DCC PLC
LSE:DCC
Income Statement
Earnings Waterfall
DCC PLC
Revenue
|
21B
GBP
|
Cost of Revenue
|
-18.5B
GBP
|
Gross Profit
|
2.5B
GBP
|
Operating Expenses
|
-1.9B
GBP
|
Operating Income
|
567.9m
GBP
|
Other Expenses
|
-238.4m
GBP
|
Net Income
|
329.5m
GBP
|
Income Statement
DCC PLC
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 | Dec-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
1 441
N/A
|
1 501
+4%
|
1 809
+20%
|
2 105
+16%
|
2 345
+11%
|
2 538
+8%
|
2 740
+8%
|
3 042
+11%
|
3 936
+29%
|
4 922
+25%
|
5 342
+9%
|
5 279
-1%
|
5 968
+13%
|
6 855
+15%
|
7 386
+8%
|
7 908
+7%
|
9 192
+16%
|
10 201
+11%
|
10 573
+4%
|
11 106
+5%
|
11 232
+1%
|
11 060
-2%
|
10 606
-4%
|
10 247
-3%
|
10 448
+2%
|
10 889
+4%
|
12 270
+13%
|
12 710
+4%
|
13 122
+3%
|
14 592
+11%
|
15 227
+4%
|
15 121
-1%
|
14 755
-2%
|
13 375
-9%
|
13 412
+0%
|
15 000
+12%
|
0
N/A
|
17 732
N/A
|
21 051
+19%
|
22 205
+5%
|
20 984
-5%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
0
|
(623)
|
(1 545)
|
(1 817)
|
(2 042)
|
(2 222)
|
(2 400)
|
(2 675)
|
(3 517)
|
(4 450)
|
(4 785)
|
(4 710)
|
(5 373)
|
(6 230)
|
(6 744)
|
(7 265)
|
(8 542)
|
(9 520)
|
(9 832)
|
(10 300)
|
(10 425)
|
(10 298)
|
(9 782)
|
(9 374)
|
(9 438)
|
(9 762)
|
(11 007)
|
(11 378)
|
(11 715)
|
(13 085)
|
(13 589)
|
(13 395)
|
(13 015)
|
(11 646)
|
(11 593)
|
(13 074)
|
(17 610)
|
(15 694)
|
(23 369)
|
(19 800)
|
(18 473)
|
|
Gross Profit |
0
N/A
|
121
N/A
|
264
+117%
|
288
+9%
|
303
+5%
|
315
+4%
|
340
+8%
|
367
+8%
|
419
+14%
|
473
+13%
|
557
+18%
|
570
+2%
|
595
+4%
|
625
+5%
|
642
+3%
|
643
+0%
|
651
+1%
|
681
+5%
|
741
+9%
|
806
+9%
|
807
+0%
|
763
-5%
|
824
+8%
|
873
+6%
|
1 010
+16%
|
1 126
+12%
|
1 263
+12%
|
1 332
+5%
|
1 407
+6%
|
1 507
+7%
|
1 638
+9%
|
1 726
+5%
|
1 740
+1%
|
1 729
-1%
|
1 819
+5%
|
1 926
+6%
|
0
N/A
|
2 038
N/A
|
2 219
+9%
|
2 405
+8%
|
2 511
+4%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(1 363)
|
(804)
|
(199)
|
(223)
|
(220)
|
(226)
|
(250)
|
(272)
|
(305)
|
(345)
|
(409)
|
(420)
|
(429)
|
(453)
|
(461)
|
(468)
|
(489)
|
(523)
|
(569)
|
(618)
|
(619)
|
(583)
|
(626)
|
(657)
|
(755)
|
(860)
|
(957)
|
(1 013)
|
(1 066)
|
(1 154)
|
(1 241)
|
(1 313)
|
(1 313)
|
(1 281)
|
(1 361)
|
(1 449)
|
0
|
(1 540)
|
2 834
|
(1 872)
|
(1 943)
|
|
Selling, General & Administrative |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(152)
|
(308)
|
(348)
|
(415)
|
(426)
|
(430)
|
(455)
|
(466)
|
(471)
|
(503)
|
(535)
|
(569)
|
(615)
|
(616)
|
(580)
|
(616)
|
(642)
|
(739)
|
(835)
|
(932)
|
(976)
|
(1 042)
|
(1 121)
|
(1 210)
|
(1 270)
|
(1 277)
|
(1 259)
|
(1 309)
|
(1 400)
|
0
|
(1 476)
|
(1 636)
|
(1 794)
|
(1 870)
|
|
Depreciation & Amortization |
(6)
|
(3)
|
(1)
|
(2)
|
(3)
|
(4)
|
(5)
|
(5)
|
(6)
|
(6)
|
(5)
|
(4)
|
(5)
|
(8)
|
(9)
|
(10)
|
(10)
|
(12)
|
(14)
|
(17)
|
(20)
|
(22)
|
(24)
|
(24)
|
(31)
|
(38)
|
(39)
|
(42)
|
(43)
|
(50)
|
(63)
|
(68)
|
(62)
|
(60)
|
(67)
|
(73)
|
(38)
|
(84)
|
(64)
|
(111)
|
(114)
|
|
Other Operating Expenses |
(1 357)
|
(800)
|
(198)
|
(221)
|
(217)
|
(223)
|
(245)
|
(116)
|
8
|
8
|
11
|
11
|
7
|
10
|
14
|
13
|
25
|
24
|
15
|
14
|
18
|
19
|
14
|
9
|
14
|
13
|
13
|
4
|
19
|
17
|
32
|
25
|
26
|
38
|
15
|
24
|
(29)
|
20
|
4 534
|
33
|
41
|
|
Operating Income |
78
N/A
|
74
-4%
|
65
-13%
|
66
+1%
|
83
+26%
|
89
+7%
|
90
+2%
|
95
+5%
|
114
+20%
|
127
+11%
|
148
+17%
|
150
+1%
|
166
+11%
|
172
+3%
|
181
+5%
|
175
-4%
|
162
-7%
|
159
-2%
|
172
+9%
|
188
+9%
|
188
N/A
|
180
-4%
|
198
+10%
|
216
+9%
|
255
+18%
|
267
+5%
|
306
+15%
|
319
+4%
|
341
+7%
|
353
+4%
|
397
+13%
|
413
+4%
|
427
+3%
|
448
+5%
|
459
+2%
|
477
+4%
|
595
+25%
|
497
-16%
|
686
+38%
|
532
-22%
|
568
+7%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(3)
|
(0)
|
4
|
4
|
12
|
11
|
3
|
(10)
|
(32)
|
(36)
|
(34)
|
(25)
|
(16)
|
(18)
|
(45)
|
(56)
|
(44)
|
(10)
|
4
|
(23)
|
(46)
|
(21)
|
(58)
|
(36)
|
(32)
|
(34)
|
(12)
|
(22)
|
(24)
|
(38)
|
(31)
|
(50)
|
(44)
|
(57)
|
(49)
|
(55)
|
7
|
(43)
|
(56)
|
(74)
|
(103)
|
|
Non-Reccuring Items |
(2)
|
0
|
0
|
(3)
|
0
|
(1)
|
16
|
(21)
|
32
|
71
|
(14)
|
(19)
|
(10)
|
(13)
|
(5)
|
(5)
|
(33)
|
(51)
|
(44)
|
(21)
|
(13)
|
(10)
|
(20)
|
(23)
|
(14)
|
(12)
|
(36)
|
(45)
|
(45)
|
(42)
|
(28)
|
(63)
|
(60)
|
(35)
|
(35)
|
(44)
|
0
|
(39)
|
(37)
|
(20)
|
(36)
|
|
Gain/Loss on Disposition of Assets |
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
0
|
11
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
0
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
19
|
21
|
17
|
11
|
6
|
7
|
31
|
41
|
28
|
14
|
0
|
0
|
22
|
1
|
44
|
0
|
(6)
|
0
|
(9)
|
0
|
(11)
|
0
|
(11)
|
0
|
(11)
|
0
|
(10)
|
0
|
(82)
|
(9)
|
(24)
|
(7)
|
0
|
|
Pre-Tax Income |
69
N/A
|
73
+6%
|
69
-5%
|
66
-4%
|
95
+43%
|
100
+5%
|
109
+10%
|
71
-35%
|
134
+88%
|
183
+36%
|
117
-36%
|
117
+0%
|
147
+25%
|
148
+1%
|
162
+9%
|
155
-4%
|
114
-27%
|
112
-2%
|
133
+19%
|
145
+9%
|
151
+4%
|
156
+3%
|
163
+5%
|
168
+3%
|
203
+21%
|
220
+9%
|
248
+13%
|
252
+1%
|
260
+3%
|
273
+5%
|
327
+20%
|
299
-9%
|
311
+4%
|
356
+14%
|
365
+3%
|
378
+4%
|
523
+38%
|
406
-22%
|
568
+40%
|
432
-24%
|
429
-1%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(10)
|
(9)
|
(8)
|
(8)
|
(9)
|
(10)
|
(14)
|
(14)
|
(12)
|
(13)
|
(18)
|
(22)
|
(30)
|
(32)
|
(37)
|
(35)
|
(26)
|
(24)
|
(26)
|
(27)
|
(27)
|
(25)
|
(19)
|
(24)
|
(33)
|
(34)
|
(46)
|
(48)
|
(24)
|
(25)
|
(56)
|
(58)
|
(57)
|
(60)
|
(62)
|
(68)
|
(96)
|
(80)
|
(110)
|
(85)
|
(86)
|
|
Income from Continuing Operations |
59
|
63
|
61
|
58
|
86
|
90
|
95
|
58
|
122
|
170
|
99
|
95
|
117
|
116
|
125
|
120
|
88
|
88
|
107
|
117
|
124
|
131
|
144
|
144
|
170
|
186
|
203
|
204
|
236
|
248
|
271
|
241
|
254
|
296
|
303
|
310
|
428
|
326
|
458
|
347
|
343
|
|
Income to Minority Interest |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(3)
|
(3)
|
0
|
(1)
|
(3)
|
(4)
|
(2)
|
(1)
|
(5)
|
(7)
|
(9)
|
(9)
|
(9)
|
(9)
|
(10)
|
(11)
|
54
|
(14)
|
50
|
(13)
|
(13)
|
|
Net Income (Common) |
58
N/A
|
63
+7%
|
60
-4%
|
57
-5%
|
85
+47%
|
89
+5%
|
95
+6%
|
57
-40%
|
122
+114%
|
169
+39%
|
98
-42%
|
94
-4%
|
117
+24%
|
115
-1%
|
124
+8%
|
120
-3%
|
88
-27%
|
87
0%
|
106
+22%
|
117
+10%
|
121
+4%
|
129
+7%
|
160
+24%
|
159
-1%
|
178
+12%
|
202
+14%
|
216
+7%
|
239
+11%
|
262
+9%
|
241
-8%
|
263
+9%
|
232
-12%
|
246
+6%
|
286
+17%
|
293
+2%
|
299
+2%
|
428
+43%
|
312
-27%
|
325
+4%
|
334
+3%
|
330
-1%
|
|
EPS (Diluted) |
0.7
N/A
|
0.76
+9%
|
0.74
-3%
|
0.7
-5%
|
1.03
+47%
|
1.09
+6%
|
1.15
+6%
|
0.69
-40%
|
1.45
+110%
|
2.05
+41%
|
1.2
-41%
|
1.15
-4%
|
1.41
+23%
|
1.39
-1%
|
1.49
+7%
|
1.44
-3%
|
1.05
-27%
|
1.04
-1%
|
1.26
+21%
|
1.39
+10%
|
1.44
+4%
|
1.52
+6%
|
1.89
+24%
|
1.8
-5%
|
2.01
+12%
|
2.26
+12%
|
2.41
+7%
|
2.67
+11%
|
2.92
+9%
|
2.69
-8%
|
2.8
+4%
|
2.36
-16%
|
2.49
+6%
|
2.91
+17%
|
2.97
+2%
|
3.03
+2%
|
0
N/A
|
3.16
N/A
|
3.29
+4%
|
3.38
+3%
|
3.33
-1%
|