Carillion PLC
LSE:CLLN
Income Statement
Earnings Waterfall
Carillion PLC
Revenue
|
4.4B
GBP
|
Cost of Revenue
|
-4.1B
GBP
|
Gross Profit
|
349.7m
GBP
|
Operating Expenses
|
-215.8m
GBP
|
Operating Income
|
133.9m
GBP
|
Other Expenses
|
-1.2B
GBP
|
Net Income
|
-1.1B
GBP
|
Income Statement
Carillion PLC
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 | |||||||||||||||||||||||||||||||||
Revenue |
1 699
N/A
|
1 687
-1%
|
1 847
+10%
|
1 877
+2%
|
1 861
-1%
|
1 938
+4%
|
1 859
-4%
|
1 846
-1%
|
2 026
+10%
|
2 568
+27%
|
3 034
+18%
|
3 130
+3%
|
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 |
0
|
0
|
0
|
0
|
0
|
(867)
|
(1 699)
|
(1 701)
|
(1 889)
|
(2 415)
|
(2 835)
|
(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 |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
85
N/A
|
160
+88%
|
145
-10%
|
137
-5%
|
153
+12%
|
200
+30%
|
216
+8%
|
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 |
(1 672)
|
(1 647)
|
(1 810)
|
(1 847)
|
(1 856)
|
(1 047)
|
(117)
|
(110)
|
(105)
|
(134)
|
(167)
|
(175)
|
(196)
|
(254)
|
(299)
|
(287)
|
(275)
|
(251)
|
(230)
|
(262)
|
(298)
|
(271)
|
(240)
|
(232)
|
(268)
|
(239)
|
(166)
|
(171)
|
(195)
|
(218)
|
(218)
|
(216)
|
|
Selling, General & Administrative |
0
|
0
|
0
|
0
|
0
|
(62)
|
(117)
|
(109)
|
(104)
|
(140)
|
(189)
|
(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)
|
(17)
|
(20)
|
(22)
|
(41)
|
(55)
|
0
|
(31)
|
0
|
(28)
|
0
|
0
|
0
|
0
|
0
|
(19)
|
0
|
(17)
|
(8)
|
(20)
|
(19)
|
(14)
|
(14)
|
|
Other Operating Expenses |
(1 672)
|
(1 647)
|
(1 810)
|
(1 847)
|
(1 856)
|
(985)
|
0
|
0
|
0
|
13
|
40
|
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
+49%
|
38
-6%
|
30
-22%
|
5
-83%
|
24
+380%
|
44
+81%
|
34
-21%
|
32
-6%
|
19
-41%
|
33
+72%
|
41
+24%
|
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 |
16
|
11
|
9
|
11
|
9
|
13
|
17
|
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 |
(9)
|
(9)
|
0
|
0
|
0
|
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)
|
11
|
22
|
2
|
(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
|
1
|
(0)
|
(1)
|
1
|
4
|
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
+23%
|
42
-1%
|
34
-20%
|
24
-30%
|
60
+153%
|
67
+11%
|
41
-38%
|
52
+26%
|
47
-9%
|
68
+44%
|
74
+7%
|
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 |
(10)
|
(12)
|
(13)
|
(11)
|
(14)
|
(17)
|
(9)
|
(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 |
25
|
31
|
29
|
23
|
10
|
43
|
58
|
34
|
41
|
39
|
61
|
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) |
22
N/A
|
28
+32%
|
27
-4%
|
22
-21%
|
8
-62%
|
41
+395%
|
56
+37%
|
32
-43%
|
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) |
0.11
N/A
|
0.14
+27%
|
0.13
-7%
|
0.1
-23%
|
0.04
-60%
|
0.2
+400%
|
0.27
+35%
|
0.15
-44%
|
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
|