Primary Health Properties PLC
LSE:PHP
Income Statement
Earnings Waterfall
Primary Health Properties PLC
Revenue
|
169.8m
GBP
|
Cost of Revenue
|
-18.8m
GBP
|
Gross Profit
|
151m
GBP
|
Operating Expenses
|
-13.2m
GBP
|
Operating Income
|
137.8m
GBP
|
Other Expenses
|
-110.5m
GBP
|
Net Income
|
27.3m
GBP
|
Income Statement
Primary Health Properties PLC
Jun-2003 | Dec-2003 | Jun-2004 | Dec-2004 | Jun-2005 | Dec-2005 | Jun-2006 | Dec-2006 | 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 |
7
N/A
|
7
+6%
|
8
+7%
|
9
+12%
|
10
+12%
|
10
+9%
|
11
+6%
|
12
+10%
|
8
-34%
|
17
+114%
|
20
+14%
|
21
+7%
|
21
+1%
|
23
+6%
|
27
+19%
|
30
+12%
|
31
+2%
|
32
+3%
|
33
+5%
|
37
+10%
|
42
+15%
|
52
+23%
|
60
+16%
|
61
+3%
|
63
+3%
|
65
+3%
|
67
+4%
|
70
+4%
|
73
+3%
|
76
+5%
|
80
+5%
|
97
+22%
|
121
+25%
|
133
+10%
|
139
+5%
|
143
+3%
|
146
+2%
|
151
+4%
|
154
+2%
|
161
+5%
|
170
+5%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(6)
|
(6)
|
(8)
|
(9)
|
(9)
|
(11)
|
(13)
|
(15)
|
(19)
|
|
Gross Profit |
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
|
11
N/A
|
21
+100%
|
22
+6%
|
27
+19%
|
30
+12%
|
30
+2%
|
31
+3%
|
33
+5%
|
36
+11%
|
42
+15%
|
51
+23%
|
59
+16%
|
61
+2%
|
62
+3%
|
64
+3%
|
67
+4%
|
69
+4%
|
71
+3%
|
74
+4%
|
76
+3%
|
93
+21%
|
116
+25%
|
127
+10%
|
131
+4%
|
134
+2%
|
137
+2%
|
140
+2%
|
142
+1%
|
146
+3%
|
151
+3%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(2)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(7)
|
(10)
|
(6)
|
(7)
|
(7)
|
(7)
|
(8)
|
(9)
|
(10)
|
(10)
|
(11)
|
(12)
|
(13)
|
(13)
|
(12)
|
(11)
|
(11)
|
(10)
|
(11)
|
(13)
|
|
Selling, General & Administrative |
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(2)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(7)
|
(7)
|
(6)
|
(7)
|
(7)
|
(7)
|
(8)
|
(9)
|
(10)
|
(10)
|
(11)
|
(12)
|
(13)
|
(13)
|
(12)
|
(11)
|
(11)
|
(10)
|
(10)
|
(12)
|
|
Depreciation & Amortization |
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
|
0
|
0
|
(0)
|
(1)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
5
N/A
|
6
+5%
|
6
+6%
|
7
+10%
|
7
+13%
|
8
+10%
|
8
+4%
|
9
+2%
|
6
-28%
|
13
+116%
|
15
+17%
|
17
+9%
|
18
+7%
|
19
+7%
|
22
+13%
|
25
+13%
|
25
+2%
|
26
+3%
|
28
+6%
|
31
+12%
|
36
+15%
|
44
+25%
|
49
+10%
|
54
+11%
|
55
+2%
|
57
+3%
|
59
+4%
|
62
+4%
|
63
+2%
|
64
+3%
|
67
+3%
|
82
+23%
|
103
+26%
|
114
+10%
|
118
+4%
|
122
+4%
|
126
+3%
|
129
+2%
|
132
+2%
|
136
+3%
|
138
+1%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(3)
|
(3)
|
(3)
|
1
|
12
|
15
|
10
|
15
|
(20)
|
(28)
|
(38)
|
(41)
|
(7)
|
10
|
5
|
(2)
|
(12)
|
(20)
|
(23)
|
(15)
|
(9)
|
(7)
|
(9)
|
(4)
|
3
|
(5)
|
(13)
|
4
|
32
|
24
|
11
|
(1)
|
(24)
|
(37)
|
(4)
|
61
|
73
|
71
|
(76)
|
(148)
|
(109)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
(4)
|
(4)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(4)
|
(6)
|
0
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(148)
|
(145)
|
4
|
3
|
(34)
|
(53)
|
(18)
|
6
|
4
|
3
|
|
Gain/Loss on Disposition of Assets |
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
|
0
|
0
|
0
|
0
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(3)
|
(4)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(3)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(6)
|
|
Pre-Tax Income |
2
N/A
|
2
+10%
|
2
+3%
|
7
+189%
|
19
+171%
|
23
+18%
|
18
-19%
|
18
-2%
|
(18)
N/A
|
(19)
-3%
|
(24)
-28%
|
(25)
-6%
|
11
N/A
|
29
+172%
|
27
-7%
|
22
-18%
|
13
-44%
|
5
-62%
|
1
-77%
|
11
+834%
|
20
+92%
|
29
+42%
|
37
+29%
|
47
+28%
|
56
+19%
|
49
-12%
|
44
-11%
|
63
+43%
|
92
+47%
|
86
-6%
|
74
-14%
|
(71)
N/A
|
(70)
+0%
|
76
N/A
|
112
+49%
|
145
+29%
|
142
-2%
|
177
+25%
|
57
-68%
|
(12)
N/A
|
26
N/A
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(0)
|
(0)
|
0
|
(2)
|
(7)
|
(6)
|
(2)
|
20
|
0
|
(0)
|
(0)
|
0
|
0
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(0)
|
(1)
|
(2)
|
(2)
|
(1)
|
1
|
1
|
|
Income from Continuing Operations |
2
|
2
|
2
|
5
|
13
|
16
|
16
|
38
|
(18)
|
(19)
|
(24)
|
(25)
|
11
|
28
|
26
|
22
|
13
|
5
|
1
|
11
|
20
|
29
|
37
|
47
|
56
|
49
|
44
|
63
|
92
|
86
|
74
|
(71)
|
(71)
|
75
|
112
|
144
|
140
|
176
|
56
|
(11)
|
27
|
|
Net Income (Common) |
2
N/A
|
2
+11%
|
2
+15%
|
5
+117%
|
13
+136%
|
16
+29%
|
16
-3%
|
38
+137%
|
(18)
N/A
|
(19)
-4%
|
(24)
-28%
|
(25)
-5%
|
11
N/A
|
28
+158%
|
26
-8%
|
22
-13%
|
13
-44%
|
5
-62%
|
1
-77%
|
11
+834%
|
20
+92%
|
29
+42%
|
37
+29%
|
47
+28%
|
56
+19%
|
49
-12%
|
44
-11%
|
63
+43%
|
92
+47%
|
86
-6%
|
74
-14%
|
(71)
N/A
|
(71)
-1%
|
75
N/A
|
112
+50%
|
144
+28%
|
140
-3%
|
176
+25%
|
56
-68%
|
(11)
N/A
|
27
N/A
|
|
EPS (Diluted) |
0.02
N/A
|
0.02
N/A
|
0.03
+50%
|
0.06
+100%
|
0.13
+117%
|
0.17
+31%
|
0.16
-6%
|
0.38
+138%
|
-0.13
N/A
|
-0.13
N/A
|
-0.16
-23%
|
-0.17
-6%
|
0.06
N/A
|
0.13
+117%
|
0.1
-23%
|
0.09
-10%
|
0.05
-44%
|
0.01
-80%
|
0
N/A
|
0.03
N/A
|
0.06
+100%
|
0.07
+17%
|
0.08
+14%
|
0.08
N/A
|
0.11
+38%
|
0.07
-36%
|
0.07
N/A
|
0.1
+43%
|
0.15
+50%
|
0.13
-13%
|
0.1
-23%
|
-0.06
N/A
|
-0.07
-17%
|
0.06
N/A
|
0.09
+50%
|
0.11
+22%
|
0.1
-9%
|
0.12
+20%
|
0.02
-83%
|
-0.01
N/A
|
0.02
N/A
|