Fisher & Paykel Healthcare Corporation Ltd
NZX:FPH
Income Statement
Earnings Waterfall
Fisher & Paykel Healthcare Corporation Ltd
Revenue
|
1.7B
NZD
|
Cost of Revenue
|
-682.9m
NZD
|
Gross Profit
|
1B
NZD
|
Operating Expenses
|
-653.2m
NZD
|
Operating Income
|
358.1m
NZD
|
Other Expenses
|
-96.4m
NZD
|
Net Income
|
261.7m
NZD
|
Income Statement
Fisher & Paykel Healthcare Corporation Ltd
Mar-2002 | Jun-2002 | Sep-2002 | Dec-2002 | Mar-2003 | 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 |
215
N/A
|
213
-1%
|
214
+1%
|
213
0%
|
208
-2%
|
458
+120%
|
981
+114%
|
1 034
+5%
|
1 070
+4%
|
1 130
+6%
|
1 264
+12%
|
1 603
+27%
|
1 971
+23%
|
1 961
-1%
|
1 682
-14%
|
1 472
-12%
|
1 581
+7%
|
1 694
+7%
|
|
Gross Profit | |||||||||||||||||||
Cost of Revenue |
(66)
|
(67)
|
(70)
|
(70)
|
(81)
|
(156)
|
(330)
|
(344)
|
(355)
|
(373)
|
(428)
|
(588)
|
(726)
|
(710)
|
(629)
|
(574)
|
(643)
|
(683)
|
|
Gross Profit |
149
N/A
|
145
-2%
|
144
-1%
|
143
-1%
|
127
-11%
|
303
+138%
|
650
+115%
|
689
+6%
|
716
+4%
|
757
+6%
|
836
+10%
|
1 015
+21%
|
1 246
+23%
|
1 251
+0%
|
1 053
-16%
|
898
-15%
|
938
+4%
|
1 011
+8%
|
|
Operating Income | |||||||||||||||||||
Operating Expenses |
(67)
|
(67)
|
(67)
|
(67)
|
(53)
|
(188)
|
(381)
|
(396)
|
(423)
|
(438)
|
(457)
|
(492)
|
(533)
|
(546)
|
(547)
|
(568)
|
(606)
|
(653)
|
|
Selling, General & Administrative |
(57)
|
(56)
|
(56)
|
(56)
|
0
|
(143)
|
(291)
|
(307)
|
(328)
|
(331)
|
(338)
|
(363)
|
(397)
|
(398)
|
(393)
|
(406)
|
(432)
|
(466)
|
|
Research & Development |
(10)
|
(10)
|
(11)
|
(11)
|
(12)
|
(47)
|
(95)
|
(94)
|
(100)
|
0
|
(119)
|
(129)
|
(137)
|
(148)
|
(154)
|
(163)
|
(174)
|
(187)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
(42)
|
3
|
5
|
5
|
5
|
(106)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
82
N/A
|
78
-4%
|
77
-1%
|
76
-2%
|
74
-3%
|
115
+56%
|
270
+135%
|
294
+9%
|
293
0%
|
320
+9%
|
379
+19%
|
523
+38%
|
712
+36%
|
706
-1%
|
506
-28%
|
330
-35%
|
332
+1%
|
358
+8%
|
|
Pre-Tax Income | |||||||||||||||||||
Interest Income Expense |
13
|
41
|
30
|
49
|
37
|
(1)
|
(2)
|
(4)
|
(1)
|
(5)
|
(9)
|
1
|
6
|
1
|
(1)
|
(13)
|
(4)
|
(4)
|
|
Total Other Income |
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
94
N/A
|
119
+26%
|
107
-10%
|
125
+18%
|
111
-11%
|
114
+3%
|
268
+135%
|
290
+8%
|
291
+1%
|
315
+8%
|
371
+18%
|
524
+41%
|
718
+37%
|
706
-2%
|
504
-29%
|
317
-37%
|
328
+3%
|
354
+8%
|
|
Net Income | |||||||||||||||||||
Tax Provision |
(32)
|
(40)
|
(36)
|
(43)
|
(38)
|
(33)
|
(78)
|
(83)
|
(82)
|
(82)
|
(83)
|
(132)
|
(194)
|
(186)
|
(127)
|
(66)
|
(78)
|
(93)
|
|
Income from Continuing Operations |
62
|
79
|
70
|
83
|
73
|
81
|
190
|
206
|
209
|
233
|
287
|
392
|
524
|
521
|
377
|
251
|
250
|
262
|
|
Net Income (Common) |
62
N/A
|
79
+26%
|
70
-10%
|
83
+17%
|
73
-12%
|
81
+12%
|
190
+134%
|
206
+8%
|
209
+1%
|
233
+11%
|
287
+23%
|
392
+36%
|
524
+34%
|
521
-1%
|
377
-28%
|
251
-33%
|
250
0%
|
262
+5%
|
|
EPS (Diluted) |
0.1
N/A
|
0.14
+40%
|
0.13
-7%
|
0.16
+23%
|
0.14
-13%
|
0.14
N/A
|
0.33
+136%
|
0.35
+6%
|
0.36
+3%
|
0.4
+11%
|
0.5
+25%
|
0.68
+36%
|
0.9
+32%
|
0.9
N/A
|
0.65
-28%
|
0.43
-34%
|
0.43
N/A
|
0.45
+5%
|