Sage Group PLC
LSE:SGE
Income Statement
Earnings Waterfall
Sage Group PLC
Revenue
|
2.2B
GBP
|
Cost of Revenue
|
-156m
GBP
|
Gross Profit
|
2B
GBP
|
Operating Expenses
|
-1.6B
GBP
|
Operating Income
|
393m
GBP
|
Other Expenses
|
-182m
GBP
|
Net Income
|
211m
GBP
|
Income Statement
Sage Group PLC
Sep-2003 | Mar-2004 | Sep-2004 | Mar-2005 | Sep-2005 | Mar-2006 | Sep-2006 | Mar-2007 | Sep-2007 | Mar-2008 | Sep-2008 | Mar-2009 | Sep-2009 | Mar-2010 | Sep-2010 | Mar-2011 | Sep-2011 | Mar-2012 | Sep-2012 | Mar-2013 | Sep-2013 | Mar-2014 | Sep-2014 | Mar-2015 | Sep-2015 | Mar-2016 | Sep-2016 | Mar-2017 | Sep-2017 | Mar-2018 | Sep-2018 | Mar-2019 | Sep-2019 | Mar-2020 | Sep-2020 | Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
560
N/A
|
611
+9%
|
688
+13%
|
728
+6%
|
760
+4%
|
843
+11%
|
936
+11%
|
1 054
+13%
|
1 158
+10%
|
1 223
+6%
|
1 295
+6%
|
1 403
+8%
|
1 439
+3%
|
1 410
-2%
|
1 435
+2%
|
1 387
-3%
|
1 334
-4%
|
1 337
+0%
|
1 340
+0%
|
1 375
+3%
|
1 376
+0%
|
1 325
-4%
|
1 354
+2%
|
1 414
+4%
|
1 436
+1%
|
1 420
-1%
|
1 439
+1%
|
1 595
+11%
|
1 715
+8%
|
1 774
+3%
|
1 846
+4%
|
1 904
+3%
|
1 936
+2%
|
1 954
+1%
|
1 903
-3%
|
1 865
-2%
|
1 846
-1%
|
1 843
0%
|
1 947
+6%
|
2 100
+8%
|
2 184
+4%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(53)
|
(104)
|
(98)
|
(94)
|
11
|
6
|
(105)
|
(104)
|
(95)
|
(86)
|
(84)
|
(84)
|
(84)
|
(80)
|
(76)
|
(75)
|
(81)
|
(87)
|
(85)
|
(91)
|
(103)
|
(114)
|
(122)
|
(130)
|
(138)
|
(138)
|
(132)
|
(126)
|
(134)
|
(131)
|
(127)
|
(138)
|
(146)
|
(156)
|
|
Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
522
N/A
|
1 054
+102%
|
1 125
+7%
|
1 201
+7%
|
1 414
+18%
|
1 445
+2%
|
1 305
-10%
|
1 332
+2%
|
1 292
-3%
|
1 249
-3%
|
1 253
+0%
|
1 256
+0%
|
1 291
+3%
|
1 296
+0%
|
1 249
-4%
|
1 279
+2%
|
1 333
+4%
|
1 349
+1%
|
1 336
-1%
|
1 348
+1%
|
1 492
+11%
|
1 601
+7%
|
1 652
+3%
|
1 716
+4%
|
1 766
+3%
|
1 798
+2%
|
1 822
+1%
|
1 777
-2%
|
1 731
-3%
|
1 715
-1%
|
1 716
+0%
|
1 809
+5%
|
1 954
+8%
|
2 028
+4%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(405)
|
(442)
|
(502)
|
(534)
|
(560)
|
(623)
|
(700)
|
(759)
|
(799)
|
(858)
|
(934)
|
(1 011)
|
(1 024)
|
(993)
|
(1 002)
|
(956)
|
(905)
|
(907)
|
(911)
|
(939)
|
(930)
|
(887)
|
(933)
|
(1 028)
|
(987)
|
(994)
|
(972)
|
(1 080)
|
(1 161)
|
(1 217)
|
(1 258)
|
(1 302)
|
(1 381)
|
(1 405)
|
(1 399)
|
(1 381)
|
(1 388)
|
(1 400)
|
(1 476)
|
(1 584)
|
(1 635)
|
|
Selling, General & Administrative |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(397)
|
(799)
|
(858)
|
(934)
|
(1 011)
|
(1 024)
|
(993)
|
(1 002)
|
(956)
|
(905)
|
(907)
|
(911)
|
(939)
|
(930)
|
(887)
|
(918)
|
(1 019)
|
(969)
|
(975)
|
(955)
|
(1 062)
|
(1 139)
|
(1 188)
|
(1 223)
|
(1 268)
|
(1 268)
|
(1 374)
|
(1 242)
|
(1 347)
|
(1 270)
|
(1 367)
|
(1 337)
|
(1 534)
|
(1 473)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(15)
|
(10)
|
(18)
|
(17)
|
(17)
|
(18)
|
(22)
|
(29)
|
(35)
|
(34)
|
(113)
|
(31)
|
(157)
|
(34)
|
(118)
|
(33)
|
(139)
|
(50)
|
(162)
|
|
Other Operating Expenses |
(405)
|
(442)
|
(502)
|
(534)
|
(560)
|
(623)
|
(700)
|
(363)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
156
N/A
|
169
+8%
|
186
+10%
|
194
+4%
|
199
+3%
|
220
+10%
|
236
+7%
|
242
+3%
|
255
+5%
|
267
+5%
|
267
+0%
|
403
+51%
|
421
+5%
|
313
-26%
|
330
+6%
|
336
+2%
|
343
+2%
|
346
+1%
|
345
0%
|
352
+2%
|
366
+4%
|
361
-1%
|
347
-4%
|
305
-12%
|
362
+19%
|
342
-5%
|
376
+10%
|
412
+10%
|
440
+7%
|
435
-1%
|
458
+5%
|
464
+1%
|
417
-10%
|
417
N/A
|
378
-9%
|
350
-7%
|
327
-7%
|
316
-3%
|
333
+5%
|
370
+11%
|
393
+6%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(5)
|
(5)
|
(5)
|
(4)
|
(6)
|
(8)
|
(15)
|
(26)
|
(32)
|
(30)
|
(26)
|
(21)
|
(13)
|
(9)
|
(10)
|
(13)
|
(13)
|
(11)
|
(11)
|
(13)
|
(16)
|
(19)
|
(21)
|
(22)
|
(24)
|
(22)
|
(28)
|
(17)
|
(6)
|
(20)
|
(29)
|
(26)
|
(21)
|
(23)
|
(31)
|
(30)
|
(26)
|
(28)
|
(30)
|
(33)
|
(33)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(10)
|
(26)
|
(16)
|
0
|
0
|
0
|
0
|
0
|
(180)
|
(186)
|
(6)
|
(47)
|
(1)
|
(62)
|
(89)
|
(106)
|
(101)
|
(92)
|
(81)
|
(31)
|
(13)
|
(35)
|
44
|
26
|
(32)
|
46
|
58
|
34
|
(50)
|
(78)
|
|
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
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
151
N/A
|
164
+8%
|
181
+11%
|
190
+5%
|
194
+2%
|
211
+9%
|
221
+5%
|
216
-2%
|
223
+3%
|
237
+6%
|
241
+2%
|
372
+54%
|
382
+3%
|
288
-25%
|
320
+11%
|
323
+1%
|
331
+2%
|
335
+1%
|
334
0%
|
160
-52%
|
164
+3%
|
336
+105%
|
279
-17%
|
283
+1%
|
276
-2%
|
231
-16%
|
242
+5%
|
294
+21%
|
342
+16%
|
333
-3%
|
398
+20%
|
425
+7%
|
361
-15%
|
438
+21%
|
373
-15%
|
288
-23%
|
347
+20%
|
346
0%
|
337
-3%
|
287
-15%
|
282
-2%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(47)
|
(51)
|
(54)
|
(57)
|
(61)
|
(67)
|
(69)
|
(67)
|
(69)
|
(74)
|
(75)
|
(78)
|
(78)
|
(83)
|
(93)
|
(93)
|
(75)
|
(77)
|
(95)
|
(114)
|
(117)
|
(97)
|
(90)
|
(86)
|
(82)
|
(67)
|
(54)
|
(68)
|
(85)
|
(77)
|
(106)
|
(114)
|
(94)
|
(101)
|
(62)
|
(55)
|
(61)
|
(54)
|
(77)
|
(79)
|
(71)
|
|
Income from Continuing Operations |
104
|
113
|
127
|
133
|
132
|
145
|
153
|
149
|
154
|
164
|
166
|
294
|
304
|
205
|
227
|
230
|
256
|
259
|
239
|
46
|
48
|
239
|
189
|
197
|
194
|
165
|
188
|
226
|
257
|
256
|
292
|
311
|
267
|
337
|
311
|
233
|
286
|
292
|
260
|
208
|
211
|
|
Income to Minority Interest |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
104
N/A
|
113
+8%
|
127
+12%
|
133
+5%
|
132
0%
|
145
+10%
|
153
+5%
|
149
-2%
|
154
+3%
|
164
+6%
|
166
+2%
|
294
+77%
|
304
+4%
|
205
-32%
|
227
+11%
|
233
+2%
|
189
-19%
|
247
+30%
|
297
+20%
|
45
-85%
|
46
+4%
|
239
+414%
|
188
-21%
|
197
+5%
|
194
-1%
|
173
-11%
|
208
+21%
|
248
+19%
|
300
+21%
|
289
-4%
|
295
+2%
|
314
+6%
|
266
-15%
|
336
+26%
|
310
-8%
|
232
-25%
|
285
+23%
|
291
+2%
|
260
-11%
|
208
-20%
|
211
+1%
|
|
EPS (Diluted) |
0.08
N/A
|
0.09
+13%
|
0.1
+11%
|
0.1
N/A
|
0.1
N/A
|
0.11
+10%
|
0.12
+9%
|
0.12
N/A
|
0.12
N/A
|
0.13
+8%
|
0.14
+8%
|
0.24
+71%
|
0.24
N/A
|
0.16
-33%
|
0.18
+13%
|
0.18
N/A
|
0.14
-22%
|
0.21
+50%
|
0.24
+14%
|
0.03
-88%
|
0.03
N/A
|
0.21
+600%
|
0.17
-19%
|
0.19
+12%
|
0.18
-5%
|
0.15
-17%
|
0.19
+27%
|
0.21
+11%
|
0.27
+29%
|
0.26
-4%
|
0.27
+4%
|
0.28
+4%
|
0.24
-14%
|
0.3
+25%
|
0.28
-7%
|
0.21
-25%
|
0.26
+24%
|
0.28
+8%
|
0.25
-11%
|
0.2
-20%
|
0.2
N/A
|