WPP PLC
LSE:WPP
Income Statement
Earnings Waterfall
WPP PLC
Income Statement
WPP PLC
| Jun-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||
| Interest Expense |
333
|
306
|
0
|
299
|
0
|
279
|
277
|
354
|
439
|
379
|
358
|
407
|
0
|
0
|
|
| Revenue |
12 449
N/A
|
12 003
-4%
|
0
N/A
|
12 553
N/A
|
0
N/A
|
12 801
N/A
|
13 424
+5%
|
14 429
+7%
|
14 895
+3%
|
14 845
0%
|
14 851
+0%
|
14 741
-1%
|
14 177
-4%
|
13 550
-4%
|
|
| Gross Profit | |||||||||||||||
| Cost of Revenue |
(10 301)
|
(9 988)
|
0
|
(10 379)
|
0
|
(10 598)
|
(11 110)
|
(11 890)
|
(12 339)
|
(12 326)
|
(12 356)
|
(12 290)
|
(11 929)
|
(11 404)
|
|
| Gross Profit |
2 148
N/A
|
2 015
-6%
|
0
N/A
|
2 173
N/A
|
0
N/A
|
2 204
N/A
|
2 314
+5%
|
2 539
+10%
|
2 556
+1%
|
2 519
-1%
|
2 495
-1%
|
2 451
-2%
|
2 248
-8%
|
2 146
-5%
|
|
| Operating Income | |||||||||||||||
| Operating Expenses |
(4 199)
|
(4 293)
|
0
|
(1 514)
|
0
|
(975)
|
(1 030)
|
(1 180)
|
(1 488)
|
(1 988)
|
(1 813)
|
(1 126)
|
(1 129)
|
(1 764)
|
|
| Selling, General & Administrative |
(4 199)
|
(4 293)
|
0
|
(1 514)
|
0
|
(975)
|
(1 030)
|
(1 180)
|
(1 430)
|
(1 988)
|
(1 847)
|
(1 126)
|
(1 125)
|
(1 764)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(58)
|
0
|
34
|
0
|
(4)
|
0
|
|
| Operating Income |
(2 051)
N/A
|
(2 278)
-11%
|
0
N/A
|
659
N/A
|
0
N/A
|
1 229
N/A
|
1 284
+4%
|
1 358
+6%
|
1 067
-21%
|
531
-50%
|
682
+28%
|
1 325
+94%
|
1 119
-16%
|
382
-66%
|
|
| Pre-Tax Income | |||||||||||||||
| Interest Income Expense |
(232)
|
(360)
|
0
|
(388)
|
0
|
(212)
|
(155)
|
(58)
|
(116)
|
(208)
|
(192)
|
(280)
|
(318)
|
(251)
|
|
| Non-Reccuring Items |
(86)
|
(146)
|
0
|
(83)
|
0
|
(62)
|
(150)
|
(134)
|
0
|
34
|
0
|
(4)
|
0
|
0
|
|
| Total Other Income |
(4)
|
(6)
|
0
|
(3)
|
0
|
(4)
|
(4)
|
(6)
|
(6)
|
(10)
|
(10)
|
(10)
|
(10)
|
0
|
|
| Pre-Tax Income |
(2 372)
N/A
|
(2 791)
-18%
|
0
N/A
|
185
N/A
|
0
N/A
|
951
N/A
|
975
+3%
|
1 160
+19%
|
946
-18%
|
346
-63%
|
480
+39%
|
1 031
+115%
|
791
-23%
|
131
-83%
|
|
| Net Income | |||||||||||||||
| Tax Provision |
(177)
|
(129)
|
0
|
(212)
|
0
|
(230)
|
(241)
|
(384)
|
(322)
|
(149)
|
(186)
|
(402)
|
(338)
|
(303)
|
|
| Income from Continuing Operations |
(2 549)
|
(2 920)
|
0
|
(27)
|
0
|
721
|
735
|
775
|
624
|
197
|
294
|
629
|
453
|
(172)
|
|
| Income to Minority Interest |
(70)
|
(54)
|
0
|
(67)
|
0
|
(83)
|
(92)
|
(93)
|
(87)
|
(87)
|
(91)
|
(87)
|
(72)
|
(43)
|
|
| Net Income (Common) |
(2 549)
N/A
|
(2 967)
-16%
|
0
N/A
|
(81)
N/A
|
0
N/A
|
638
N/A
|
643
+1%
|
683
+6%
|
537
-21%
|
110
-79%
|
203
+84%
|
542
+166%
|
381
-30%
|
(215)
N/A
|
|
| EPS (Diluted) |
-2.08
N/A
|
-2.43
-17%
|
-2.8
-15%
|
-0.06
+98%
|
0.19
N/A
|
0.52
+174%
|
0.56
+8%
|
0.61
+9%
|
0.49
-20%
|
0.1
-80%
|
0.19
+90%
|
0.49
+158%
|
0.35
-29%
|
-0.2
N/A
|
|