PPHE Hotel Group Ltd
LSE:PPH
Income Statement
Earnings Waterfall
PPHE Hotel Group Ltd
Revenue
|
414.6m
GBP
|
Operating Expenses
|
-331.5m
GBP
|
Operating Income
|
83.1m
GBP
|
Other Expenses
|
-60.7m
GBP
|
Net Income
|
22.4m
GBP
|
Income Statement
PPHE Hotel Group Ltd
Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||
Revenue |
358
N/A
|
264
-26%
|
102
-61%
|
66
-35%
|
141
+115%
|
229
+62%
|
330
+44%
|
397
+20%
|
415
+4%
|
|
Operating Income | ||||||||||
Operating Expenses |
(277)
|
(232)
|
(183)
|
(131)
|
(181)
|
(216)
|
(278)
|
(315)
|
(331)
|
|
Selling, General & Administrative |
(219)
|
(1)
|
(126)
|
(2)
|
(130)
|
(2)
|
(223)
|
(3)
|
(267)
|
|
Depreciation & Amortization |
(42)
|
(42)
|
(47)
|
(45)
|
(43)
|
(44)
|
(40)
|
(41)
|
(45)
|
|
Other Operating Expenses |
(16)
|
(189)
|
(10)
|
(85)
|
(8)
|
(170)
|
(15)
|
(272)
|
(20)
|
|
Operating Income |
81
N/A
|
32
-60%
|
(81)
N/A
|
(65)
+19%
|
(40)
+39%
|
12
N/A
|
52
+320%
|
82
+58%
|
83
+1%
|
|
Pre-Tax Income | ||||||||||
Interest Income Expense |
(30)
|
(40)
|
(36)
|
(34)
|
(30)
|
(37)
|
(26)
|
(47)
|
(32)
|
|
Non-Reccuring Items |
0
|
(2)
|
22
|
(1)
|
17
|
(5)
|
2
|
(1)
|
(1)
|
|
Gain/Loss on Disposition of Assets |
(0)
|
(2)
|
(1)
|
1
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Total Other Income |
(13)
|
6
|
2
|
(5)
|
(6)
|
(3)
|
(16)
|
5
|
(20)
|
|
Pre-Tax Income |
38
N/A
|
(6)
N/A
|
(95)
-1 368%
|
(104)
-10%
|
(58)
+45%
|
(33)
+42%
|
11
N/A
|
40
+246%
|
29
-27%
|
|
Net Income | ||||||||||
Tax Provision |
4
|
5
|
1
|
(2)
|
5
|
5
|
3
|
2
|
(2)
|
|
Income from Continuing Operations |
43
|
(1)
|
(94)
|
(107)
|
(53)
|
(28)
|
15
|
42
|
27
|
|
Income to Minority Interest |
(9)
|
(2)
|
12
|
11
|
0
|
(1)
|
(5)
|
(6)
|
(5)
|
|
Net Income (Common) |
34
N/A
|
(1)
N/A
|
(82)
-7 178%
|
(96)
-17%
|
(52)
+45%
|
(30)
+43%
|
10
N/A
|
36
+256%
|
22
-38%
|
|
EPS (Diluted) |
0.8
N/A
|
-0.02
N/A
|
-1.92
-9 500%
|
-2.25
-17%
|
-1.23
+45%
|
-0.69
+44%
|
0.24
N/A
|
0.85
+254%
|
0.53
-38%
|