Vivo Energy PLC
LSE:VVO
Income Statement
Earnings Waterfall
Vivo Energy PLC
Revenue
|
8.5B
USD
|
Cost of Revenue
|
-7.8B
USD
|
Gross Profit
|
693m
USD
|
Operating Expenses
|
-408m
USD
|
Operating Income
|
285m
USD
|
Other Expenses
|
-145m
USD
|
Net Income
|
140m
USD
|
Income Statement
Vivo Energy PLC
Mar-2018 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | ||
---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||
Revenue |
10 091
N/A
|
12 144
+20%
|
9 327
-23%
|
7 780
-17%
|
8 302
+7%
|
7 774
-6%
|
6 918
-11%
|
7 532
+9%
|
8 458
+12%
|
|
Gross Profit | ||||||||||
Cost of Revenue |
(9 173)
|
(11 064)
|
(8 549)
|
(7 149)
|
(7 627)
|
(7 156)
|
(6 301)
|
(6 833)
|
(7 765)
|
|
Gross Profit |
917
N/A
|
1 080
+18%
|
778
-28%
|
630
-19%
|
675
+7%
|
618
-8%
|
617
0%
|
699
+13%
|
693
-1%
|
|
Operating Income | ||||||||||
Operating Expenses |
(569)
|
(665)
|
(463)
|
(359)
|
(379)
|
(402)
|
(402)
|
(406)
|
(408)
|
|
Selling, General & Administrative |
(573)
|
(669)
|
(465)
|
(361)
|
(380)
|
(400)
|
(402)
|
(408)
|
(407)
|
|
Other Operating Expenses |
4
|
4
|
2
|
1
|
1
|
(1)
|
0
|
2
|
0
|
|
Operating Income |
348
N/A
|
415
+19%
|
316
-24%
|
271
-14%
|
296
+9%
|
216
-27%
|
215
-1%
|
293
+36%
|
285
-3%
|
|
Pre-Tax Income | ||||||||||
Interest Income Expense |
(16)
|
(16)
|
(15)
|
(28)
|
(30)
|
(35)
|
(36)
|
(28)
|
(26)
|
|
Non-Reccuring Items |
3
|
2
|
2
|
(5)
|
(9)
|
0
|
4
|
0
|
0
|
|
Total Other Income |
(8)
|
(9)
|
(6)
|
(5)
|
(11)
|
(12)
|
(8)
|
(6)
|
(6)
|
|
Pre-Tax Income |
327
N/A
|
392
+20%
|
297
-24%
|
234
-21%
|
246
+5%
|
170
-31%
|
175
+3%
|
259
+48%
|
253
-2%
|
|
Net Income | ||||||||||
Tax Provision |
(124)
|
(148)
|
(108)
|
(87)
|
(96)
|
(78)
|
(85)
|
(106)
|
(101)
|
|
Income from Continuing Operations |
203
|
244
|
189
|
147
|
150
|
91
|
90
|
153
|
152
|
|
Income to Minority Interest |
(16)
|
(20)
|
(14)
|
(13)
|
(14)
|
(10)
|
(10)
|
(10)
|
(12)
|
|
Net Income (Common) |
187
N/A
|
224
+20%
|
175
-22%
|
133
-24%
|
136
+2%
|
81
-40%
|
80
-1%
|
143
+79%
|
140
-2%
|
|
EPS (Diluted) |
0.16
N/A
|
0.19
+19%
|
0.15
-21%
|
0.11
-27%
|
0.11
N/A
|
0.06
-45%
|
0.06
N/A
|
0.11
+83%
|
0.11
N/A
|