Hunting PLC
LSE:HTG
Income Statement
Earnings Waterfall
Hunting PLC
Revenue
|
929.1m
USD
|
Cost of Revenue
|
-701.4m
USD
|
Gross Profit
|
227.7m
USD
|
Operating Expenses
|
-167.8m
USD
|
Operating Income
|
59.9m
USD
|
Other Expenses
|
57.2m
USD
|
Net Income
|
117.1m
USD
|
Income Statement
Hunting PLC
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 | 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 |
1 953
N/A
|
1 960
+0%
|
2 125
+8%
|
2 394
+13%
|
2 759
+15%
|
3 092
+12%
|
3 337
+8%
|
2 175
-35%
|
797
-63%
|
772
-3%
|
806
+4%
|
720
-11%
|
559
-22%
|
542
-3%
|
655
+21%
|
766
+17%
|
975
+27%
|
1 210
+24%
|
1 309
+8%
|
1 323
+1%
|
1 294
-2%
|
1 302
+1%
|
1 387
+6%
|
1 186
-14%
|
811
-32%
|
575
-29%
|
456
-21%
|
546
+20%
|
723
+32%
|
847
+17%
|
911
+8%
|
978
+7%
|
960
-2%
|
829
-14%
|
626
-24%
|
493
-21%
|
522
+6%
|
613
+18%
|
726
+18%
|
868
+20%
|
929
+7%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(1 818)
|
(1 814)
|
(1 955)
|
(2 189)
|
(2 528)
|
(2 821)
|
(3 023)
|
(1 896)
|
(573)
|
(537)
|
(584)
|
(532)
|
(406)
|
(399)
|
(473)
|
(554)
|
(686)
|
(820)
|
(887)
|
(906)
|
(899)
|
(906)
|
(943)
|
(835)
|
(615)
|
(473)
|
(404)
|
(447)
|
(548)
|
(606)
|
(636)
|
(694)
|
(694)
|
(625)
|
(501)
|
(406)
|
(421)
|
(481)
|
(554)
|
(658)
|
(701)
|
|
Gross Profit |
135
N/A
|
146
+8%
|
170
+17%
|
204
+20%
|
232
+14%
|
272
+17%
|
314
+16%
|
279
-11%
|
224
-20%
|
235
+5%
|
222
-5%
|
189
-15%
|
152
-19%
|
143
-6%
|
182
+28%
|
212
+17%
|
289
+36%
|
390
+35%
|
423
+8%
|
418
-1%
|
395
-5%
|
396
+0%
|
444
+12%
|
351
-21%
|
195
-44%
|
102
-48%
|
52
-49%
|
99
+91%
|
175
+76%
|
241
+38%
|
275
+14%
|
283
+3%
|
266
-6%
|
203
-24%
|
125
-39%
|
86
-31%
|
101
+17%
|
132
+32%
|
171
+30%
|
210
+22%
|
228
+9%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(93)
|
(100)
|
(123)
|
(146)
|
(150)
|
(162)
|
(155)
|
(151)
|
(126)
|
(126)
|
(130)
|
(110)
|
(97)
|
(91)
|
(116)
|
(138)
|
(183)
|
(241)
|
(265)
|
(267)
|
(241)
|
(240)
|
(266)
|
(254)
|
(217)
|
(194)
|
(181)
|
(180)
|
(194)
|
(194)
|
(203)
|
(206)
|
(207)
|
(189)
|
(166)
|
(146)
|
(144)
|
(148)
|
(172)
|
(185)
|
(168)
|
|
Selling, General & Administrative |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
(225)
|
0
|
(180)
|
0
|
(150)
|
0
|
(166)
|
0
|
(176)
|
0
|
(182)
|
0
|
(151)
|
0
|
(140)
|
(76)
|
(171)
|
(184)
|
(168)
|
|
Research & Development |
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
|
(2)
|
(5)
|
(5)
|
(5)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
(20)
|
(38)
|
(45)
|
(44)
|
(43)
|
(44)
|
(43)
|
(40)
|
(39)
|
(37)
|
(33)
|
(30)
|
(29)
|
(29)
|
(29)
|
(29)
|
(29)
|
(26)
|
(17)
|
(9)
|
(7)
|
(2)
|
0
|
0
|
0
|
|
Other Operating Expenses |
(93)
|
(100)
|
(123)
|
(146)
|
(150)
|
(163)
|
(155)
|
(151)
|
(126)
|
(126)
|
(129)
|
(111)
|
(97)
|
(91)
|
(116)
|
(133)
|
(160)
|
(203)
|
(221)
|
(224)
|
(199)
|
(198)
|
2
|
(214)
|
1
|
(157)
|
2
|
(150)
|
2
|
(165)
|
3
|
(177)
|
4
|
(163)
|
2
|
(137)
|
2
|
(68)
|
4
|
4
|
5
|
|
Operating Income |
42
N/A
|
46
+10%
|
47
+3%
|
59
+24%
|
82
+39%
|
110
+34%
|
160
+45%
|
128
-20%
|
98
-23%
|
108
+10%
|
93
-14%
|
78
-16%
|
55
-29%
|
51
-7%
|
66
+28%
|
74
+12%
|
107
+44%
|
149
+40%
|
157
+5%
|
151
-4%
|
154
+2%
|
156
+1%
|
178
+14%
|
97
-46%
|
(22)
N/A
|
(92)
-321%
|
(129)
-41%
|
(81)
+37%
|
(19)
+77%
|
47
N/A
|
72
+53%
|
78
+7%
|
60
-23%
|
14
-76%
|
(41)
N/A
|
(60)
-44%
|
(44)
+27%
|
(16)
+65%
|
(1)
+95%
|
25
N/A
|
60
+137%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(7)
|
(6)
|
(8)
|
(11)
|
(7)
|
(8)
|
(10)
|
(9)
|
(8)
|
(9)
|
(4)
|
6
|
4
|
1
|
3
|
1
|
(2)
|
(7)
|
(7)
|
(5)
|
(3)
|
(3)
|
0
|
(5)
|
(1)
|
(5)
|
3
|
(4)
|
(1)
|
(2)
|
3
|
(1)
|
1
|
(1)
|
0
|
(3)
|
(4)
|
(5)
|
(3)
|
(6)
|
(6)
|
|
Non-Reccuring Items |
0
|
0
|
(9)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(69)
|
(69)
|
1
|
(10)
|
(18)
|
(8)
|
(42)
|
(57)
|
(23)
|
(17)
|
(15)
|
(8)
|
(67)
|
(118)
|
(262)
|
(204)
|
(18)
|
(7)
|
(8)
|
(10)
|
1
|
0
|
(13)
|
(194)
|
(180)
|
(3)
|
(37)
|
(36)
|
3
|
2
|
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
|
0
|
(3)
|
0
|
(5)
|
0
|
(0)
|
0
|
(0)
|
0
|
(1)
|
0
|
(1)
|
0
|
(2)
|
0
|
(1)
|
0
|
(2)
|
0
|
(4)
|
|
Pre-Tax Income |
35
N/A
|
40
+15%
|
30
-24%
|
47
+57%
|
74
+57%
|
102
+37%
|
149
+47%
|
119
-20%
|
90
-24%
|
100
+10%
|
20
-80%
|
15
-22%
|
60
+294%
|
42
-31%
|
51
+22%
|
68
+32%
|
62
-8%
|
85
+37%
|
127
+49%
|
129
+1%
|
136
+6%
|
145
+7%
|
109
-25%
|
(26)
N/A
|
(289)
-1 004%
|
(301)
-4%
|
(144)
+52%
|
(92)
+36%
|
(28)
+69%
|
35
N/A
|
75
+113%
|
77
+3%
|
46
-41%
|
(180)
N/A
|
(223)
-24%
|
(66)
+70%
|
(86)
-29%
|
(57)
+33%
|
(2)
+96%
|
21
N/A
|
50
+136%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(12)
|
(14)
|
(9)
|
(16)
|
(27)
|
(36)
|
(53)
|
(45)
|
(36)
|
(36)
|
(15)
|
(13)
|
(19)
|
(13)
|
(15)
|
(20)
|
(12)
|
(14)
|
(28)
|
(31)
|
(29)
|
(29)
|
(37)
|
(8)
|
58
|
60
|
23
|
8
|
(1)
|
(8)
|
11
|
9
|
(4)
|
(17)
|
(15)
|
4
|
(4)
|
(4)
|
(1)
|
(4)
|
69
|
|
Income from Continuing Operations |
23
|
26
|
21
|
32
|
48
|
65
|
97
|
74
|
55
|
64
|
4
|
2
|
42
|
29
|
36
|
48
|
51
|
71
|
99
|
98
|
108
|
117
|
72
|
(34)
|
(231)
|
(241)
|
(121)
|
(84)
|
(29)
|
27
|
86
|
85
|
41
|
(197)
|
(238)
|
(62)
|
(90)
|
(62)
|
(4)
|
17
|
119
|
|
Income to Minority Interest |
(6)
|
(3)
|
(1)
|
(2)
|
(3)
|
(5)
|
(7)
|
(10)
|
(10)
|
(8)
|
(7)
|
(6)
|
(5)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(3)
|
(4)
|
(3)
|
1
|
3
|
6
|
3
|
3
|
5
|
4
|
1
|
(2)
|
0
|
4
|
3
|
4
|
3
|
(1)
|
(2)
|
(2)
|
|
Net Income (Common) |
11
N/A
|
17
+56%
|
16
-7%
|
29
+87%
|
44
+53%
|
60
+36%
|
90
+48%
|
93
+4%
|
115
+24%
|
140
+22%
|
530
+277%
|
489
-8%
|
44
-91%
|
27
-39%
|
34
+26%
|
132
+288%
|
128
-3%
|
67
-48%
|
202
+204%
|
212
+5%
|
118
-44%
|
115
-3%
|
69
-40%
|
(31)
N/A
|
(227)
-622%
|
(230)
-1%
|
(108)
+53%
|
(82)
+24%
|
(27)
+67%
|
31
N/A
|
89
+184%
|
87
-3%
|
40
-54%
|
(197)
N/A
|
(235)
-19%
|
(59)
+75%
|
(86)
-46%
|
(59)
+31%
|
(5)
+92%
|
15
N/A
|
117
+665%
|
|
EPS (Diluted) |
0.1
N/A
|
0.16
+60%
|
0.14
-13%
|
0.26
+86%
|
0.34
+31%
|
0.45
+32%
|
0.66
+47%
|
0.68
+3%
|
0.85
+25%
|
1.03
+21%
|
4.04
+292%
|
3.65
-10%
|
0.33
-91%
|
0.19
-42%
|
0.24
+26%
|
0.97
+304%
|
0.87
-10%
|
0.45
-48%
|
1.35
+200%
|
1.41
+4%
|
0.78
-45%
|
0.76
-3%
|
0.45
-41%
|
-0.21
N/A
|
-1.53
-629%
|
-1.55
-1%
|
-0.71
+54%
|
-0.49
+31%
|
-0.16
+67%
|
0.19
N/A
|
0.52
+174%
|
0.49
-6%
|
0.23
-53%
|
-1.2
N/A
|
-1.43
-19%
|
-0.35
+76%
|
-0.53
-51%
|
-0.38
+28%
|
-0.03
+92%
|
0.1
N/A
|
0.7
+600%
|