Intermediate Capital Group PLC
LSE:ICP

Watchlist Manager
Intermediate Capital Group PLC Logo
Intermediate Capital Group PLC
LSE:ICP
Watchlist
Price: 2 246 GBX 0.72% Market Closed
Market Cap: 6.4B GBX
Have any thoughts about
Intermediate Capital Group PLC?
Write Note

Income Statement

Earnings Waterfall
Intermediate Capital Group PLC

Revenue
862.7m GBP
Operating Expenses
-345m GBP
Operating Income
517.7m GBP
Other Expenses
-45.5m GBP
Net Income
472.2m GBP

Income Statement
Intermediate Capital Group PLC

Rotate your device to view
Income Statement
Currency: GBP
Jan-2003 Jul-2003 Jan-2004 Jul-2004 Jan-2005 Jul-2005 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
Revenue
Revenue
119
N/A
131
+10%
139
+6%
154
+11%
192
+25%
253
+32%
197
-22%
427
+117%
464
+9%
429
-7%
393
-9%
394
+0%
367
-7%
425
+16%
492
+16%
439
-11%
408
-7%
438
+7%
406
-7%
370
-9%
506
+37%
435
-14%
363
-16%
424
+17%
445
+5%
449
+1%
520
+16%
625
+20%
611
-2%
600
-2%
573
-4%
439
-24%
484
+10%
384
-21%
472
+23%
839
+78%
952
+14%
990
+4%
777
-22%
656
-16%
863
+31%
Gross Profit
Cost of Revenue
(24)
(26)
(28)
(26)
(27)
(33)
(33)
(67)
(60)
(38)
(79)
(96)
(56)
(62)
(54)
(59)
(64)
(59)
(66)
(61)
0
(31)
0
(55)
0
(92)
0
(143)
0
(156)
(27)
(50)
0
0
0
0
0
0
0
0
0
Gross Profit
94
N/A
105
+11%
111
+6%
128
+15%
165
+29%
220
+33%
164
-25%
361
+120%
404
+12%
391
-3%
314
-20%
299
-5%
311
+4%
363
+16%
438
+21%
380
-13%
344
-9%
379
+10%
341
-10%
310
-9%
0
N/A
404
N/A
0
N/A
369
N/A
0
N/A
357
N/A
0
N/A
482
N/A
0
N/A
445
N/A
232
-48%
389
+68%
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
Operating Income
Operating Expenses
(41)
(45)
(47)
(55)
(70)
(87)
(57)
(137)
(145)
(161)
(187)
(365)
(410)
(257)
(235)
(193)
(154)
(135)
(166)
(167)
(218)
(215)
(178)
(193)
(191)
(180)
(188)
(230)
(225)
(240)
(246)
(232)
(258)
(246)
(243)
(266)
(323)
(369)
(350)
(333)
(345)
Selling, General & Administrative
(41)
(45)
(47)
(55)
(70)
(87)
(57)
(137)
(145)
(161)
(187)
(365)
(410)
(257)
(235)
(193)
(154)
(135)
(166)
(167)
(187)
(211)
(178)
(179)
(184)
(147)
(177)
(214)
(225)
(229)
(246)
(222)
(231)
(231)
(243)
(248)
(320)
(345)
(347)
(325)
(367)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(3)
0
(3)
0
(4)
0
(6)
0
(6)
0
(6)
0
(10)
0
(16)
0
(18)
0
(18)
0
Other Operating Expenses
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(31)
0
0
(11)
(7)
(29)
(11)
(10)
0
(5)
0
(4)
(27)
(5)
0
(3)
(3)
(6)
(4)
11
22
Operating Income
54
N/A
59
+11%
65
+9%
73
+13%
95
+30%
133
+40%
107
-20%
224
+110%
259
+16%
230
-11%
127
-45%
(67)
N/A
(98)
-48%
106
N/A
203
+92%
186
-8%
190
+2%
244
+28%
175
-28%
143
-18%
288
+102%
190
-34%
185
-2%
176
-5%
254
+44%
177
-30%
332
+87%
253
-24%
386
+53%
204
-47%
301
+47%
157
-48%
226
+44%
138
-39%
230
+66%
572
+149%
629
+10%
621
-1%
426
-31%
324
-24%
518
+60%
Pre-Tax Income
Interest Income Expense
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(30)
(16)
(81)
2
(78)
(18)
(141)
(0)
(164)
(5)
(73)
26
(14)
(23)
(71)
(63)
(51)
(55)
(96)
(73)
(37)
Total Other Income
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(14)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(1)
Pre-Tax Income
54
N/A
59
+11%
65
+9%
73
+13%
95
+30%
133
+40%
107
-20%
224
+110%
259
+16%
230
-11%
127
-45%
(67)
N/A
(98)
-48%
106
N/A
203
+92%
186
-8%
190
+2%
244
+28%
175
-28%
143
-18%
258
+81%
159
-39%
105
-34%
179
+70%
177
-1%
159
-10%
191
+20%
252
+32%
222
-12%
199
-10%
228
+14%
183
-20%
212
+16%
115
-46%
159
+39%
510
+221%
578
+13%
565
-2%
330
-42%
251
-24%
480
+91%
Net Income
Tax Provision
(18)
(21)
(21)
(24)
(34)
(49)
(37)
(81)
(92)
(75)
(40)
(7)
1
(24)
(55)
(58)
(44)
(56)
(33)
(19)
(51)
(21)
(5)
12
17
(20)
(26)
(34)
(20)
52
55
2
(5)
(4)
(3)
(49)
(68)
(31)
(4)
(29)
(75)
Income from Continuing Operations
35
38
44
49
62
84
70
143
167
155
87
(73)
(97)
82
148
128
146
188
142
124
207
137
100
191
194
139
165
218
202
251
283
185
207
111
156
461
511
534
326
222
405
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1
1
1
0
(0)
(2)
(1)
1
0
(1)
(0)
(0)
0
(1)
(4)
(6)
(2)
(1)
(4)
(4)
2
5
2
4
Net Income (Common)
35
N/A
38
+9%
44
+14%
49
+13%
62
+24%
84
+37%
70
-17%
143
+106%
167
+17%
155
-7%
87
-44%
(73)
N/A
(97)
-33%
82
N/A
148
+81%
128
-13%
146
+14%
188
+29%
143
-24%
124
-13%
208
+67%
137
-34%
98
-28%
189
+93%
194
+3%
139
-29%
164
+18%
218
+33%
202
-7%
251
+24%
282
+12%
180
-36%
201
+11%
109
-46%
155
+42%
457
+195%
507
+11%
527
+4%
320
-39%
281
-12%
472
+68%
EPS (Diluted)
0.3
N/A
0.32
+7%
0.35
+9%
0.37
+6%
0.45
+22%
0.62
+38%
0.51
-18%
1.04
+104%
1.2
+15%
1.17
-3%
0.54
-54%
-0.46
N/A
-0.44
+4%
0.29
N/A
0.51
+76%
0.43
-16%
0.48
+12%
0.62
+29%
0.47
-24%
0.42
-11%
0.71
+69%
0.47
-34%
0.34
-28%
0.66
+94%
0.63
-5%
0.47
-25%
0.57
+21%
0.75
+32%
0.7
-7%
0.89
+27%
0.99
+11%
0.63
-36%
0.71
+13%
0.38
-46%
0.54
+42%
1.58
+193%
1.73
+9%
1.81
+5%
1.1
-39%
0.96
-13%
1.63
+70%

See Also

Discover More