Persimmon PLC
LSE:PSN
Income Statement
Earnings Waterfall
Persimmon PLC
Revenue
|
2.8B
GBP
|
Cost of Revenue
|
-2.3B
GBP
|
Gross Profit
|
520.1m
GBP
|
Operating Expenses
|
-173.2m
GBP
|
Operating Income
|
346.9m
GBP
|
Other Expenses
|
-91.5m
GBP
|
Net Income
|
255.4m
GBP
|
Income Statement
Persimmon PLC
Dec-2003 | Jun-2004 | Dec-2004 | Jun-2005 | Dec-2005 | Jun-2006 | Dec-2006 | Jun-2007 | 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 |
1 883
N/A
|
2 062
+10%
|
2 131
+3%
|
2 188
+3%
|
2 286
+4%
|
2 743
+20%
|
3 142
+15%
|
3 106
-1%
|
3 015
-3%
|
2 499
-17%
|
1 755
-30%
|
1 369
-22%
|
1 421
+4%
|
1 585
+12%
|
1 570
-1%
|
1 506
-4%
|
1 535
+2%
|
1 629
+6%
|
1 721
+6%
|
1 815
+5%
|
2 086
+15%
|
2 384
+14%
|
2 574
+8%
|
2 708
+5%
|
2 902
+7%
|
3 059
+5%
|
3 137
+3%
|
3 401
+8%
|
3 598
+6%
|
3 680
+2%
|
3 738
+2%
|
3 656
-2%
|
3 649
0%
|
3 086
-15%
|
3 328
+8%
|
3 979
+20%
|
3 611
-9%
|
3 458
-4%
|
3 816
+10%
|
3 316
-13%
|
2 773
-16%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(1 424)
|
(1 532)
|
(1 549)
|
(1 588)
|
(1 681)
|
(2 074)
|
(2 404)
|
(2 360)
|
(2 279)
|
(1 953)
|
(1 490)
|
(1 212)
|
(1 222)
|
(1 289)
|
(1 295)
|
(1 300)
|
(1 302)
|
(1 359)
|
(1 420)
|
(1 469)
|
(1 665)
|
(1 879)
|
(2 002)
|
(2 078)
|
(2 164)
|
(2 241)
|
(2 265)
|
(2 423)
|
(2 526)
|
(2 551)
|
(2 558)
|
(2 486)
|
(2 519)
|
(2 166)
|
(2 434)
|
(2 889)
|
(2 527)
|
(2 409)
|
(2 948)
|
(2 720)
|
(2 253)
|
|
Gross Profit |
459
N/A
|
531
+16%
|
582
+10%
|
600
+3%
|
604
+1%
|
669
+11%
|
738
+10%
|
746
+1%
|
736
-1%
|
546
-26%
|
265
-51%
|
156
-41%
|
198
+27%
|
297
+49%
|
275
-7%
|
206
-25%
|
233
+13%
|
270
+16%
|
302
+12%
|
345
+14%
|
421
+22%
|
506
+20%
|
572
+13%
|
630
+10%
|
737
+17%
|
818
+11%
|
871
+7%
|
978
+12%
|
1 072
+10%
|
1 130
+5%
|
1 180
+4%
|
1 170
-1%
|
1 131
-3%
|
920
-19%
|
894
-3%
|
1 090
+22%
|
1 084
-1%
|
1 050
-3%
|
868
-17%
|
595
-31%
|
520
-13%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(89)
|
(85)
|
(84)
|
(86)
|
(77)
|
(84)
|
(86)
|
(88)
|
(82)
|
(68)
|
(70)
|
(63)
|
(70)
|
(74)
|
(71)
|
(71)
|
(74)
|
(76)
|
(79)
|
(84)
|
(88)
|
(96)
|
(99)
|
(96)
|
(103)
|
(102)
|
(93)
|
(95)
|
(106)
|
(105)
|
(88)
|
(87)
|
(94)
|
(101)
|
(107)
|
(119)
|
(123)
|
(131)
|
(143)
|
(162)
|
(173)
|
|
Depreciation & Amortization |
(11)
|
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
|
|
Other Operating Expenses |
(78)
|
(85)
|
(84)
|
(86)
|
(77)
|
(84)
|
(86)
|
(88)
|
(82)
|
(68)
|
(70)
|
(63)
|
(70)
|
(74)
|
(71)
|
(71)
|
(74)
|
(76)
|
(79)
|
(84)
|
(88)
|
(96)
|
(99)
|
(96)
|
(103)
|
(102)
|
(93)
|
(95)
|
(106)
|
(105)
|
(88)
|
(87)
|
(94)
|
(101)
|
(107)
|
(119)
|
(123)
|
(131)
|
(143)
|
(162)
|
(173)
|
|
Operating Income |
371
N/A
|
446
+20%
|
498
+12%
|
514
+3%
|
528
+3%
|
585
+11%
|
652
+11%
|
658
+1%
|
654
-1%
|
479
-27%
|
196
-59%
|
93
-52%
|
129
+38%
|
223
+74%
|
204
-8%
|
135
-34%
|
159
+17%
|
194
+22%
|
223
+15%
|
261
+17%
|
333
+28%
|
409
+23%
|
473
+16%
|
534
+13%
|
635
+19%
|
716
+13%
|
779
+9%
|
883
+13%
|
966
+9%
|
1 025
+6%
|
1 092
+7%
|
1 084
-1%
|
1 037
-4%
|
820
-21%
|
788
-4%
|
971
+23%
|
961
-1%
|
919
-4%
|
725
-21%
|
434
-40%
|
347
-20%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(29)
|
(31)
|
(30)
|
(30)
|
(32)
|
(53)
|
(70)
|
(67)
|
(71)
|
(76)
|
(71)
|
(59)
|
(51)
|
(47)
|
(33)
|
(15)
|
(5)
|
(1)
|
(1)
|
(1)
|
(4)
|
(2)
|
8
|
5
|
15
|
2
|
17
|
6
|
16
|
10
|
14
|
9
|
15
|
9
|
4
|
1
|
8
|
8
|
6
|
8
|
5
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
(15)
|
(15)
|
0
|
0
|
(64)
|
(905)
|
(841)
|
0
|
(7)
|
(17)
|
(8)
|
4
|
1
|
(3)
|
(5)
|
8
|
6
|
(8)
|
(8)
|
(8)
|
(9)
|
(8)
|
(9)
|
(11)
|
(10)
|
(9)
|
(9)
|
(7)
|
(5)
|
(4)
|
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
|
0
|
0
|
0
|
0
|
0
|
(7)
|
0
|
(12)
|
0
|
(12)
|
0
|
(5)
|
0
|
(6)
|
0
|
(3)
|
0
|
(4)
|
0
|
(2)
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
342
N/A
|
415
+21%
|
468
+13%
|
483
+3%
|
495
+3%
|
517
+4%
|
567
+10%
|
592
+4%
|
583
-2%
|
339
-42%
|
(780)
N/A
|
(807)
-3%
|
78
N/A
|
169
+118%
|
154
-9%
|
113
-27%
|
157
+39%
|
193
+23%
|
218
+13%
|
255
+17%
|
337
+32%
|
413
+23%
|
467
+13%
|
531
+14%
|
630
+19%
|
709
+13%
|
775
+9%
|
880
+14%
|
966
+10%
|
1 025
+6%
|
1 091
+6%
|
1 084
-1%
|
1 041
-4%
|
824
-21%
|
784
-5%
|
972
+24%
|
967
0%
|
926
-4%
|
731
-21%
|
442
-40%
|
352
-20%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(108)
|
(129)
|
(144)
|
(148)
|
(151)
|
(156)
|
(170)
|
(178)
|
(169)
|
(95)
|
155
|
166
|
(4)
|
(25)
|
(39)
|
(31)
|
(38)
|
(46)
|
(51)
|
(62)
|
(80)
|
(94)
|
(95)
|
(85)
|
(108)
|
(141)
|
(150)
|
(169)
|
(179)
|
(188)
|
(204)
|
(205)
|
(192)
|
(149)
|
(145)
|
(180)
|
(180)
|
(191)
|
(170)
|
(111)
|
(96)
|
|
Income from Continuing Operations |
234
|
286
|
324
|
335
|
345
|
361
|
396
|
414
|
414
|
243
|
(625)
|
(642)
|
74
|
144
|
115
|
82
|
119
|
148
|
168
|
193
|
257
|
320
|
372
|
446
|
522
|
568
|
625
|
711
|
787
|
837
|
886
|
879
|
849
|
675
|
638
|
792
|
787
|
736
|
561
|
331
|
255
|
|
Net Income (Common) |
234
N/A
|
286
+22%
|
324
+13%
|
335
+3%
|
345
+3%
|
361
+5%
|
396
+10%
|
414
+4%
|
414
0%
|
243
-41%
|
(625)
N/A
|
(642)
-3%
|
74
N/A
|
144
+95%
|
115
-20%
|
82
-29%
|
119
+45%
|
148
+24%
|
168
+13%
|
193
+15%
|
257
+33%
|
320
+24%
|
372
+16%
|
446
+20%
|
522
+17%
|
568
+9%
|
625
+10%
|
711
+14%
|
787
+11%
|
837
+6%
|
886
+6%
|
879
-1%
|
849
-3%
|
675
-20%
|
638
-5%
|
792
+24%
|
787
-1%
|
736
-7%
|
561
-24%
|
331
-41%
|
255
-23%
|
|
EPS (Diluted) |
0.82
N/A
|
1
+22%
|
1.13
+13%
|
1.16
+3%
|
1.18
+2%
|
1.22
+3%
|
1.33
+9%
|
1.38
+4%
|
1.37
-1%
|
0.81
-41%
|
-2.08
N/A
|
-2.14
-3%
|
0.24
N/A
|
0.47
+96%
|
0.38
-19%
|
0.28
-26%
|
0.4
+43%
|
0.49
+23%
|
0.55
+12%
|
0.63
+15%
|
0.84
+33%
|
1.04
+24%
|
1.22
+17%
|
1.44
+18%
|
1.66
+15%
|
1.8
+8%
|
1.97
+9%
|
2.23
+13%
|
2.43
+9%
|
2.6
+7%
|
2.81
+8%
|
2.77
-1%
|
2.66
-4%
|
2.12
-20%
|
2
-6%
|
2.47
+24%
|
2.46
0%
|
2.3
-7%
|
1.74
-24%
|
1.03
-41%
|
0.8
-22%
|