(4)
|
(4)
|
(6)
|
(7)
|
(7)
|
(7)
|
(8)
|
(7)
|
(7)
|
(7)
|
(6)
|
(6)
|
(6)
|
(7)
|
(9)
|
(8)
|
(7)
|
(8)
|
(8)
|
(7)
|
(8)
|
(8)
|
(9)
|
(8)
|
(8)
|
(8)
|
(7)
|
(14)
|
(14)
|
(8)
|
(11)
|
(14)
|
(13)
|
|
Income from Continuing Operations |
10
|
11
|
12
|
11
|
12
|
14
|
13
|
14
|
17
|
18
|
17
|
19
|
18
|
19
|
23
|
24
|
28
|
27
|
25
|
24
|
28
|
31
|
30
|
31
|
34
|
38
|
36
|
35
|
37
|
36
|
36
|
32
|
30
|
21
|
19
|
31
|
28
|
35
|
34
|
34
|
39
|
|
Income to Minority Interest |
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
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
10
N/A
|
11
+11%
|
12
+7%
|
11
-3%
|
12
+9%
|
14
+12%
|
13
-4%
|
14
+2%
|
17
+24%
|
18
+7%
|
17
-4%
|
19
+8%
|
18
-3%
|
19
+7%
|
23
+17%
|
24
+6%
|
28
+18%
|
27
-3%
|
25
-7%
|
24
-6%
|
28
+18%
|
31
+10%
|
30
-3%
|
31
+2%
|
34
+12%
|
38
+10%
|
36
-5%
|
35
-3%
|
37
+8%
|
36
-3%
|
36
-1%
|
32
-10%
|
30
-7%
|
21
-30%
|
19
-9%
|
31
+64%
|
28
-11%
|
35
+25%
|
34
-3%
|
34
0%
|
39
+14%
|
|
EPS (Diluted) |
0.08
N/A
|
0.09
+13%
|
0.1
+11%
|
0.1
N/A
|
0.11
+10%
|
0.12
+9%
|
0.11
-8%
|
0.11
N/A
|
0.14
+27%
|
0.15
+7%
|
0.14
-7%
|
0.16
+14%
|
0.16
N/A
|
0.17
+6%
|
0.2
+18%
|
0.21
+5%
|
0.25
+19%
|
0.24
-4%
|
0.22
-8%
|
0.21
-5%
|
0.25
+19%
|
0.27
+8%
|
0.26
-4%
|
0.27
+4%
|
0.3
+11%
|
0.32
+7%
|
0.31
-3%
|
0.29
-6%
|
0.32
+10%
|
0.32
N/A
|
0.31
-3%
|
0.28
-10%
|
0.26
-7%
|
0.19
-27%
|
0.17
-11%
|
0.28
+65%
|
0.25
-11%
|
0.31
+24%
|
0.3
-3%
|
0.3
N/A
|
0.34
+13%
|