Kingfisher PLC
LSE:KGF
Income Statement
Earnings Waterfall
Kingfisher PLC
Revenue
|
13B
GBP
|
Cost of Revenue
|
-8.2B
GBP
|
Gross Profit
|
4.8B
GBP
|
Operating Expenses
|
-4.1B
GBP
|
Operating Income
|
674m
GBP
|
Other Expenses
|
-329m
GBP
|
Net Income
|
345m
GBP
|
Income Statement
Kingfisher PLC
Jul-2020 | Jan-2021 | Jul-2021 | Jan-2022 | Jul-2022 | Jan-2023 | Jul-2023 | Jan-2024 | ||
---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||
Revenue |
11 437
N/A
|
12 343
+8%
|
13 523
+10%
|
13 183
-3%
|
12 891
-2%
|
13 059
+1%
|
13 130
+1%
|
12 980
-1%
|
|
Gross Profit | |||||||||
Cost of Revenue |
(7 217)
|
(7 770)
|
(8 439)
|
(8 248)
|
(8 157)
|
(8 264)
|
(8 336)
|
(8 204)
|
|
Gross Profit |
4 220
N/A
|
4 573
+8%
|
5 084
+11%
|
4 935
-3%
|
4 734
-4%
|
4 795
+1%
|
4 794
0%
|
4 776
0%
|
|
Operating Income | |||||||||
Operating Expenses |
(3 422)
|
(3 633)
|
(3 911)
|
(3 854)
|
(3 867)
|
(3 930)
|
(4 062)
|
(4 102)
|
|
Selling, General & Administrative |
(3 444)
|
(3 652)
|
(3 931)
|
(3 877)
|
(3 889)
|
(3 955)
|
(4 088)
|
(4 125)
|
|
Other Operating Expenses |
22
|
19
|
20
|
23
|
22
|
25
|
26
|
23
|
|
Operating Income |
798
N/A
|
940
+18%
|
1 173
+25%
|
1 081
-8%
|
867
-20%
|
865
0%
|
732
-15%
|
674
-8%
|
|
Pre-Tax Income | |||||||||
Interest Income Expense |
(180)
|
(167)
|
(147)
|
(137)
|
(123)
|
(118)
|
(122)
|
(117)
|
|
Non-Reccuring Items |
(365)
|
(30)
|
(5)
|
58
|
52
|
(147)
|
(168)
|
(93)
|
|
Total Other Income |
3
|
13
|
14
|
5
|
8
|
11
|
12
|
11
|
|
Pre-Tax Income |
256
N/A
|
756
+195%
|
1 035
+37%
|
1 007
-3%
|
804
-20%
|
611
-24%
|
454
-26%
|
475
+5%
|
|
Net Income | |||||||||
Tax Provision |
(102)
|
(164)
|
(204)
|
(164)
|
(144)
|
(140)
|
(119)
|
(130)
|
|
Income from Continuing Operations |
154
|
592
|
831
|
843
|
660
|
471
|
335
|
345
|
|
Net Income (Common) |
154
N/A
|
592
+284%
|
556
-6%
|
843
+52%
|
660
-22%
|
471
-29%
|
335
-29%
|
345
+3%
|
|
EPS (Diluted) |
0.07
N/A
|
0.28
+300%
|
0.26
-7%
|
0.4
+54%
|
0.32
-20%
|
0.24
-25%
|
0.17
-29%
|
0.18
+6%
|