Redrow PLC
LSE:RDW
Income Statement
Earnings Waterfall
Redrow PLC
Revenue
|
1.9B
GBP
|
Cost of Revenue
|
-1.5B
GBP
|
Gross Profit
|
394m
GBP
|
Operating Expenses
|
-108m
GBP
|
Operating Income
|
286m
GBP
|
Other Expenses
|
-78m
GBP
|
Net Income
|
208m
GBP
|
Income Statement
Redrow 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 | Jan-2022 | Jul-2022 | Jan-2023 | Jul-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
622
N/A
|
670
+8%
|
733
+9%
|
780
+6%
|
746
-4%
|
770
+3%
|
819
+6%
|
834
+2%
|
800
-4%
|
650
-19%
|
447
-31%
|
302
-32%
|
340
+12%
|
397
+17%
|
426
+7%
|
453
+6%
|
469
+4%
|
479
+2%
|
503
+5%
|
605
+20%
|
711
+18%
|
865
+22%
|
1 061
+23%
|
1 150
+8%
|
1 193
+4%
|
1 382
+16%
|
1 518
+10%
|
1 660
+9%
|
1 811
+9%
|
1 920
+6%
|
2 000
+4%
|
2 112
+6%
|
2 012
-5%
|
1 339
-33%
|
1 510
+13%
|
1 939
+28%
|
1 950
+1%
|
2 140
+10%
|
2 119
-1%
|
2 127
+0%
|
1 852
-13%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
0
|
(302)
|
(651)
|
(637)
|
(789)
|
(643)
|
(376)
|
(409)
|
(355)
|
(369)
|
(388)
|
(398)
|
(396)
|
(410)
|
(491)
|
(570)
|
(677)
|
(822)
|
(876)
|
(898)
|
(1 048)
|
(1 145)
|
(1 255)
|
(1 373)
|
(1 451)
|
(1 516)
|
(1 608)
|
(1 533)
|
(1 097)
|
(1 254)
|
(1 525)
|
(1 503)
|
(1 788)
|
(1 765)
|
(1 619)
|
(1 458)
|
|
Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
85
N/A
|
183
+115%
|
163
-11%
|
(139)
N/A
|
(196)
-41%
|
(74)
+62%
|
(69)
+7%
|
42
N/A
|
57
+37%
|
64
+12%
|
71
+11%
|
83
+16%
|
93
+13%
|
114
+22%
|
141
+24%
|
188
+33%
|
239
+28%
|
274
+14%
|
295
+8%
|
334
+13%
|
373
+12%
|
405
+9%
|
438
+8%
|
469
+7%
|
484
+3%
|
504
+4%
|
479
-5%
|
242
-49%
|
256
+6%
|
414
+62%
|
447
+8%
|
352
-21%
|
354
+1%
|
508
+44%
|
394
-22%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(503)
|
(537)
|
(586)
|
(626)
|
(607)
|
(637)
|
(381)
|
(46)
|
(43)
|
(36)
|
(33)
|
(45)
|
(18)
|
(29)
|
(31)
|
(33)
|
(35)
|
(35)
|
(36)
|
(40)
|
(45)
|
(50)
|
(55)
|
(61)
|
(67)
|
(73)
|
(78)
|
(83)
|
(85)
|
(87)
|
(90)
|
(93)
|
(96)
|
(94)
|
(89)
|
(93)
|
(99)
|
(102)
|
(110)
|
(109)
|
(108)
|
|
Selling, General & Administrative |
0
|
0
|
(21)
|
(43)
|
(44)
|
(45)
|
(47)
|
(46)
|
(43)
|
(36)
|
(33)
|
(20)
|
(18)
|
(29)
|
(31)
|
(33)
|
(35)
|
(35)
|
(36)
|
(40)
|
(45)
|
(50)
|
(55)
|
(61)
|
(67)
|
(73)
|
(78)
|
(83)
|
(85)
|
(87)
|
(90)
|
(93)
|
(96)
|
(94)
|
(89)
|
(93)
|
(99)
|
(102)
|
(110)
|
(109)
|
(108)
|
|
Other Operating Expenses |
(503)
|
(537)
|
(565)
|
(584)
|
(563)
|
(592)
|
(335)
|
0
|
0
|
0
|
0
|
(25)
|
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
|
|
Operating Income |
119
N/A
|
133
+11%
|
147
+11%
|
154
+5%
|
139
-10%
|
133
-4%
|
135
+2%
|
137
+1%
|
120
-12%
|
(175)
N/A
|
(229)
-31%
|
(119)
+48%
|
(87)
+27%
|
13
N/A
|
26
+108%
|
31
+18%
|
37
+17%
|
48
+32%
|
57
+18%
|
73
+29%
|
96
+31%
|
138
+43%
|
184
+34%
|
213
+16%
|
228
+7%
|
261
+14%
|
295
+13%
|
322
+9%
|
353
+10%
|
382
+8%
|
394
+3%
|
411
+4%
|
383
-7%
|
148
-61%
|
167
+13%
|
321
+92%
|
348
+8%
|
250
-28%
|
244
-2%
|
399
+64%
|
286
-28%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(8)
|
(9)
|
(11)
|
(15)
|
(14)
|
(12)
|
(14)
|
(16)
|
(18)
|
(19)
|
(22)
|
(22)
|
(16)
|
(12)
|
(9)
|
(6)
|
(4)
|
(5)
|
(5)
|
(2)
|
(2)
|
(0)
|
(8)
|
(4)
|
(11)
|
(5)
|
(9)
|
(1)
|
(2)
|
4
|
(5)
|
1
|
(5)
|
(5)
|
(10)
|
(5)
|
(5)
|
(2)
|
(3)
|
(4)
|
(5)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(25)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
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
|
0
|
0
|
0
|
0
|
(5)
|
0
|
(5)
|
0
|
(6)
|
0
|
(6)
|
0
|
(6)
|
0
|
(6)
|
0
|
(3)
|
0
|
(2)
|
0
|
(2)
|
0
|
0
|
0
|
|
Pre-Tax Income |
111
N/A
|
124
+12%
|
136
+9%
|
139
+2%
|
124
-11%
|
121
-3%
|
122
+1%
|
121
-1%
|
102
-16%
|
(194)
N/A
|
(276)
-42%
|
(141)
+49%
|
(103)
+27%
|
1
N/A
|
18
+2 457%
|
25
+41%
|
32
+27%
|
43
+34%
|
51
+18%
|
69
+37%
|
94
+35%
|
133
+41%
|
177
+33%
|
204
+16%
|
217
+6%
|
250
+15%
|
286
+14%
|
315
+10%
|
351
+11%
|
380
+8%
|
389
+2%
|
406
+4%
|
378
-7%
|
140
-63%
|
157
+12%
|
314
+100%
|
343
+9%
|
246
-28%
|
241
-2%
|
395
+64%
|
281
-29%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(33)
|
(37)
|
(41)
|
(43)
|
(38)
|
(36)
|
(37)
|
(36)
|
(30)
|
56
|
79
|
40
|
30
|
(0)
|
(8)
|
(12)
|
(13)
|
(13)
|
(14)
|
(16)
|
(21)
|
(30)
|
(37)
|
(42)
|
(44)
|
(50)
|
(57)
|
(62)
|
(67)
|
(72)
|
(74)
|
(77)
|
(71)
|
(27)
|
(31)
|
(60)
|
(66)
|
(49)
|
(58)
|
(97)
|
(73)
|
|
Income from Continuing Operations |
78
|
87
|
95
|
97
|
86
|
84
|
85
|
85
|
72
|
(138)
|
(197)
|
(100)
|
(73)
|
1
|
10
|
14
|
19
|
30
|
37
|
53
|
73
|
103
|
140
|
162
|
173
|
200
|
229
|
253
|
284
|
308
|
315
|
329
|
307
|
113
|
126
|
254
|
277
|
197
|
183
|
298
|
208
|
|
Net Income (Common) |
78
N/A
|
87
+12%
|
95
+9%
|
97
+2%
|
86
-11%
|
84
-2%
|
85
+1%
|
84
0%
|
70
-17%
|
(140)
N/A
|
(197)
-40%
|
(100)
+49%
|
(73)
+27%
|
1
N/A
|
10
+1 960%
|
14
+31%
|
19
+42%
|
30
+57%
|
37
+21%
|
53
+45%
|
73
+37%
|
103
+41%
|
140
+36%
|
162
+16%
|
173
+7%
|
200
+16%
|
229
+15%
|
253
+10%
|
284
+12%
|
308
+8%
|
315
+2%
|
329
+4%
|
307
-7%
|
113
-63%
|
126
+12%
|
254
+102%
|
277
+9%
|
197
-29%
|
183
-7%
|
298
+63%
|
208
-30%
|
|
EPS (Diluted) |
0.37
N/A
|
0.41
+11%
|
0.45
+10%
|
0.46
+2%
|
0.41
-11%
|
0.4
-2%
|
0.4
N/A
|
0.4
N/A
|
0.34
-15%
|
-0.66
N/A
|
-0.94
-42%
|
-0.48
+49%
|
-0.3
+38%
|
-0.01
+97%
|
0.03
N/A
|
0.04
+33%
|
0.06
+50%
|
0.1
+67%
|
0.11
+10%
|
0.14
+27%
|
0.2
+43%
|
0.28
+40%
|
0.39
+39%
|
0.44
+13%
|
0.48
+9%
|
0.55
+15%
|
0.63
+15%
|
0.7
+11%
|
0.78
+11%
|
0.85
+9%
|
0.87
+2%
|
0.92
+6%
|
0.88
-4%
|
0.33
-63%
|
0.37
+12%
|
0.74
+100%
|
0.81
+9%
|
0.57
-30%
|
0.55
-4%
|
0.91
+65%
|
0.64
-30%
|