Hikma Pharmaceuticals PLC
LSE:HIK
Income Statement
Earnings Waterfall
Hikma Pharmaceuticals PLC
Revenue
|
2.9B
USD
|
Cost of Revenue
|
-1.5B
USD
|
Gross Profit
|
1.4B
USD
|
Operating Expenses
|
-785m
USD
|
Operating Income
|
622m
USD
|
Other Expenses
|
-432m
USD
|
Net Income
|
190m
USD
|
Income Statement
Hikma Pharmaceuticals PLC
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 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||
Revenue |
262
N/A
|
285
+9%
|
317
+11%
|
387
+22%
|
449
+16%
|
524
+17%
|
581
+11%
|
602
+4%
|
637
+6%
|
673
+6%
|
731
+9%
|
768
+5%
|
918
+20%
|
1 056
+15%
|
1 109
+5%
|
1 215
+10%
|
1 365
+12%
|
1 465
+7%
|
1 489
+2%
|
1 460
-2%
|
1 440
-1%
|
1 613
+12%
|
1 950
+21%
|
1 963
+1%
|
1 936
-1%
|
2 020
+4%
|
2 076
+3%
|
2 130
+3%
|
2 203
+3%
|
2 292
+4%
|
2 341
+2%
|
2 425
+4%
|
2 553
+5%
|
2 550
0%
|
2 517
-1%
|
2 731
+9%
|
2 875
+5%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(126)
|
(142)
|
(158)
|
(195)
|
(227)
|
(281)
|
(324)
|
(330)
|
(332)
|
(341)
|
(374)
|
(417)
|
(523)
|
(599)
|
(605)
|
(592)
|
(601)
|
(613)
|
(638)
|
(650)
|
(622)
|
(746)
|
(932)
|
(938)
|
(963)
|
(1 008)
|
(1 004)
|
(1 019)
|
(1 108)
|
(1 139)
|
(1 128)
|
(1 198)
|
(1 252)
|
(1 242)
|
(1 252)
|
(1 356)
|
(1 468)
|
|
Gross Profit |
136
N/A
|
143
+5%
|
159
+11%
|
193
+21%
|
222
+15%
|
243
+10%
|
257
+6%
|
273
+6%
|
304
+12%
|
332
+9%
|
357
+8%
|
351
-2%
|
395
+12%
|
457
+16%
|
504
+10%
|
623
+24%
|
764
+23%
|
852
+11%
|
851
0%
|
810
-5%
|
818
+1%
|
867
+6%
|
1 018
+17%
|
1 025
+1%
|
973
-5%
|
1 012
+4%
|
1 072
+6%
|
1 111
+4%
|
1 095
-1%
|
1 153
+5%
|
1 213
+5%
|
1 227
+1%
|
1 301
+6%
|
1 308
+1%
|
1 265
-3%
|
1 375
+9%
|
1 407
+2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(68)
|
(74)
|
(84)
|
(107)
|
(129)
|
(149)
|
(169)
|
(182)
|
(197)
|
(207)
|
(222)
|
(242)
|
(277)
|
(312)
|
(337)
|
(387)
|
(412)
|
(408)
|
(449)
|
(450)
|
(437)
|
(504)
|
(599)
|
(606)
|
(587)
|
(588)
|
(623)
|
(647)
|
(621)
|
(647)
|
(687)
|
(682)
|
(742)
|
(773)
|
(756)
|
(760)
|
(785)
|
|
Selling, General & Administrative |
(50)
|
(54)
|
(65)
|
(88)
|
(107)
|
(121)
|
(134)
|
(144)
|
(157)
|
(172)
|
(191)
|
(203)
|
(233)
|
(261)
|
(273)
|
(288)
|
(311)
|
(335)
|
(356)
|
(355)
|
(372)
|
(388)
|
(392)
|
(407)
|
(426)
|
(437)
|
(437)
|
(434)
|
(453)
|
(466)
|
(464)
|
(467)
|
(488)
|
(512)
|
(509)
|
(513)
|
(544)
|
|
Research & Development |
(17)
|
(18)
|
(18)
|
(19)
|
(19)
|
(21)
|
(22)
|
(19)
|
(17)
|
(19)
|
(24)
|
(25)
|
(31)
|
(37)
|
(34)
|
(36)
|
(39)
|
(39)
|
(55)
|
(56)
|
(36)
|
(73)
|
(126)
|
(129)
|
(115)
|
(102)
|
(118)
|
(129)
|
(126)
|
(130)
|
(137)
|
(134)
|
(143)
|
(153)
|
(144)
|
(139)
|
(149)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
(4)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(17)
|
(34)
|
(38)
|
(42)
|
(50)
|
(73)
|
(87)
|
(92)
|
(92)
|
(88)
|
|
Other Operating Expenses |
(2)
|
(2)
|
(1)
|
(1)
|
(3)
|
(3)
|
(6)
|
(11)
|
(16)
|
(9)
|
0
|
(13)
|
(13)
|
(15)
|
(30)
|
(63)
|
(62)
|
(35)
|
(38)
|
(39)
|
(29)
|
(43)
|
(81)
|
(70)
|
(46)
|
(49)
|
(68)
|
(67)
|
(8)
|
(13)
|
(44)
|
(31)
|
(38)
|
(21)
|
(11)
|
(16)
|
(4)
|
|
Operating Income |
68
N/A
|
69
+1%
|
74
+8%
|
85
+15%
|
92
+8%
|
94
+1%
|
87
-7%
|
91
+5%
|
107
+18%
|
124
+16%
|
135
+9%
|
110
-19%
|
119
+8%
|
145
+22%
|
167
+15%
|
236
+41%
|
352
+49%
|
444
+26%
|
402
-9%
|
360
-10%
|
381
+6%
|
363
-5%
|
419
+15%
|
419
N/A
|
386
-8%
|
424
+10%
|
449
+6%
|
464
+3%
|
474
+2%
|
506
+7%
|
526
+4%
|
545
+4%
|
559
+3%
|
535
-4%
|
509
-5%
|
615
+21%
|
622
+1%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(2)
|
0
|
1
|
(3)
|
(9)
|
(15)
|
(17)
|
(15)
|
(12)
|
(12)
|
(14)
|
(16)
|
(24)
|
(31)
|
(37)
|
(37)
|
(36)
|
(34)
|
(16)
|
(41)
|
(40)
|
(61)
|
(39)
|
(9)
|
43
|
17
|
(39)
|
(35)
|
(27)
|
(41)
|
(33)
|
(49)
|
(41)
|
(64)
|
(65)
|
(83)
|
(67)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
(6)
|
(6)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
(14)
|
(19)
|
(6)
|
(6)
|
(6)
|
(9)
|
(71)
|
(158)
|
(171)
|
(1 159)
|
(1 130)
|
(104)
|
(38)
|
60
|
74
|
76
|
107
|
39
|
(31)
|
(200)
|
(312)
|
(260)
|
|
Total Other Income |
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
1
|
1
|
1
|
1
|
(18)
|
0
|
(14)
|
0
|
(12)
|
(12)
|
(8)
|
(8)
|
(13)
|
(13)
|
(16)
|
0
|
(11)
|
0
|
(13)
|
0
|
(11)
|
0
|
(14)
|
|
Pre-Tax Income |
64
N/A
|
68
+6%
|
76
+11%
|
83
+9%
|
84
+1%
|
74
-12%
|
64
-13%
|
75
+17%
|
95
+26%
|
112
+18%
|
121
+8%
|
93
-23%
|
94
+1%
|
112
+19%
|
132
+18%
|
186
+41%
|
298
+60%
|
405
+36%
|
362
-11%
|
313
-14%
|
318
+2%
|
231
-27%
|
210
-9%
|
227
+8%
|
(738)
N/A
|
(697)
+6%
|
293
N/A
|
378
+29%
|
491
+30%
|
539
+10%
|
558
+4%
|
603
+8%
|
544
-10%
|
440
-19%
|
233
-47%
|
220
-6%
|
281
+28%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||
Tax Provision |
(19)
|
(18)
|
(20)
|
(21)
|
(20)
|
(13)
|
(7)
|
(8)
|
(16)
|
(22)
|
(22)
|
(13)
|
(11)
|
(21)
|
(25)
|
(45)
|
(82)
|
(95)
|
(80)
|
(67)
|
(64)
|
(53)
|
(52)
|
(58)
|
(150)
|
(152)
|
(8)
|
(17)
|
(4)
|
(25)
|
(128)
|
(137)
|
(124)
|
(94)
|
(42)
|
(72)
|
(89)
|
|
Income from Continuing Operations |
45
|
50
|
56
|
62
|
64
|
61
|
57
|
68
|
79
|
90
|
100
|
80
|
84
|
91
|
107
|
141
|
216
|
311
|
282
|
246
|
254
|
178
|
158
|
169
|
(888)
|
(849)
|
285
|
361
|
487
|
514
|
430
|
466
|
420
|
346
|
191
|
148
|
192
|
|
Income to Minority Interest |
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
0
|
(0)
|
(2)
|
(1)
|
(1)
|
(3)
|
(3)
|
(4)
|
(7)
|
(7)
|
(4)
|
(3)
|
(4)
|
(3)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(6)
|
(3)
|
0
|
(1)
|
(1)
|
1
|
1
|
1
|
0
|
(3)
|
(2)
|
(2)
|
|
Net Income (Common) |
44
N/A
|
49
+11%
|
55
+11%
|
60
+10%
|
63
+4%
|
60
-4%
|
57
-5%
|
67
+18%
|
78
+15%
|
89
+15%
|
99
+11%
|
77
-22%
|
80
+4%
|
87
+9%
|
100
+14%
|
133
+33%
|
212
+59%
|
307
+45%
|
278
-10%
|
243
-13%
|
252
+4%
|
176
-30%
|
155
-12%
|
166
+7%
|
(843)
N/A
|
(806)
+4%
|
282
N/A
|
361
+28%
|
486
+35%
|
513
+6%
|
431
-16%
|
467
+8%
|
421
-10%
|
346
-18%
|
188
-46%
|
146
-22%
|
190
+30%
|
|
EPS (Diluted) |
0.29
N/A
|
0.29
N/A
|
0.31
+7%
|
0.34
+10%
|
0.35
+3%
|
0.32
-9%
|
0.3
-6%
|
0.35
+17%
|
0.4
+14%
|
0.46
+15%
|
0.51
+11%
|
0.4
-22%
|
0.41
+2%
|
0.44
+7%
|
0.5
+14%
|
0.67
+34%
|
1.07
+60%
|
1.55
+45%
|
1.39
-10%
|
1.22
-12%
|
1.25
+2%
|
0.77
-38%
|
0.66
-14%
|
0.69
+5%
|
-3.51
N/A
|
-3.33
+5%
|
1.17
N/A
|
1.49
+27%
|
2
+34%
|
2.11
+5%
|
1.81
-14%
|
2.01
+11%
|
1.81
-10%
|
1.5
-17%
|
0.84
-44%
|
0.66
-21%
|
0.85
+29%
|