Johnson Matthey PLC
LSE:JMAT
Income Statement
Earnings Waterfall
Johnson Matthey PLC
Revenue
|
14.1B
GBP
|
Cost of Revenue
|
-13.2B
GBP
|
Gross Profit
|
954m
GBP
|
Operating Expenses
|
-540m
GBP
|
Operating Income
|
414m
GBP
|
Other Expenses
|
-235m
GBP
|
Net Income
|
179m
GBP
|
Income Statement
Johnson Matthey 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 |
4 242
N/A
|
4 493
+6%
|
4 789
+7%
|
4 626
-3%
|
4 449
-4%
|
4 756
+7%
|
5 395
+13%
|
6 152
+14%
|
6 742
+10%
|
7 499
+11%
|
8 342
+11%
|
7 848
-6%
|
7 069
-10%
|
7 839
+11%
|
8 825
+13%
|
9 985
+13%
|
11 323
+13%
|
12 023
+6%
|
11 015
-8%
|
10 729
-3%
|
12 247
+14%
|
11 155
-9%
|
9 545
-14%
|
10 060
+5%
|
11 015
+9%
|
10 714
-3%
|
10 584
-1%
|
12 031
+14%
|
12 884
+7%
|
10 274
-20%
|
8 763
-15%
|
10 745
+23%
|
10 455
-3%
|
14 577
+39%
|
14 738
+1%
|
15 435
+5%
|
16 959
+10%
|
16 025
-6%
|
14 767
-8%
|
14 933
+1%
|
14 136
-5%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(4 041)
|
(4 288)
|
(4 493)
|
(4 246)
|
(4 068)
|
(4 344)
|
(4 976)
|
(5 714)
|
(6 287)
|
(7 007)
|
(7 795)
|
(7 324)
|
(6 586)
|
(7 325)
|
(8 238)
|
(9 328)
|
(10 618)
|
(11 270)
|
(10 279)
|
(10 025)
|
(11 484)
|
(10 356)
|
(8 747)
|
(9 242)
|
(10 190)
|
(9 947)
|
(9 824)
|
(11 188)
|
(12 004)
|
(9 366)
|
(7 814)
|
(9 729)
|
(9 416)
|
(13 576)
|
(13 842)
|
(14 481)
|
(15 863)
|
(14 971)
|
(13 774)
|
(13 939)
|
(13 182)
|
|
Gross Profit |
201
N/A
|
205
+2%
|
296
+44%
|
380
+28%
|
381
+0%
|
412
+8%
|
419
+2%
|
438
+5%
|
455
+4%
|
492
+8%
|
547
+11%
|
524
-4%
|
484
-8%
|
514
+6%
|
587
+14%
|
657
+12%
|
705
+7%
|
753
+7%
|
737
-2%
|
704
-4%
|
763
+8%
|
799
+5%
|
798
0%
|
818
+2%
|
825
+1%
|
767
-7%
|
759
-1%
|
843
+11%
|
880
+4%
|
908
+3%
|
949
+4%
|
1 016
+7%
|
1 039
+2%
|
1 001
-4%
|
896
-10%
|
954
+6%
|
1 096
+15%
|
1 054
-4%
|
993
-6%
|
994
+0%
|
954
-4%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(19)
|
(20)
|
(93)
|
(163)
|
(161)
|
(178)
|
(188)
|
(186)
|
(187)
|
(198)
|
(226)
|
(234)
|
(235)
|
(252)
|
(275)
|
(305)
|
(372)
|
(320)
|
(315)
|
(305)
|
(336)
|
(351)
|
(348)
|
(358)
|
(301)
|
(337)
|
(319)
|
(350)
|
(373)
|
(402)
|
(548)
|
(464)
|
(513)
|
(473)
|
(481)
|
(459)
|
(501)
|
(523)
|
(520)
|
(525)
|
(540)
|
|
Selling, General & Administrative |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(327)
|
0
|
(337)
|
0
|
(316)
|
0
|
(327)
|
(183)
|
(380)
|
(403)
|
(443)
|
(479)
|
(453)
|
(469)
|
(449)
|
(493)
|
(517)
|
(515)
|
(520)
|
(535)
|
|
Depreciation & Amortization |
(19)
|
(20)
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(3)
|
(7)
|
(9)
|
(9)
|
(10)
|
(10)
|
(15)
|
(18)
|
(17)
|
(17)
|
(17)
|
(20)
|
(24)
|
(19)
|
(21)
|
(18)
|
(21)
|
(19)
|
(23)
|
(20)
|
(22)
|
(16)
|
(21)
|
(13)
|
(20)
|
(12)
|
(10)
|
(8)
|
(6)
|
(5)
|
(5)
|
(5)
|
|
Other Operating Expenses |
0
|
0
|
(93)
|
(163)
|
(161)
|
(178)
|
(188)
|
(186)
|
(186)
|
(195)
|
(219)
|
(225)
|
(226)
|
(242)
|
(265)
|
(290)
|
(354)
|
(303)
|
(298)
|
(288)
|
(316)
|
0
|
(329)
|
0
|
(284)
|
0
|
(300)
|
0
|
(170)
|
0
|
(129)
|
0
|
(21)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
182
N/A
|
186
+2%
|
203
+10%
|
217
+6%
|
220
+2%
|
235
+7%
|
231
-2%
|
252
+9%
|
268
+6%
|
294
+10%
|
321
+9%
|
289
-10%
|
249
-14%
|
262
+5%
|
312
+19%
|
352
+13%
|
333
-5%
|
433
+30%
|
422
-3%
|
399
-5%
|
427
+7%
|
448
+5%
|
450
+1%
|
460
+2%
|
523
+14%
|
430
-18%
|
440
+2%
|
493
+12%
|
507
+3%
|
506
0%
|
401
-21%
|
552
+38%
|
526
-5%
|
528
+0%
|
415
-21%
|
495
+19%
|
595
+20%
|
531
-11%
|
473
-11%
|
469
-1%
|
414
-12%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(17)
|
(16)
|
(15)
|
(13)
|
(14)
|
(15)
|
(19)
|
(26)
|
(26)
|
(31)
|
(39)
|
(31)
|
(21)
|
(18)
|
(18)
|
(21)
|
(23)
|
(24)
|
(28)
|
(33)
|
(39)
|
(31)
|
(38)
|
(29)
|
(36)
|
(26)
|
(32)
|
(31)
|
(32)
|
(38)
|
(42)
|
(46)
|
(57)
|
(85)
|
(91)
|
(90)
|
(71)
|
(62)
|
(54)
|
(70)
|
(93)
|
|
Non-Reccuring Items |
(8)
|
2
|
(13)
|
(37)
|
(21)
|
(6)
|
0
|
0
|
0
|
0
|
0
|
(9)
|
(9)
|
(11)
|
(27)
|
(72)
|
0
|
0
|
0
|
(17)
|
(17)
|
0
|
0
|
73
|
131
|
(11)
|
(142)
|
0
|
(19)
|
(147)
|
0
|
(21)
|
0
|
(140)
|
(218)
|
(186)
|
(330)
|
(276)
|
(27)
|
(63)
|
(83)
|
|
Gain/Loss on Disposition of Assets |
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(4)
|
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
|
|
Total Other Income |
10
|
6
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(11)
|
0
|
(8)
|
0
|
(7)
|
0
|
(1)
|
0
|
(1)
|
0
|
3
|
0
|
2
|
0
|
5
|
0
|
2
|
0
|
8
|
0
|
|
Pre-Tax Income |
172
N/A
|
178
+3%
|
179
+0%
|
167
-6%
|
186
+11%
|
214
+15%
|
212
-1%
|
227
+7%
|
242
+7%
|
262
+8%
|
283
+8%
|
249
-12%
|
219
-12%
|
229
+5%
|
263
+15%
|
259
-1%
|
310
+20%
|
409
+32%
|
394
-4%
|
349
-12%
|
371
+6%
|
407
+10%
|
412
+1%
|
496
+20%
|
618
+25%
|
386
-38%
|
266
-31%
|
462
+74%
|
456
-1%
|
320
-30%
|
359
+12%
|
488
+36%
|
469
-4%
|
305
-35%
|
106
-65%
|
224
+111%
|
194
-13%
|
195
+1%
|
392
+101%
|
344
-12%
|
238
-31%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(54)
|
(58)
|
(56)
|
(47)
|
(51)
|
(63)
|
(62)
|
(65)
|
(67)
|
(77)
|
(86)
|
(77)
|
(66)
|
(64)
|
(72)
|
(76)
|
(83)
|
(94)
|
(85)
|
(78)
|
(69)
|
(68)
|
(74)
|
(69)
|
(84)
|
(61)
|
(43)
|
(77)
|
(80)
|
(22)
|
(26)
|
(75)
|
(84)
|
(50)
|
(3)
|
(30)
|
(48)
|
(79)
|
(98)
|
(80)
|
(61)
|
|
Income from Continuing Operations |
118
|
120
|
122
|
121
|
134
|
151
|
151
|
162
|
175
|
185
|
197
|
173
|
153
|
164
|
191
|
184
|
227
|
315
|
310
|
271
|
301
|
339
|
338
|
427
|
534
|
326
|
224
|
385
|
376
|
298
|
334
|
413
|
385
|
255
|
103
|
194
|
146
|
116
|
294
|
264
|
177
|
|
Income to Minority Interest |
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
(1)
|
(0)
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
1
|
1
|
7
|
7
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
120
N/A
|
122
+2%
|
117
-4%
|
116
-2%
|
135
+17%
|
152
+13%
|
158
+4%
|
207
+30%
|
213
+3%
|
186
-12%
|
197
+6%
|
174
-11%
|
155
-11%
|
164
+6%
|
190
+16%
|
182
-4%
|
226
+25%
|
316
+40%
|
310
-2%
|
272
-12%
|
302
+11%
|
340
+13%
|
340
0%
|
429
+26%
|
535
+25%
|
333
-38%
|
231
-31%
|
386
+67%
|
377
-2%
|
298
-21%
|
333
+12%
|
413
+24%
|
385
-7%
|
255
-34%
|
103
-60%
|
205
+99%
|
153
-25%
|
(101)
N/A
|
87
N/A
|
276
+217%
|
179
-35%
|
|
EPS (Diluted) |
0.61
N/A
|
0.62
+2%
|
0.59
-5%
|
0.59
N/A
|
0.69
+17%
|
0.78
+13%
|
0.81
+4%
|
1.05
+30%
|
1.1
+5%
|
0.97
-12%
|
1.02
+5%
|
0.9
-12%
|
0.8
-11%
|
0.85
+6%
|
0.99
+16%
|
0.96
-3%
|
1.18
+23%
|
1.62
+37%
|
1.58
-2%
|
1.39
-12%
|
1.57
+13%
|
1.77
+13%
|
1.76
-1%
|
2.23
+27%
|
2.79
+25%
|
1.76
-37%
|
1.27
-28%
|
2.01
+58%
|
1.96
-2%
|
1.55
-21%
|
1.73
+12%
|
2.14
+24%
|
2
-7%
|
1.32
-34%
|
0.53
-60%
|
1.06
+100%
|
0.79
-25%
|
-0.52
N/A
|
0.47
N/A
|
1.5
+219%
|
0.96
-36%
|