Income Statement
(Currency in GBX)
Breakdown |
01-04-2023
|
31-03-2023
|
02-04-2022
|
31-03-2022
|
03-04-2021
|
Income
Before
Tax
|
- |
475.7M |
- |
391.7M |
- |
Minority
Interest
|
- |
1.1M |
- |
-2.4M |
- |
Net
Income
|
- |
363.4M |
- |
306.6M |
- |
Selling
General
Administrative
|
- |
692.7M |
- |
212.1M |
- |
Gross
Profit
|
- |
4144.6M |
- |
3754.8M |
- |
Reconciled
Depreciation
|
- |
523.2M |
- |
510.7M |
- |
Ebit
|
672.4M |
672M |
773.1M |
605.3M |
174.9M |
Ebitda
|
- |
1195.2M |
- |
1116M |
- |
Depreciation
And
Amortization
|
- |
523.2M |
- |
510.7M |
- |
Operating
Income
|
- |
515.1M |
- |
572.2M |
- |
Other
Operating
Expenses
|
11283.3M |
11372.7M |
114.7M |
10294.3M |
12.4M |
Interest
Expense
|
- |
196.3M |
- |
213.6M |
- |
Tax
Provision
|
- |
111.2M |
- |
82.7M |
- |
Interest
Income
|
- |
57.2M |
- |
22.4M |
- |
Net
Interest
Income
|
- |
-147.4M |
- |
-186.1M |
- |
Income
Tax
Expense
|
- |
111.2M |
82.7M |
82.7M |
-8.2M |
Total
Revenue
|
- |
11931.3M |
- |
10885.1M |
- |
Total
Operating
Expenses
|
- |
3586M |
- |
3164M |
- |
Cost
Of
Revenue
|
- |
7786.7M |
- |
7130.3M |
- |
Total
Other
Income
Expense
Net
|
- |
-204.8M |
- |
-312.2M |
- |
Net
Income
From
Continuing
Ops
|
- |
364.5M |
- |
309M |
- |
Net
Income
Applicable
To
Common
Shares
|
- |
- |
306.6M |
- |
-198M |
Balance Sheet
(Currency in GBX)
Breakdown |
01-04-2023
|
31-03-2023
|
02-04-2022
|
31-03-2022
|
03-04-2021
|
Total
Assets
|
- |
9097.8M |
- |
9443.4M |
- |
Intangible
Assets
|
- |
134.7M |
- |
163.9M |
- |
Other
Current
Assets
|
22.6M |
191.5M |
52.4M |
170.5M |
42M |
Total
Liab
|
- |
6282.9M |
- |
6525.5M |
- |
Total
Stockholder
Equity
|
- |
2810.5M |
- |
2913.7M |
- |
Other
Current
Liab
|
- |
1533.9M |
326.9M |
1304.1M |
420.3M |
Common
Stock
|
- |
19.8M |
19.7M |
19.7M |
489.2M |
Capital
Stock
|
- |
19.8M |
- |
19.7M |
- |
Retained
Earnings
|
- |
5839.1M |
5897.9M |
5897.9M |
5325.2M |
Good
Will
|
- |
28.4M |
- |
28.6M |
- |
Other
Assets
|
800.2M |
- |
1350.9M |
- |
916.1M |
Cash
|
- |
1067.9M |
- |
1197.9M |
- |
Cash
And
Equivalents
|
- |
- |
- |
- |
- |
Total
Current
Liabilities
|
- |
2706.4M |
2370.8M |
2370.8M |
2295.8M |
Current
Deferred
Revenue
|
- |
-1320.3M |
- |
-1141.4M |
- |
Net
Debt
|
- |
2560.1M |
- |
2610.3M |
- |
Short
Term
Debt
|
- |
444M |
- |
247.2M |
- |
Short
Long
Term
Debt
|
- |
227.3M |
- |
47M |
- |
Short
Long
Term
Debt
Total
|
- |
3628M |
- |
3808.2M |
- |
Other
Stockholder
Equity
|
- |
-3048.4M |
-3914.5M |
-3003.9M |
-4441.8M |
Property
Plant
Equipment
|
- |
- |
4902.3M |
- |
5058.6M |
Total
Current
Assets
|
- |
2155M |
2182.3M |
2182.3M |
1595.2M |
Long
Term
Investments
|
- |
- |
- |
- |
- |
Short
Term
Investments
|
- |
13M |
- |
17.6M |
- |
Net
Receivables
|
- |
123.8M |
140.3M |
99M |
191.1M |
Long
Term
Debt
|
- |
1119.1M |
- |
1482.5M |
- |
Inventory
|
- |
764.4M |
706.1M |
706.1M |
624.6M |
Accounts
Payable
|
- |
2048.8M |
1070.5M |
1960.9M |
863.5M |
Accumulated
Other
Comprehensive
Income
|
- |
- |
- |
- |
- |
Non
Currrent
Assets
Other
|
- |
792.6M |
- |
-5910.2M |
- |
Non
Current
Assets
Total
|
- |
6942.8M |
- |
7261.1M |
- |
Capital
Lease
Obligations
|
- |
2281.6M |
- |
2278.7M |
- |
Long
Term
Debt
Total
|
- |
- |
- |
- |
- |
Cash Flow
(Currency in GBX)
Breakdown |
01-04-2023
|
31-03-2023
|
02-04-2022
|
31-03-2022
|
03-04-2021
|
Investments
|
- |
-516.6M |
-35.1M |
-245.7M |
2M |
Total
Cashflows
From
Investing
Activities
|
- |
- |
-245.7M |
- |
-192.6M |
Total
Cash
From
Financing
Activities
|
- |
-643.8M |
-595.9M |
-595.9M |
-244M |
Net
Income
|
0M |
364.5M |
306.6M |
309M |
-198M |
Change
In
Cash
|
- |
-130M |
528.2M |
528.2M |
431M |
Begin
Period
Cash
Flow
|
1067.9M |
1197.9M |
1197.9M |
669.7M |
669.7M |
End
Period
Cash
Flow
|
- |
1067.9M |
1197.9M |
1197.9M |
669.7M |
Total
Cash
From
Operating
Activities
|
- |
1029.9M |
1378M |
1378M |
870.9M |
Depreciation
|
448.3M |
523.2M |
383.2M |
510.7M |
277M |
Other
Cashflows
From
Investing
Activities
|
- |
- |
7.4M |
- |
9.2M |
Dividends
Paid
|
- |
0.1M |
- |
0.3M |
- |
Change
To
Inventory
|
- |
-58.5M |
-46.5M |
-46.5M |
41.2M |
Sale
Purchase
Of
Stock
|
- |
-0.1M |
- |
-0.8M |
- |
Other
Cashflows
From
Financing
Activities
|
- |
-453.8M |
-216.6M |
-432.6M |
-222.5M |
Capital
Expenditures
|
0M |
410.3M |
192.8M |
257.4M |
158.9M |
Change
In
Working
Capital
|
- |
-10.1M |
- |
239.7M |
- |
Other
Non
Cash
Items
|
- |
39.4M |
- |
180.5M |
- |
Free
Cash
Flow
|
- |
619.6M |
- |
1120.6M |
- |