Jardine Matheson Holdings Ltd
SGX:J36
Income Statement
Earnings Waterfall
Jardine Matheson Holdings Ltd
Revenue
|
36B
USD
|
Cost of Revenue
|
-25.8B
USD
|
Gross Profit
|
10.3B
USD
|
Operating Expenses
|
-6.1B
USD
|
Operating Income
|
4.2B
USD
|
Other Expenses
|
-3.5B
USD
|
Net Income
|
686m
USD
|
Income Statement
Jardine Matheson Holdings Ltd
Dec-2003 | Jun-2004 | Dec-2004 | Jun-2005 | Dec-2005 | 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 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
8 390
N/A
|
8 612
+3%
|
8 970
+4%
|
9 155
+2%
|
11 929
+30%
|
15 199
+27%
|
16 281
+7%
|
17 592
+8%
|
19 445
+11%
|
21 723
+12%
|
22 362
+3%
|
20 661
-8%
|
22 501
+9%
|
27 058
+20%
|
30 053
+11%
|
33 865
+13%
|
37 967
+12%
|
40 001
+5%
|
39 593
-1%
|
39 420
0%
|
39 465
+0%
|
39 034
-1%
|
39 921
+2%
|
39 125
-2%
|
37 007
-5%
|
36 264
-2%
|
37 051
+2%
|
37 808
+2%
|
38 748
+2%
|
41 292
+7%
|
42 527
+3%
|
41 372
-3%
|
40 922
-1%
|
36 656
-10%
|
32 647
-11%
|
34 233
+5%
|
35 862
+5%
|
36 647
+2%
|
37 724
+3%
|
37 754
+0%
|
36 049
-5%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(6 449)
|
(6 616)
|
(6 871)
|
(7 003)
|
(9 131)
|
(11 622)
|
(12 507)
|
(13 542)
|
(14 845)
|
(16 509)
|
(17 109)
|
(15 731)
|
(16 746)
|
(20 156)
|
(22 614)
|
(25 793)
|
(29 368)
|
(31 201)
|
(30 729)
|
(30 578)
|
(30 663)
|
(30 073)
|
(30 663)
|
(30 028)
|
(28 394)
|
(27 738)
|
(28 232)
|
(14 387)
|
(29 381)
|
(31 425)
|
(32 136)
|
(31 056)
|
(30 727)
|
(27 317)
|
(24 349)
|
(25 708)
|
(26 755)
|
(26 952)
|
(27 538)
|
(27 361)
|
(25 775)
|
|
Gross Profit |
1 941
N/A
|
1 996
+3%
|
2 099
+5%
|
2 152
+3%
|
2 798
+30%
|
3 577
+28%
|
3 774
+6%
|
4 050
+7%
|
4 600
+14%
|
5 214
+13%
|
5 253
+1%
|
4 930
-6%
|
5 755
+17%
|
6 902
+20%
|
7 439
+8%
|
8 072
+9%
|
8 599
+7%
|
8 800
+2%
|
8 864
+1%
|
8 842
0%
|
8 802
0%
|
8 961
+2%
|
8 802
-2%
|
9 097
+3%
|
8 613
-5%
|
8 526
-1%
|
8 819
+3%
|
4 638
-47%
|
9 367
+102%
|
9 867
+5%
|
10 391
+5%
|
10 316
-1%
|
10 195
-1%
|
9 339
-8%
|
8 298
-11%
|
8 525
+3%
|
9 107
+7%
|
9 695
+6%
|
10 186
+5%
|
10 393
+2%
|
10 274
-1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(1 647)
|
(1 610)
|
(1 615)
|
(1 580)
|
(1 988)
|
(2 512)
|
(2 459)
|
(2 531)
|
(2 819)
|
(3 121)
|
(3 558)
|
(3 436)
|
(3 263)
|
(3 604)
|
(3 607)
|
(3 922)
|
(4 625)
|
(4 896)
|
(5 040)
|
(5 144)
|
(5 232)
|
(5 340)
|
(5 641)
|
(5 811)
|
(5 867)
|
(5 881)
|
(5 580)
|
(19 647)
|
(5 555)
|
(6 278)
|
(7 134)
|
(5 360)
|
(4 628)
|
(5 789)
|
(5 834)
|
(6 144)
|
(4 772)
|
(4 775)
|
(6 471)
|
(6 275)
|
(6 060)
|
|
Selling, General & Administrative |
(1 714)
|
(1 722)
|
(1 747)
|
(1 792)
|
(2 288)
|
(2 845)
|
(2 953)
|
(3 024)
|
(3 208)
|
(3 421)
|
(3 595)
|
(3 523)
|
(3 578)
|
(3 942)
|
(4 361)
|
(4 744)
|
(5 073)
|
(5 324)
|
(5 474)
|
(5 627)
|
(5 586)
|
(5 679)
|
(5 586)
|
(6 049)
|
(5 941)
|
(5 921)
|
(6 030)
|
(3 052)
|
(6 485)
|
(6 678)
|
(6 807)
|
(6 848)
|
(6 798)
|
(6 622)
|
(6 580)
|
(6 460)
|
(6 307)
|
(6 357)
|
(6 313)
|
(6 302)
|
(6 303)
|
|
Other Operating Expenses |
67
|
112
|
132
|
212
|
300
|
333
|
494
|
493
|
389
|
300
|
37
|
87
|
315
|
338
|
754
|
822
|
448
|
428
|
434
|
483
|
354
|
339
|
(55)
|
238
|
74
|
40
|
450
|
(16 595)
|
930
|
400
|
(327)
|
1 488
|
2 170
|
833
|
746
|
316
|
1 535
|
1 582
|
(158)
|
27
|
243
|
|
Operating Income |
294
N/A
|
386
+31%
|
484
+25%
|
572
+18%
|
810
+42%
|
1 065
+31%
|
1 315
+23%
|
1 519
+16%
|
1 781
+17%
|
2 093
+18%
|
1 695
-19%
|
1 494
-12%
|
2 492
+67%
|
3 298
+32%
|
3 832
+16%
|
4 150
+8%
|
3 974
-4%
|
3 904
-2%
|
3 824
-2%
|
3 698
-3%
|
3 570
-3%
|
3 621
+1%
|
3 617
0%
|
3 286
-9%
|
2 746
-16%
|
2 645
-4%
|
3 239
+22%
|
3 774
+17%
|
3 812
+1%
|
3 589
-6%
|
3 257
-9%
|
4 956
+52%
|
5 567
+12%
|
3 550
-36%
|
2 464
-31%
|
2 381
-3%
|
4 335
+82%
|
4 920
+13%
|
3 715
-24%
|
4 118
+11%
|
4 214
+2%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(43)
|
675
|
999
|
1 219
|
1 183
|
993
|
1 057
|
1 261
|
1 558
|
1 844
|
321
|
(681)
|
2 170
|
3 711
|
4 796
|
7 159
|
5 514
|
2 355
|
1 557
|
1 428
|
1 259
|
1 244
|
1 362
|
1 190
|
1 922
|
2 541
|
3 196
|
5 095
|
5 810
|
3 524
|
2 275
|
1 409
|
3
|
(2 927)
|
(3 384)
|
(1 921)
|
(460)
|
671
|
(467)
|
(1 028)
|
(909)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
12
|
98
|
215
|
188
|
59
|
3
|
3
|
0
|
(68)
|
(69)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
111
|
331
|
280
|
107
|
85
|
48
|
0
|
0
|
|
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
|
(69)
|
0
|
(67)
|
0
|
(89)
|
0
|
(101)
|
0
|
(88)
|
0
|
(139)
|
0
|
(89)
|
0
|
(70)
|
0
|
(73)
|
0
|
0
|
|
Pre-Tax Income |
251
N/A
|
1 061
+323%
|
1 483
+40%
|
1 791
+21%
|
1 993
+11%
|
2 058
+3%
|
2 372
+15%
|
2 780
+17%
|
3 339
+20%
|
3 949
+18%
|
2 114
-46%
|
1 028
-51%
|
4 850
+372%
|
7 068
+46%
|
8 631
+22%
|
11 312
+31%
|
9 488
-16%
|
6 191
-35%
|
5 312
-14%
|
5 125
-4%
|
4 829
-6%
|
4 865
+1%
|
4 910
+1%
|
4 476
-9%
|
4 601
+3%
|
5 186
+13%
|
6 346
+22%
|
8 869
+40%
|
9 521
+7%
|
7 113
-25%
|
5 444
-23%
|
6 365
+17%
|
5 431
-15%
|
734
-86%
|
(678)
N/A
|
740
N/A
|
3 912
+429%
|
5 676
+45%
|
3 223
-43%
|
3 090
-4%
|
3 305
+7%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(62)
|
(71)
|
(100)
|
(118)
|
(173)
|
(274)
|
(318)
|
(346)
|
(455)
|
(592)
|
(471)
|
(394)
|
(595)
|
(727)
|
(847)
|
(929)
|
(873)
|
(851)
|
(878)
|
(828)
|
(844)
|
(871)
|
(840)
|
(768)
|
(612)
|
(584)
|
(659)
|
(716)
|
(822)
|
(893)
|
(958)
|
(908)
|
(957)
|
(793)
|
(486)
|
(599)
|
(951)
|
(1 049)
|
(960)
|
(982)
|
(943)
|
|
Income from Continuing Operations |
189
|
990
|
1 383
|
1 673
|
1 820
|
1 784
|
2 054
|
2 434
|
2 884
|
3 357
|
1 643
|
634
|
4 255
|
6 341
|
7 784
|
10 383
|
8 615
|
5 340
|
4 434
|
4 297
|
3 985
|
3 994
|
4 070
|
3 708
|
3 989
|
4 602
|
5 687
|
8 153
|
8 699
|
6 220
|
4 486
|
5 457
|
4 474
|
(59)
|
(1 164)
|
141
|
2 961
|
4 627
|
2 263
|
2 108
|
2 362
|
|
Income to Minority Interest |
(104)
|
(277)
|
(436)
|
(504)
|
(575)
|
(661)
|
(706)
|
(843)
|
(1 056)
|
(1 304)
|
(977)
|
(734)
|
(2 524)
|
(3 733)
|
(4 700)
|
(6 226)
|
(5 166)
|
(3 317)
|
(2 763)
|
(2 618)
|
(2 419)
|
(2 394)
|
(2 360)
|
(2 108)
|
(2 190)
|
(2 527)
|
(3 184)
|
(4 460)
|
(4 756)
|
(3 556)
|
(2 764)
|
(2 376)
|
(1 636)
|
(132)
|
770
|
123
|
(1 080)
|
(2 206)
|
(1 909)
|
(1 611)
|
(1 676)
|
|
Net Income (Common) |
85
N/A
|
713
+739%
|
947
+33%
|
1 169
+23%
|
1 245
+7%
|
1 123
-10%
|
1 348
+20%
|
1 591
+18%
|
1 828
+15%
|
2 053
+12%
|
666
-68%
|
(100)
N/A
|
1 731
N/A
|
2 608
+51%
|
3 084
+18%
|
4 157
+35%
|
3 449
-17%
|
2 023
-41%
|
1 671
-17%
|
1 679
+0%
|
1 566
-7%
|
1 600
+2%
|
1 710
+7%
|
1 600
-6%
|
1 799
+12%
|
2 075
+15%
|
2 503
+21%
|
3 693
+48%
|
3 943
+7%
|
2 664
-32%
|
1 722
-35%
|
3 081
+79%
|
2 838
-8%
|
(191)
N/A
|
(394)
-106%
|
264
N/A
|
1 881
+613%
|
2 421
+29%
|
354
-85%
|
497
+40%
|
686
+38%
|
|
EPS (Diluted) |
0.22
N/A
|
1.99
+805%
|
2.69
+35%
|
3.34
+24%
|
3.53
+6%
|
3.19
-10%
|
3.8
+19%
|
4.49
+18%
|
5.13
+14%
|
5.79
+13%
|
1.88
-68%
|
-0.29
N/A
|
4.82
N/A
|
7.26
+51%
|
8.54
+18%
|
11.48
+34%
|
9.46
-18%
|
5.56
-41%
|
4.57
-18%
|
4.57
N/A
|
4.25
-7%
|
4.33
+2%
|
4.61
+6%
|
4.3
-7%
|
4.81
+12%
|
5.54
+15%
|
6.67
+20%
|
9.82
+47%
|
10.46
+7%
|
7.08
-32%
|
4.58
-35%
|
8.19
+79%
|
7.57
-8%
|
-0.53
N/A
|
-1.07
-102%
|
0.79
N/A
|
6.01
+661%
|
8.4
+40%
|
1.22
-85%
|
1.71
+40%
|
2.37
+39%
|