Grainger PLC
LSE:GRI

Watchlist Manager
Grainger PLC Logo
Grainger PLC
LSE:GRI
Watchlist
Price: 223.5 GBX 0.9% Market Closed
Market Cap: 1.7B GBX
Have any thoughts about
Grainger PLC?
Write Note

Income Statement

Earnings Waterfall
Grainger PLC

Revenue
272.6m GBP
Cost of Revenue
-108.8m GBP
Gross Profit
163.8m GBP
Operating Expenses
-35.5m GBP
Operating Income
128.3m GBP
Other Expenses
-129.4m GBP
Net Income
-1.1m GBP

Income Statement
Grainger PLC

Rotate your device to view
Income Statement
Currency: GBP
Mar-2004 Sep-2004 Mar-2005 Sep-2005 Mar-2006 Sep-2006 Mar-2007 Sep-2007 Mar-2008 Sep-2008 Mar-2009 Sep-2009 Mar-2010 Sep-2010 Mar-2011 Sep-2011 Mar-2012 Sep-2012 Mar-2013 Sep-2013 Mar-2014 Sep-2014 Mar-2015 Sep-2015 Mar-2016 Sep-2016 Mar-2017 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 Mar-2024
Revenue
Revenue
146
N/A
123
-16%
158
+28%
331
+110%
339
+2%
212
-37%
199
-6%
229
+15%
251
+9%
242
-4%
241
0%
291
+21%
298
+2%
243
-19%
246
+1%
297
+21%
320
+8%
329
+3%
311
-5%
291
-6%
356
+22%
327
-8%
240
-27%
203
-15%
213
+5%
235
+10%
238
+2%
272
+14%
291
+7%
279
-4%
250
-10%
229
-9%
207
-10%
222
+7%
270
+22%
258
-5%
316
+23%
287
-9%
263
-8%
275
+5%
273
-1%
Gross Profit
Cost of Revenue
(66)
(23)
(66)
(236)
(240)
(119)
(112)
(133)
(144)
(133)
(140)
(206)
(206)
(140)
(132)
(162)
(168)
(158)
(149)
(146)
(211)
(183)
(106)
(85)
(90)
(105)
(115)
(146)
(157)
(139)
(113)
(88)
(67)
(71)
(113)
(105)
(154)
(124)
(103)
(111)
(109)
Gross Profit
80
N/A
101
+25%
91
-9%
95
+4%
99
+3%
93
-6%
87
-6%
97
+11%
107
+10%
109
+2%
101
-8%
85
-16%
92
+8%
102
+11%
113
+11%
135
+19%
152
+13%
170
+12%
161
-5%
145
-10%
145
+0%
144
-1%
134
-7%
118
-12%
123
+4%
129
+5%
123
-5%
127
+3%
134
+6%
140
+5%
138
-2%
141
+2%
140
0%
150
+7%
157
+4%
153
-2%
162
+6%
163
+0%
160
-2%
164
+3%
164
0%
Operating Income
Operating Expenses
6
(8)
(8)
(10)
(12)
(11)
(9)
(10)
(10)
(6)
(20)
(29)
(20)
(22)
(17)
(17)
(29)
(46)
(48)
(40)
(39)
(38)
(36)
(36)
(40)
(39)
(33)
(28)
(28)
(29)
(33)
(32)
(29)
(43)
(49)
(39)
(49)
(42)
(34)
(35)
(36)
Selling, General & Administrative
(6)
(8)
(8)
(10)
(12)
(10)
(9)
(10)
(10)
(6)
(6)
(9)
(11)
(11)
(11)
(13)
(22)
(43)
(43)
(34)
(35)
(35)
(32)
(32)
(34)
(32)
(29)
(27)
(27)
(28)
(28)
(28)
(28)
(40)
(46)
(39)
(39)
(32)
(33)
(34)
(34)
Other Operating Expenses
13
0
(0)
(0)
(0)
(0)
0
0
0
0
(14)
(20)
(9)
(11)
(6)
(4)
(7)
(3)
(5)
(6)
(4)
(4)
(4)
(3)
(7)
(7)
(4)
(1)
(1)
(1)
(4)
(4)
(1)
(2)
(3)
(1)
(10)
(10)
(2)
(1)
(1)
Operating Income
87
N/A
93
+8%
83
-11%
85
+2%
86
+1%
82
-5%
78
-5%
87
+11%
97
+11%
103
+6%
81
-21%
56
-31%
72
+28%
81
+12%
96
+20%
117
+22%
123
+5%
124
+1%
113
-9%
105
-7%
106
+1%
105
-1%
98
-7%
82
-16%
83
+1%
90
+9%
90
+0%
98
+9%
106
+7%
111
+5%
105
-5%
108
+3%
111
+3%
107
-4%
108
+0%
114
+6%
113
-1%
121
+7%
126
+4%
130
+3%
128
-1%
Pre-Tax Income
Interest Income Expense
(37)
(46)
(44)
(44)
(21)
(4)
(31)
(12)
(33)
(197)
(276)
(174)
(86)
(104)
(73)
(103)
(143)
(119)
(111)
(36)
2
(18)
(45)
(18)
(12)
(11)
(5)
1
(5)
6
20
29
16
(5)
(13)
42
86
178
80
(99)
(136)
Non-Reccuring Items
0
0
0
0
(6)
(6)
(0)
2
2
(18)
(30)
(21)
(10)
2
18
12
(4)
(7)
(8)
(4)
(5)
(1)
(0)
(5)
(5)
7
3
(12)
(5)
12
7
(3)
(0)
(1)
(1)
(0)
1
2
(0)
(1)
(0)
Gain/Loss on Disposition of Assets
8
7
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
0
0
0
0
0
0
Total Other Income
0
0
3
0
0
0
0
0
0
0
(31)
(31)
0
0
0
0
0
0
0
0
0
(6)
0
(7)
0
(2)
0
(1)
0
(29)
(27)
(3)
0
(3)
0
(4)
0
(2)
0
(2)
(2)
Pre-Tax Income
58
N/A
54
-6%
42
-23%
41
-1%
59
+44%
72
+22%
47
-34%
78
+64%
66
-15%
(112)
N/A
(255)
-128%
(170)
+33%
(24)
+86%
(21)
+11%
41
N/A
26
-36%
(24)
N/A
(2)
+93%
(6)
-241%
64
N/A
103
+60%
81
-21%
52
-35%
51
-2%
67
+30%
84
+26%
89
+5%
86
-3%
96
+11%
101
+5%
104
+4%
131
+26%
127
-4%
99
-22%
94
-5%
152
+62%
201
+32%
299
+49%
206
-31%
27
-87%
(10)
N/A
Net Income
Tax Provision
(23)
(21)
(14)
(10)
(15)
(21)
(14)
(17)
(13)
35
74
48
8
10
(6)
13
27
2
5
(11)
(15)
(6)
(2)
(7)
(13)
(10)
(11)
(13)
(14)
(13)
(10)
(16)
(21)
(16)
(17)
(43)
(56)
(69)
(47)
(2)
8
Income from Continuing Operations
35
33
27
31
44
51
34
61
52
(77)
(182)
(122)
(15)
(11)
35
39
3
0
(1)
54
88
75
50
44
54
75
78
74
82
87
95
115
106
83
77
110
145
229
159
26
(1)
Income to Minority Interest
(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
0
0
0
0
0
0
0
0
Net Income (Common)
35
N/A
33
-5%
27
-17%
31
+14%
44
+41%
51
+16%
34
-34%
61
+81%
52
-14%
(77)
N/A
(182)
-135%
(122)
+33%
(15)
+87%
(11)
+29%
35
N/A
39
+11%
3
-92%
0
-87%
(1)
N/A
54
N/A
88
+64%
75
-15%
36
-52%
43
+19%
64
+50%
135
+112%
141
+4%
75
-47%
83
+12%
87
+5%
95
+8%
115
+21%
106
-8%
83
-22%
77
-7%
110
+42%
145
+32%
229
+58%
159
-31%
26
-84%
(1)
N/A
EPS (Diluted)
0.15
N/A
0.14
-7%
0.11
-21%
0.12
+9%
0.17
+42%
0.2
+18%
0.13
-35%
0.23
+77%
0.2
-13%
-0.32
N/A
-0.69
-116%
-0.47
+32%
-0.06
+87%
-0.02
+67%
0.08
N/A
0.09
+13%
0.01
-89%
0
N/A
-0.01
N/A
0.11
N/A
0.19
+73%
0.16
-16%
0.07
-56%
0.1
+43%
0.12
+20%
0.29
+142%
0.3
+3%
0.16
-47%
0.18
+13%
0.19
+6%
0.19
N/A
0.2
+5%
0.17
-15%
0.13
-24%
0.11
-15%
0.16
+45%
0.2
+25%
0.31
+55%
0.21
-32%
0.03
-86%
0
N/A

See Also

Discover More