SKY Network Television Ltd
NZX:SKT
Income Statement
Earnings Waterfall
SKY Network Television Ltd
Revenue
|
770.3m
NZD
|
Cost of Revenue
|
-560m
NZD
|
Gross Profit
|
210.3m
NZD
|
Operating Expenses
|
-132.8m
NZD
|
Operating Income
|
77.4m
NZD
|
Other Expenses
|
-23.9m
NZD
|
Net Income
|
53.5m
NZD
|
Income Statement
SKY Network Television Ltd
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 | Dec-2021 | Dec-2022 | Jun-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||
Revenue |
549
N/A
|
586
+7%
|
619
+5%
|
644
+4%
|
659
+2%
|
676
+3%
|
692
+2%
|
715
+3%
|
742
+4%
|
771
+4%
|
797
+3%
|
826
+4%
|
843
+2%
|
860
+2%
|
885
+3%
|
898
+1%
|
909
+1%
|
917
+1%
|
928
+1%
|
939
+1%
|
928
-1%
|
911
-2%
|
893
-2%
|
868
-3%
|
840
-3%
|
810
-4%
|
795
-2%
|
777
-2%
|
748
-4%
|
722
-3%
|
725
+0%
|
738
+2%
|
380
-48%
|
758
+99%
|
770
+2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(240)
|
(269)
|
(298)
|
(308)
|
(316)
|
(338)
|
(355)
|
(367)
|
(381)
|
(390)
|
(394)
|
(408)
|
(423)
|
(439)
|
(440)
|
(430)
|
(435)
|
(484)
|
(495)
|
(533)
|
(533)
|
(550)
|
(547)
|
(521)
|
(503)
|
(499)
|
(511)
|
(524)
|
(527)
|
(477)
|
(489)
|
(536)
|
(279)
|
(557)
|
(560)
|
|
Gross Profit |
309
N/A
|
317
+3%
|
321
+1%
|
336
+5%
|
342
+2%
|
338
-1%
|
337
0%
|
348
+3%
|
361
+4%
|
381
+6%
|
403
+6%
|
418
+4%
|
420
+1%
|
421
+0%
|
445
+6%
|
468
+5%
|
474
+1%
|
433
-9%
|
433
0%
|
406
-6%
|
395
-3%
|
361
-9%
|
346
-4%
|
347
+0%
|
336
-3%
|
311
-8%
|
284
-8%
|
253
-11%
|
221
-12%
|
245
+11%
|
236
-4%
|
202
-14%
|
102
-50%
|
201
+98%
|
210
+5%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||
Operating Expenses |
(168)
|
(165)
|
(156)
|
(152)
|
(154)
|
(164)
|
(172)
|
(177)
|
(186)
|
(197)
|
(206)
|
(216)
|
(218)
|
(213)
|
(226)
|
(230)
|
(214)
|
(171)
|
(161)
|
(152)
|
(170)
|
(170)
|
(159)
|
(155)
|
(153)
|
(509)
|
(185)
|
(206)
|
(176)
|
(167)
|
(162)
|
(148)
|
(64)
|
(126)
|
(133)
|
|
Selling, General & Administrative |
(62)
|
(69)
|
(71)
|
(73)
|
(76)
|
(78)
|
(76)
|
(73)
|
(73)
|
(77)
|
(81)
|
(87)
|
(84)
|
(78)
|
(92)
|
(102)
|
(95)
|
(46)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Depreciation & Amortization |
(106)
|
(96)
|
(85)
|
(79)
|
(78)
|
(86)
|
(96)
|
(105)
|
(113)
|
(120)
|
(125)
|
(129)
|
(134)
|
(136)
|
(134)
|
(128)
|
(119)
|
(118)
|
(108)
|
(114)
|
(100)
|
(103)
|
(105)
|
(104)
|
(102)
|
(98)
|
(131)
|
(145)
|
(119)
|
(113)
|
(106)
|
(95)
|
(36)
|
(74)
|
(79)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
(53)
|
(37)
|
(69)
|
(66)
|
(54)
|
(51)
|
(51)
|
(410)
|
(54)
|
(61)
|
(57)
|
(54)
|
(55)
|
(53)
|
(28)
|
(52)
|
(54)
|
|
Operating Income |
142
N/A
|
152
+7%
|
164
+8%
|
184
+12%
|
189
+2%
|
174
-8%
|
165
-5%
|
170
+3%
|
175
+3%
|
184
+5%
|
197
+7%
|
202
+3%
|
202
+0%
|
208
+3%
|
219
+5%
|
238
+9%
|
260
+9%
|
263
+1%
|
271
+3%
|
254
-6%
|
225
-11%
|
191
-15%
|
187
-2%
|
192
+2%
|
183
-4%
|
(198)
N/A
|
99
N/A
|
46
-53%
|
45
-3%
|
78
+73%
|
74
-5%
|
55
-26%
|
37
-32%
|
74
+99%
|
77
+4%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(52)
|
(52)
|
(47)
|
(44)
|
(45)
|
(46)
|
(39)
|
(32)
|
(29)
|
(25)
|
(25)
|
(27)
|
(30)
|
(30)
|
(30)
|
(28)
|
(27)
|
(24)
|
(20)
|
(22)
|
(18)
|
(19)
|
(19)
|
(20)
|
(17)
|
(14)
|
(12)
|
(15)
|
(13)
|
(10)
|
(10)
|
(8)
|
(0)
|
(3)
|
(3)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(7)
|
0
|
(11)
|
0
|
0
|
0
|
0
|
0
|
(360)
|
0
|
(670)
|
(670)
|
(178)
|
(178)
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
(1)
|
0
|
(2)
|
0
|
(1)
|
0
|
(1)
|
0
|
(1)
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
(0)
|
0
|
|
Pre-Tax Income |
90
N/A
|
100
+11%
|
118
+17%
|
140
+19%
|
144
+3%
|
128
-11%
|
126
-2%
|
138
+10%
|
147
+6%
|
159
+9%
|
172
+8%
|
175
+1%
|
172
-2%
|
177
+3%
|
189
+7%
|
209
+11%
|
225
+7%
|
239
+6%
|
239
+0%
|
232
-3%
|
205
-12%
|
172
-16%
|
168
-3%
|
172
+3%
|
(194)
N/A
|
(212)
-9%
|
(583)
-175%
|
(638)
-9%
|
(146)
+77%
|
(109)
+25%
|
63
N/A
|
47
-26%
|
37
-20%
|
71
+91%
|
74
+5%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||
Tax Provision |
(30)
|
(33)
|
(40)
|
(47)
|
(46)
|
(39)
|
(38)
|
(42)
|
(44)
|
(47)
|
(52)
|
(52)
|
(49)
|
(50)
|
(57)
|
(63)
|
(63)
|
(67)
|
(67)
|
(65)
|
(58)
|
(53)
|
(51)
|
(48)
|
(47)
|
(41)
|
(24)
|
(11)
|
(10)
|
(20)
|
(19)
|
(14)
|
(11)
|
(20)
|
(20)
|
|
Income from Continuing Operations |
60
|
67
|
78
|
93
|
98
|
89
|
88
|
96
|
103
|
113
|
120
|
123
|
123
|
128
|
132
|
147
|
161
|
172
|
172
|
167
|
147
|
119
|
116
|
124
|
(241)
|
(254)
|
(608)
|
(650)
|
(157)
|
(129)
|
44
|
33
|
26
|
51
|
54
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
1
|
2
|
5
|
6
|
4
|
3
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Net Income (Common) |
60
N/A
|
67
+11%
|
78
+16%
|
93
+19%
|
98
+6%
|
89
-9%
|
88
-1%
|
96
+9%
|
103
+7%
|
113
+9%
|
120
+7%
|
122
+2%
|
124
+1%
|
129
+5%
|
137
+6%
|
153
+11%
|
166
+9%
|
175
+5%
|
172
-2%
|
166
-3%
|
147
-12%
|
119
-19%
|
116
-2%
|
123
+6%
|
(241)
N/A
|
(254)
-5%
|
(608)
-139%
|
(650)
-7%
|
(157)
+76%
|
(129)
+18%
|
44
N/A
|
33
-25%
|
26
-21%
|
51
+95%
|
54
+5%
|
|
EPS (Diluted) |
0.16
N/A
|
0.17
+6%
|
0.2
+18%
|
0.24
+20%
|
0.25
+4%
|
0.23
-8%
|
0.23
N/A
|
0.25
+9%
|
0.26
+4%
|
0.28
+8%
|
0.3
+7%
|
0.31
+3%
|
0.32
+3%
|
0.34
+6%
|
0.36
+6%
|
0.39
+8%
|
0.43
+10%
|
0.45
+5%
|
0.23
-49%
|
0.42
+83%
|
2
+376%
|
0.3
-85%
|
1.56
+420%
|
0.16
-90%
|
-3.25
N/A
|
-0.35
+89%
|
-8.2
-2 243%
|
-8.09
+1%
|
-2.37
+71%
|
-0.73
+69%
|
0.25
N/A
|
0.19
-24%
|
0.15
-21%
|
0.35
+133%
|
0.37
+6%
|