Shaftesbury PLC
LSE:SHB
Income Statement
Earnings Waterfall
Shaftesbury PLC
Revenue
|
123.1m
GBP
|
Cost of Revenue
|
-36.3m
GBP
|
Gross Profit
|
86.8m
GBP
|
Operating Expenses
|
-24m
GBP
|
Operating Income
|
62.8m
GBP
|
Other Expenses
|
56.3m
GBP
|
Net Income
|
119.1m
GBP
|
Income Statement
Shaftesbury PLC
Sep-2002 | Mar-2003 | 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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
39
N/A
|
42
+9%
|
44
+5%
|
46
+3%
|
49
+7%
|
51
+6%
|
53
+3%
|
56
+7%
|
59
+4%
|
61
+4%
|
62
+2%
|
64
+3%
|
65
+2%
|
68
+4%
|
68
+0%
|
67
-2%
|
71
+7%
|
76
+6%
|
81
+8%
|
85
+5%
|
87
+2%
|
88
+1%
|
90
+2%
|
90
+1%
|
98
+9%
|
95
-4%
|
99
+4%
|
104
+5%
|
106
+2%
|
108
+1%
|
112
+4%
|
118
+5%
|
122
+4%
|
125
+2%
|
127
+1%
|
126
-1%
|
125
-1%
|
115
-8%
|
113
-2%
|
122
+8%
|
123
+1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(5)
|
(7)
|
(8)
|
(7)
|
(9)
|
(9)
|
(9)
|
(11)
|
(12)
|
(13)
|
(13)
|
(13)
|
(14)
|
(15)
|
(13)
|
(11)
|
(14)
|
(14)
|
(15)
|
(15)
|
(16)
|
(17)
|
(16)
|
(16)
|
(19)
|
(18)
|
(20)
|
(22)
|
(22)
|
(22)
|
(23)
|
(27)
|
(28)
|
(29)
|
(29)
|
(30)
|
(28)
|
(28)
|
(30)
|
(33)
|
(36)
|
|
Gross Profit |
34
N/A
|
35
+4%
|
37
+4%
|
38
+4%
|
40
+4%
|
42
+5%
|
43
+3%
|
45
+5%
|
47
+3%
|
48
+2%
|
50
+3%
|
51
+3%
|
51
+0%
|
53
+2%
|
55
+4%
|
55
+2%
|
58
+4%
|
62
+7%
|
67
+8%
|
70
+5%
|
71
+1%
|
71
+1%
|
73
+3%
|
74
+1%
|
80
+8%
|
76
-4%
|
79
+3%
|
82
+4%
|
84
+2%
|
86
+2%
|
88
+3%
|
91
+3%
|
94
+3%
|
96
+3%
|
98
+2%
|
96
-2%
|
96
+1%
|
87
-9%
|
82
-5%
|
89
+8%
|
87
-2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(6)
|
(7)
|
(7)
|
(8)
|
(7)
|
(7)
|
(6)
|
(5)
|
(7)
|
(8)
|
(8)
|
(9)
|
(10)
|
(10)
|
(10)
|
(11)
|
(12)
|
(13)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(15)
|
(14)
|
(14)
|
(14)
|
(14)
|
(15)
|
(14)
|
(27)
|
(38)
|
(38)
|
(33)
|
(24)
|
|
Selling, General & Administrative |
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(6)
|
(7)
|
(7)
|
(8)
|
(7)
|
(7)
|
(6)
|
(5)
|
(7)
|
(8)
|
(8)
|
(9)
|
(10)
|
(10)
|
(10)
|
(11)
|
(11)
|
(13)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(15)
|
(14)
|
(14)
|
(13)
|
(14)
|
(15)
|
(14)
|
(27)
|
(38)
|
(38)
|
(34)
|
(24)
|
|
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
|
(0)
|
|
Operating Income |
30
N/A
|
32
+4%
|
33
+4%
|
34
+5%
|
36
+4%
|
37
+4%
|
38
+2%
|
39
+3%
|
40
+2%
|
40
+2%
|
43
+6%
|
44
+4%
|
46
+3%
|
47
+4%
|
48
+0%
|
48
+0%
|
49
+3%
|
53
+7%
|
57
+8%
|
60
+5%
|
61
+2%
|
61
0%
|
62
+1%
|
61
-1%
|
66
+7%
|
62
-5%
|
65
+4%
|
68
+5%
|
70
+2%
|
71
+2%
|
74
+4%
|
77
+3%
|
80
+5%
|
82
+2%
|
83
+1%
|
81
-2%
|
69
-15%
|
49
-29%
|
44
-9%
|
56
+26%
|
63
+12%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(17)
|
(18)
|
(20)
|
(21)
|
(20)
|
(20)
|
106
|
105
|
168
|
231
|
84
|
(84)
|
(267)
|
(335)
|
(106)
|
177
|
123
|
97
|
59
|
(7)
|
34
|
78
|
181
|
218
|
383
|
441
|
403
|
300
|
59
|
80
|
227
|
246
|
95
|
9
|
(57)
|
(382)
|
(760)
|
(789)
|
(238)
|
335
|
72
|
|
Non-Reccuring Items |
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
|
(9)
|
(11)
|
(1)
|
(0)
|
(15)
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
(1)
|
(4)
|
(3)
|
(20)
|
(22)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(30)
|
(30)
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
13
N/A
|
14
+6%
|
12
-11%
|
14
+9%
|
15
+13%
|
16
+8%
|
140
+751%
|
140
+0%
|
188
+34%
|
249
+33%
|
124
-50%
|
(39)
N/A
|
(221)
-460%
|
(287)
-30%
|
(58)
+80%
|
224
N/A
|
172
-23%
|
150
-13%
|
116
-23%
|
53
-54%
|
95
+80%
|
139
+46%
|
242
+75%
|
278
+15%
|
447
+61%
|
502
+12%
|
467
-7%
|
367
-21%
|
99
-73%
|
121
+23%
|
302
+148%
|
323
+7%
|
176
-46%
|
91
-48%
|
26
-71%
|
(300)
N/A
|
(700)
-133%
|
(750)
-7%
|
(195)
+74%
|
391
N/A
|
119
-70%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(42)
|
(41)
|
(50)
|
94
|
141
|
1
|
5
|
2
|
(0)
|
(0)
|
(5)
|
(6)
|
(2)
|
(1)
|
(2)
|
(3)
|
(2)
|
(1)
|
(7)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Income from Continuing Operations |
10
|
10
|
8
|
9
|
11
|
12
|
99
|
100
|
138
|
343
|
265
|
(38)
|
(216)
|
(285)
|
(58)
|
224
|
167
|
145
|
114
|
52
|
93
|
136
|
239
|
277
|
440
|
502
|
467
|
367
|
99
|
121
|
302
|
323
|
176
|
91
|
26
|
(300)
|
(700)
|
(750)
|
(195)
|
391
|
119
|
|
Net Income (Common) |
10
N/A
|
10
+5%
|
8
-19%
|
9
+11%
|
11
+18%
|
12
+6%
|
99
+758%
|
100
+1%
|
138
+38%
|
343
+149%
|
265
-23%
|
(38)
N/A
|
(216)
-464%
|
(285)
-32%
|
(58)
+79%
|
224
N/A
|
167
-25%
|
145
-14%
|
114
-21%
|
52
-55%
|
93
+81%
|
136
+46%
|
239
+76%
|
277
+16%
|
440
+59%
|
502
+14%
|
467
-7%
|
367
-21%
|
99
-73%
|
121
+23%
|
302
+148%
|
323
+7%
|
176
-46%
|
91
-48%
|
26
-71%
|
(300)
N/A
|
(700)
-133%
|
(750)
-7%
|
(195)
+74%
|
391
N/A
|
119
-70%
|
|
EPS (Diluted) |
0.05
N/A
|
0.06
+20%
|
0.05
-17%
|
0.05
N/A
|
0.06
+20%
|
0.06
N/A
|
0.58
+867%
|
0.59
+2%
|
0.8
+36%
|
1.99
+149%
|
1.54
-23%
|
-0.22
N/A
|
-1.25
-468%
|
-1.64
-31%
|
-0.29
+82%
|
0.98
N/A
|
0.73
-26%
|
0.62
-15%
|
0.45
-27%
|
0.2
-56%
|
0.37
+85%
|
0.54
+46%
|
0.95
+76%
|
1.09
+15%
|
1.65
+51%
|
1.8
+9%
|
1.64
-9%
|
1.32
-20%
|
0.35
-73%
|
0.44
+26%
|
1.06
+141%
|
1.06
N/A
|
0.56
-47%
|
0.28
-50%
|
0.08
-71%
|
-0.96
N/A
|
-2.23
-132%
|
-2.06
+8%
|
-0.52
+75%
|
1.02
N/A
|
0.31
-70%
|