AUB Group Ltd
ASX:AUB

Watchlist Manager
AUB Group Ltd Logo
AUB Group Ltd
ASX:AUB
Watchlist
Price: 31.18 AUD -0.64% Market Closed
Market Cap: 3.6B AUD
Have any thoughts about
AUB Group Ltd?
Write Note

Income Statement

Earnings Waterfall
AUB Group Ltd

Revenue
1B AUD
Cost of Revenue
-33.4m AUD
Gross Profit
980.7m AUD
Operating Expenses
-756.8m AUD
Operating Income
223.9m AUD
Other Expenses
-86.9m AUD
Net Income
137.1m AUD

Income Statement
AUB Group Ltd

Rotate your device to view
Income Statement
Currency: AUD
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 Jun-2024
Revenue
Revenue
53
N/A
56
+6%
64
+14%
68
+6%
71
+4%
76
+7%
83
+9%
87
+5%
91
+5%
94
+3%
98
+5%
102
+4%
107
+5%
129
+20%
149
+15%
159
+7%
179
+12%
185
+4%
197
+6%
204
+4%
211
+3%
227
+8%
240
+6%
245
+2%
248
+1%
263
+6%
280
+6%
298
+7%
306
+2%
305
0%
314
+3%
322
+2%
334
+4%
488
+46%
792
+62%
965
+22%
1 014
+5%
Gross Profit
Cost of Revenue
(6)
(4)
(3)
(4)
(4)
(5)
(5)
(5)
(5)
(5)
(6)
(6)
(5)
(6)
(7)
(9)
(10)
(11)
(12)
(12)
(12)
(12)
(12)
(13)
(13)
(14)
(12)
(11)
(12)
(8)
(14)
(17)
(18)
(24)
(26)
(26)
(33)
Gross Profit
47
N/A
52
+10%
61
+18%
64
+6%
67
+4%
71
+6%
78
+9%
82
+5%
86
+5%
88
+3%
92
+5%
97
+5%
102
+5%
123
+20%
139
+13%
150
+8%
169
+12%
174
+3%
185
+6%
192
+4%
198
+3%
215
+8%
228
+6%
232
+2%
235
+1%
249
+6%
267
+7%
287
+7%
294
+2%
297
+1%
300
+1%
305
+2%
316
+3%
463
+47%
766
+65%
939
+23%
981
+4%
Operating Income
Operating Expenses
(41)
(45)
(53)
(56)
(58)
(62)
(67)
(69)
(71)
(73)
(74)
(77)
(80)
(96)
(111)
(121)
(134)
(143)
(152)
(158)
(166)
(178)
(190)
(193)
(197)
(213)
(233)
(246)
(244)
(245)
(246)
(253)
(265)
(417)
(635)
(774)
(757)
Selling, General & Administrative
(35)
(39)
(41)
(43)
(47)
(50)
(53)
(55)
(57)
(58)
(61)
(63)
(67)
(77)
(94)
(104)
(115)
(123)
(131)
(139)
(142)
(152)
(172)
(182)
(182)
(194)
(210)
(213)
(207)
(208)
(211)
(213)
(236)
(376)
(556)
(683)
(661)
Depreciation & Amortization
(3)
(3)
(3)
(3)
(4)
(4)
(4)
(4)
(4)
(4)
(4)
(4)
(4)
(5)
(5)
(6)
(6)
(6)
(6)
(6)
(6)
(7)
(7)
(7)
(7)
(8)
(11)
(18)
(21)
(22)
(21)
(25)
(20)
(39)
(54)
(70)
(73)
Other Operating Expenses
(2)
(4)
(10)
(9)
(8)
(8)
(9)
(9)
(11)
(10)
(10)
(10)
(10)
(14)
(12)
(12)
(14)
(14)
(15)
(14)
(17)
(19)
(10)
(4)
(8)
(11)
(12)
(15)
(16)
(15)
(13)
(15)
(9)
(2)
(25)
(21)
(23)
Operating Income
6
N/A
6
+2%
7
+16%
9
+24%
9
+1%
9
-1%
11
+22%
13
+21%
15
+10%
15
+6%
18
+18%
20
+8%
22
+11%
27
+24%
30
+11%
29
-5%
34
+19%
31
-8%
33
+7%
34
+1%
33
-3%
37
+14%
38
+2%
39
+3%
38
-3%
36
-4%
35
-5%
41
+19%
49
+20%
51
+4%
55
+6%
52
-4%
51
-3%
47
-8%
131
+179%
165
+26%
224
+36%
Pre-Tax Income
Interest Income Expense
6
7
7
9
11
12
12
11
12
14
14
15
16
15
16
17
17
15
16
16
18
18
21
23
25
24
28
27
25
25
24
29
31
19
(17)
(22)
(36)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
13
13
0
3
7
4
16
10
(5)
(4)
4
5
3
(1)
(10)
(8)
0
23
30
40
48
36
80
56
Gain/Loss on Disposition of Assets
9
6
1
0
0
1
0
1
1
0
0
0
0
(1)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
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
0
0
0
0
0
(0)
0
0
0
0
0
(9)
(23)
(33)
(28)
Pre-Tax Income
21
N/A
18
-14%
15
-17%
18
+18%
20
+13%
22
+6%
23
+9%
25
+6%
27
+10%
30
+9%
32
+8%
35
+8%
37
+7%
54
+45%
59
+8%
46
-21%
54
+17%
54
-1%
54
+0%
66
+23%
61
-8%
50
-17%
54
+8%
67
+23%
68
+2%
64
-6%
62
-3%
58
-6%
67
+15%
77
+15%
102
+33%
111
+9%
122
+10%
105
-14%
127
+21%
190
+49%
216
+14%
Net Income
Tax Provision
(3)
(2)
(2)
(3)
(4)
(4)
(5)
(6)
(6)
(7)
(7)
(7)
(8)
(10)
(11)
(10)
(12)
(10)
(11)
(13)
(12)
(11)
(11)
(12)
(13)
(13)
(13)
(14)
(11)
(11)
(18)
(19)
(22)
(29)
(35)
(41)
(48)
Income from Continuing Operations
18
16
13
15
16
17
19
19
21
23
25
28
30
44
48
36
42
43
43
53
49
39
43
54
55
51
49
44
56
65
84
92
100
75
92
148
168
Income to Minority Interest
(0)
(0)
(1)
(1)
(2)
(2)
(3)
(3)
(3)
(3)
(4)
(4)
(4)
(5)
(6)
(7)
(8)
(7)
(8)
(8)
(7)
(8)
(10)
(10)
(8)
(8)
(1)
1
(9)
(12)
(13)
(15)
(19)
(22)
(26)
(30)
(31)
Net Income (Common)
18
N/A
16
-14%
13
-19%
14
+10%
14
+4%
15
+6%
16
+5%
16
+3%
18
+11%
20
+8%
21
+9%
24
+12%
26
+7%
39
+52%
41
+6%
30
-28%
35
+18%
36
+3%
35
-3%
45
+28%
42
-6%
31
-27%
33
+8%
44
+34%
47
+5%
43
-8%
48
+14%
45
-7%
47
+4%
54
+14%
71
+32%
76
+8%
81
+6%
53
-34%
65
+22%
118
+81%
137
+16%
EPS (Diluted)
0.36
N/A
0.3
-17%
0.24
-20%
0.26
+8%
0.28
+8%
0.3
+7%
0.31
+3%
0.32
+3%
0.35
+9%
0.37
+6%
0.38
+3%
0.42
+11%
0.45
+7%
0.68
+51%
0.71
+4%
0.49
-31%
0.57
+16%
0.58
+2%
0.56
-3%
0.71
+27%
0.64
-10%
0.47
-27%
0.5
+6%
0.69
+38%
0.7
+1%
0.65
-7%
0.68
+5%
0.61
-10%
0.62
+2%
0.71
+15%
0.93
+31%
1.01
+9%
1.05
+4%
0.53
-50%
0.65
+23%
1.08
+66%
1.25
+16%

See Also

Discover More