Carillion PLC
LSE:CLLN
Carillion PLC
LSE:CLLN
Price:
14.27
GBX
Market Cap:
£61.4m
Add Note
Add Target
Capture your thoughts and set a target
Decide at what price you'd be comfortable buying and we'll help you stay ready.
Based on
Margin of Safety
0%
10%
20%
30%
40%
50%
Your Price Target
Linked to
current price
· In Buy Zone
Loading
Note attached
Choose the stock you wish to monitor with a price target
Recently Viewed
|
Carillion PLC
LSE:CLLN
|
UK |
|
Seah Steel Holdings Corp
KRX:003030
|
KR |
|
N
|
Nahar Spinning Mills Ltd
NSE:NAHARSPING
|
IN |
|
Straits Trading Company Ltd
SGX:S20
|
SG |
|
G
|
GrabAGun Digital Holdings Inc
NYSE:PEW
|
US |
|
NBT Bancorp Inc
NASDAQ:NBTB
|
US |
|
P
|
Priya Ltd
BSE:524580
|
IN |
|
Responsive Industries Ltd
NSE:RESPONIND
|
IN |
|
Domtar Corp
TSX:UFS
|
US |
|
Rossi Residencial SA
BOVESPA:RSID3
|
BR |
|
Canna-Global Acquisition Corp
OTC:CNGL
|
US |
|
Captain Polyplast Ltd
BSE:536974
|
IN |
|
Nanjing Xinjiekou Department Store Co Ltd
SSE:600682
|
CN |
|
O
|
Optowide Technologies Co Ltd
SSE:688195
|
CN |
|
V
|
Viet Nam Construction and Import Export Joint Stock Corp
VN:VCG
|
VN |
|
Ruentex Development Co Ltd
TWSE:9945
|
TW |
|
Qualys Inc
NASDAQ:QLYS
|
US |
|
Seoyon Co Ltd
KRX:007860
|
KR |
Income Statement
Earnings Waterfall
Carillion PLC
Carillion PLC
Income Statement
Carillion PLC
Carillion PLC
Currency: GBP
| Dec-2001 | Jun-2002 | Dec-2002 | Jun-2003 | Dec-2003 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||
| Interest Expense |
20
|
0
|
24
|
0
|
36
|
0
|
48
|
26
|
50
|
71
|
86
|
46
|
15
|
23
|
26
|
19
|
11
|
5
|
3
|
6
|
10
|
11
|
12
|
18
|
25
|
26
|
27
|
32
|
37
|
38
|
40
|
43
|
|
| Revenue |
1 699
N/A
|
1 687
-1%
|
1 847
+10%
|
1 877
+2%
|
1 861
-1%
|
1 938
+4%
|
1 870
-3%
|
1 846
-1%
|
2 026
+10%
|
2 568
+27%
|
3 065
+19%
|
3 130
+2%
|
3 331
+6%
|
3 838
+15%
|
4 434
+16%
|
4 571
+3%
|
4 504
-1%
|
4 380
-3%
|
4 237
-3%
|
4 164
-2%
|
4 153
0%
|
3 907
-6%
|
3 666
-6%
|
3 465
-5%
|
3 333
-4%
|
3 276
-2%
|
3 494
+7%
|
3 934
+13%
|
3 951
+0%
|
4 076
+3%
|
4 395
+8%
|
4 412
+0%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||
| Cost of Revenue |
(1 556)
|
0
|
(1 660)
|
0
|
(1 693)
|
(867)
|
(1 709)
|
(1 701)
|
(1 889)
|
(2 415)
|
(2 862)
|
(2 915)
|
(3 092)
|
(3 542)
|
(4 069)
|
(4 201)
|
(4 154)
|
(4 045)
|
(3 885)
|
(3 799)
|
(3 762)
|
(3 517)
|
(3 279)
|
(3 094)
|
(2 985)
|
(2 930)
|
(3 166)
|
(3 600)
|
(3 610)
|
(3 718)
|
(4 044)
|
(4 062)
|
|
| Gross Profit |
142
N/A
|
0
N/A
|
187
N/A
|
0
N/A
|
168
N/A
|
85
-49%
|
161
+89%
|
145
-10%
|
137
-5%
|
153
+12%
|
203
+32%
|
216
+6%
|
239
+11%
|
296
+24%
|
364
+23%
|
370
+2%
|
350
-6%
|
335
-4%
|
351
+5%
|
365
+4%
|
391
+7%
|
390
0%
|
387
-1%
|
371
-4%
|
348
-6%
|
346
-1%
|
328
-5%
|
335
+2%
|
341
+2%
|
358
+5%
|
351
-2%
|
350
0%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||
| Operating Expenses |
(115)
|
(1 647)
|
(149)
|
(1 847)
|
(130)
|
(1 047)
|
(127)
|
(110)
|
(105)
|
(134)
|
(171)
|
(175)
|
(196)
|
(254)
|
(299)
|
(287)
|
(275)
|
(251)
|
(230)
|
(262)
|
(298)
|
(271)
|
(240)
|
(232)
|
(268)
|
(239)
|
(166)
|
(171)
|
(195)
|
(218)
|
(218)
|
(216)
|
|
| Selling, General & Administrative |
(115)
|
0
|
(149)
|
0
|
(130)
|
(62)
|
(127)
|
(109)
|
(105)
|
(140)
|
(171)
|
(186)
|
(184)
|
(228)
|
(253)
|
(259)
|
(242)
|
(251)
|
(202)
|
(262)
|
(298)
|
(272)
|
(240)
|
(231)
|
(249)
|
(239)
|
(150)
|
(162)
|
(175)
|
(199)
|
(204)
|
(201)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
(7)
|
0
|
(20)
|
(22)
|
(41)
|
(55)
|
0
|
(31)
|
0
|
(28)
|
0
|
0
|
0
|
0
|
0
|
(19)
|
0
|
(17)
|
(8)
|
(20)
|
(19)
|
(14)
|
(14)
|
|
| Other Operating Expenses |
0
|
(1 647)
|
0
|
(1 847)
|
0
|
(985)
|
0
|
0
|
0
|
13
|
0
|
30
|
10
|
15
|
8
|
(29)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
27
N/A
|
40
+47%
|
38
-6%
|
30
-22%
|
38
+29%
|
24
-37%
|
34
+41%
|
34
+1%
|
32
-6%
|
19
-41%
|
32
+68%
|
41
+28%
|
43
+5%
|
42
-2%
|
66
+57%
|
83
+27%
|
75
-10%
|
84
+12%
|
121
+44%
|
103
-15%
|
93
-10%
|
119
+27%
|
146
+23%
|
139
-5%
|
80
-42%
|
107
+34%
|
161
+51%
|
164
+2%
|
146
-11%
|
140
-4%
|
133
-5%
|
134
+1%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||
| Interest Income Expense |
18
|
11
|
10
|
11
|
20
|
13
|
25
|
12
|
20
|
34
|
33
|
72
|
35
|
80
|
36
|
48
|
67
|
67
|
44
|
64
|
52
|
42
|
36
|
50
|
47
|
25
|
10
|
10
|
34
|
47
|
18
|
(186)
|
|
| Non-Reccuring Items |
(10)
|
(9)
|
0
|
0
|
(33)
|
0
|
0
|
(0)
|
0
|
(6)
|
(23)
|
(22)
|
(14)
|
(29)
|
(23)
|
0
|
10
|
0
|
7
|
(8)
|
(7)
|
0
|
(1)
|
0
|
(1)
|
(1)
|
(10)
|
(11)
|
(3)
|
(1)
|
(1)
|
(1 027)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
(5)
|
(6)
|
(1)
|
22
|
(65)
|
(8)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
9
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
|
| Total Other Income |
0
|
0
|
0
|
(0)
|
0
|
1
|
0
|
3
|
0
|
0
|
25
|
(16)
|
31
|
9
|
37
|
6
|
(4)
|
(15)
|
(5)
|
(12)
|
4
|
0
|
(17)
|
(16)
|
(15)
|
(17)
|
(18)
|
(20)
|
(22)
|
(15)
|
(3)
|
(11)
|
|
| Pre-Tax Income |
35
N/A
|
43
+22%
|
42
-1%
|
34
-20%
|
24
-30%
|
60
+153%
|
(6)
N/A
|
41
N/A
|
52
+26%
|
47
-9%
|
68
+43%
|
74
+9%
|
94
+28%
|
102
+8%
|
116
+13%
|
139
+20%
|
148
+6%
|
145
-2%
|
168
+16%
|
147
-12%
|
143
-3%
|
161
+13%
|
165
+2%
|
172
+5%
|
111
-36%
|
114
+3%
|
143
+25%
|
143
N/A
|
155
+9%
|
172
+11%
|
147
-14%
|
(1 091)
N/A
|
|
| Net Income | |||||||||||||||||||||||||||||||||
| Tax Provision |
(11)
|
(12)
|
(13)
|
(11)
|
(14)
|
(17)
|
(10)
|
(7)
|
(11)
|
(8)
|
(7)
|
(7)
|
(8)
|
(6)
|
(4)
|
(10)
|
(12)
|
(11)
|
(15)
|
(15)
|
(5)
|
(3)
|
(10)
|
(12)
|
(4)
|
(7)
|
(15)
|
(16)
|
(16)
|
(20)
|
(17)
|
27
|
|
| Income from Continuing Operations |
24
|
31
|
29
|
23
|
10
|
43
|
(16)
|
34
|
41
|
39
|
60
|
66
|
86
|
96
|
112
|
129
|
136
|
134
|
153
|
133
|
138
|
158
|
155
|
160
|
106
|
107
|
128
|
127
|
139
|
152
|
130
|
(1 063)
|
|
| Income to Minority Interest |
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(6)
|
(4)
|
(3)
|
(4)
|
(6)
|
(7)
|
(6)
|
(6)
|
(7)
|
(8)
|
(7)
|
(6)
|
(5)
|
(4)
|
|
| Net Income (Common) |
21
N/A
|
28
+37%
|
27
-4%
|
22
-21%
|
8
-62%
|
41
+395%
|
(18)
N/A
|
32
N/A
|
39
+21%
|
35
-11%
|
58
+66%
|
64
+10%
|
76
+18%
|
87
+14%
|
108
+25%
|
125
+15%
|
132
+6%
|
130
-2%
|
147
+13%
|
128
-13%
|
135
+5%
|
154
+14%
|
149
-3%
|
153
+3%
|
100
-34%
|
101
+1%
|
121
+20%
|
119
-2%
|
133
+12%
|
146
+10%
|
124
-15%
|
(1 067)
N/A
|
|
| EPS (Diluted) |
0.1
N/A
|
0.14
+40%
|
0.13
-7%
|
0.1
-23%
|
0.04
-60%
|
0.2
+400%
|
-0.08
N/A
|
0.15
N/A
|
0.18
+20%
|
0.13
-28%
|
0.21
+62%
|
0.23
+10%
|
0.26
+13%
|
0.23
-12%
|
0.28
+22%
|
0.32
+14%
|
0.33
+3%
|
0.33
N/A
|
0.37
+12%
|
0.32
-14%
|
0.32
N/A
|
0.35
+9%
|
0.34
-3%
|
0.35
+3%
|
0.23
-34%
|
0.23
N/A
|
0.25
+9%
|
0.27
+8%
|
0.28
+4%
|
0.29
+4%
|
0.26
-10%
|
-2.49
N/A
|
|
Switch to:
Switch to:
See Also
Discover More
