3i Group PLC
LSE:III
Income Statement
Earnings Waterfall
3i Group PLC
Revenue
|
4.7B
GBP
|
Cost of Revenue
|
-63m
GBP
|
Gross Profit
|
4.7B
GBP
|
Operating Expenses
|
-141m
GBP
|
Operating Income
|
4.5B
GBP
|
Other Expenses
|
-43m
GBP
|
Net Income
|
4.5B
GBP
|
Income Statement
3i Group PLC
Sep-2003 | 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 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
136
N/A
|
125
-8%
|
362
+190%
|
727
+101%
|
947
+30%
|
1 053
+11%
|
1 012
-4%
|
1 406
+39%
|
1 548
+10%
|
1 041
-33%
|
341
-67%
|
(2 206)
N/A
|
(1 812)
+18%
|
843
N/A
|
834
-1%
|
601
-28%
|
(37)
N/A
|
(329)
-789%
|
182
N/A
|
769
+323%
|
839
+9%
|
693
-17%
|
760
+10%
|
851
+12%
|
779
-8%
|
812
+4%
|
1 401
+73%
|
1 399
0%
|
1 202
-14%
|
1 312
+9%
|
1 371
+4%
|
1 136
-17%
|
1 175
+3%
|
342
-71%
|
831
+143%
|
1 980
+138%
|
2 935
+48%
|
4 194
+43%
|
3 724
-11%
|
4 777
+28%
|
4 733
-1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(32)
|
(51)
|
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
|
(108)
|
0
|
(32)
|
0
|
0
|
0
|
(23)
|
(2)
|
(6)
|
(14)
|
(46)
|
(45)
|
(38)
|
(63)
|
|
Gross Profit |
104
N/A
|
74
-29%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1 291
N/A
|
0
N/A
|
1 280
N/A
|
0
N/A
|
1 136
N/A
|
0
N/A
|
319
N/A
|
1 325
+315%
|
1 974
+49%
|
2 921
+48%
|
4 148
+42%
|
3 679
-11%
|
4 739
+29%
|
4 670
-1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(43)
|
(75)
|
(112)
|
(210)
|
(166)
|
(172)
|
(236)
|
(279)
|
(335)
|
(306)
|
(187)
|
(122)
|
(156)
|
(220)
|
(207)
|
(152)
|
(135)
|
(96)
|
(116)
|
(117)
|
(71)
|
(76)
|
(70)
|
(33)
|
(66)
|
(24)
|
139
|
222
|
20
|
169
|
147
|
92
|
78
|
(112)
|
(101)
|
(110)
|
(109)
|
(123)
|
(134)
|
(138)
|
(141)
|
|
Selling, General & Administrative |
(41)
|
(72)
|
(45)
|
(6)
|
(7)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(79)
|
0
|
(87)
|
0
|
(68)
|
0
|
(80)
|
0
|
(85)
|
0
|
(85)
|
0
|
(73)
|
0
|
(79)
|
0
|
(92)
|
0
|
(100)
|
0
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(8)
|
0
|
(8)
|
0
|
(1)
|
0
|
(2)
|
0
|
(3)
|
0
|
(3)
|
(2)
|
(7)
|
0
|
(7)
|
0
|
(7)
|
0
|
(6)
|
0
|
|
Other Operating Expenses |
(2)
|
(3)
|
(67)
|
(204)
|
(159)
|
(172)
|
(236)
|
(279)
|
(335)
|
(306)
|
(187)
|
(122)
|
(156)
|
(220)
|
(207)
|
(152)
|
(135)
|
(96)
|
(116)
|
(117)
|
(71)
|
11
|
(70)
|
62
|
(66)
|
45
|
139
|
304
|
20
|
257
|
147
|
180
|
80
|
(32)
|
(99)
|
(24)
|
(109)
|
(24)
|
(134)
|
(32)
|
(141)
|
|
Operating Income |
61
N/A
|
(1)
N/A
|
250
N/A
|
517
+107%
|
781
+51%
|
881
+13%
|
776
-12%
|
1 127
+45%
|
1 213
+8%
|
735
-39%
|
154
-79%
|
(2 328)
N/A
|
(1 968)
+15%
|
623
N/A
|
627
+1%
|
449
-28%
|
(172)
N/A
|
(425)
-147%
|
66
N/A
|
652
+888%
|
768
+18%
|
617
-20%
|
690
+12%
|
818
+19%
|
713
-13%
|
788
+11%
|
1 540
+95%
|
1 513
-2%
|
1 222
-19%
|
1 449
+19%
|
1 518
+5%
|
1 228
-19%
|
1 253
+2%
|
207
-83%
|
728
+252%
|
1 864
+156%
|
2 812
+51%
|
4 025
+43%
|
3 545
-12%
|
4 601
+30%
|
4 529
-2%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
140
|
136
|
38
|
(17)
|
(43)
|
(48)
|
(40)
|
(69)
|
(3)
|
98
|
22
|
381
|
104
|
(462)
|
(354)
|
(263)
|
(195)
|
(353)
|
(271)
|
(289)
|
(76)
|
(93)
|
(66)
|
(107)
|
(118)
|
11
|
79
|
13
|
12
|
41
|
27
|
6
|
24
|
9
|
(19)
|
(9)
|
(12)
|
(5)
|
34
|
(26)
|
(41)
|
|
Non-Reccuring Items |
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(9)
|
(11)
|
(9)
|
0
|
(5)
|
0
|
(2)
|
0
|
(2)
|
0
|
(4)
|
0
|
(1)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
|
Total Other Income |
(1)
|
1
|
2
|
1
|
1
|
22
|
21
|
1
|
1
|
1
|
1
|
3
|
3
|
(2)
|
(3)
|
3
|
5
|
1
|
(240)
|
0
|
0
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
195
N/A
|
136
-30%
|
290
+113%
|
501
+73%
|
739
+48%
|
855
+16%
|
757
-11%
|
1 059
+40%
|
1 211
+14%
|
834
-31%
|
177
-79%
|
(1 944)
N/A
|
(1 861)
+4%
|
159
N/A
|
270
+70%
|
189
-30%
|
(362)
N/A
|
(777)
-115%
|
(445)
+43%
|
363
N/A
|
692
+91%
|
519
-25%
|
613
+18%
|
702
+15%
|
595
-15%
|
794
+33%
|
1 619
+104%
|
1 524
-6%
|
1 234
-19%
|
1 488
+21%
|
1 545
+4%
|
1 230
-20%
|
1 277
+4%
|
215
-83%
|
709
+230%
|
1 855
+162%
|
2 800
+51%
|
4 018
+44%
|
3 579
-11%
|
4 575
+28%
|
4 488
-2%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(40)
|
(29)
|
(22)
|
(3)
|
(2)
|
(3)
|
(4)
|
(3)
|
(3)
|
(6)
|
(7)
|
(4)
|
(3)
|
(5)
|
(5)
|
(3)
|
(4)
|
(6)
|
(6)
|
(3)
|
(1)
|
(2)
|
(5)
|
(2)
|
(1)
|
(2)
|
(4)
|
3
|
6
|
(25)
|
(25)
|
12
|
10
|
(1)
|
0
|
0
|
(2)
|
(5)
|
(4)
|
(2)
|
(2)
|
|
Income from Continuing Operations |
155
|
107
|
268
|
498
|
737
|
852
|
753
|
1 056
|
1 208
|
828
|
170
|
(1 948)
|
(1 864)
|
154
|
265
|
186
|
(366)
|
(783)
|
(451)
|
360
|
691
|
517
|
608
|
700
|
594
|
792
|
1 615
|
1 527
|
1 240
|
1 463
|
1 520
|
1 242
|
1 287
|
214
|
709
|
1 855
|
2 798
|
4 013
|
3 575
|
4 573
|
4 486
|
|
Net Income (Common) |
155
N/A
|
107
-31%
|
268
+150%
|
498
+86%
|
737
+48%
|
852
+16%
|
753
-12%
|
1 056
+40%
|
1 208
+14%
|
828
-31%
|
170
-79%
|
(1 948)
N/A
|
(1 864)
+4%
|
154
N/A
|
265
+72%
|
186
-30%
|
(366)
N/A
|
(783)
-114%
|
(451)
+42%
|
360
N/A
|
691
+92%
|
517
-25%
|
608
+18%
|
700
+15%
|
599
-14%
|
817
+36%
|
1 685
+106%
|
1 625
-4%
|
1 259
-23%
|
1 463
+16%
|
1 520
+4%
|
1 242
-18%
|
1 287
+4%
|
214
-83%
|
709
+231%
|
1 855
+162%
|
2 798
+51%
|
4 013
+43%
|
3 575
-11%
|
4 573
+28%
|
4 486
-2%
|
|
EPS (Diluted) |
0.16
N/A
|
0.1
-38%
|
0.26
+160%
|
0.5
+92%
|
0.76
+52%
|
0.94
+24%
|
0.86
-9%
|
1.48
+72%
|
1.96
+32%
|
1.09
-44%
|
0.28
-74%
|
-3.24
N/A
|
-2.19
+32%
|
0.15
N/A
|
0.27
+80%
|
0.19
-30%
|
-0.39
N/A
|
-0.83
-113%
|
-0.48
+42%
|
0.38
N/A
|
0.73
+92%
|
0.54
-26%
|
0.64
+19%
|
0.73
+14%
|
0.62
-15%
|
0.85
+37%
|
1.74
+105%
|
1.68
-3%
|
1.3
-23%
|
1.51
+16%
|
1.57
+4%
|
1.28
-18%
|
1.33
+4%
|
0.22
-83%
|
0.73
+232%
|
1.92
+163%
|
2.89
+51%
|
4.14
+43%
|
3.7
-11%
|
4.74
+28%
|
4.64
-2%
|