Ferguson plc (FERG.L)

Industrials | Industrial Distribution
Income Statement (Quarterly) 2025-01-31 2024-10-31 2024-07-31 2024-04-30
Revenue 6,872,000,000 7,772,000,000 7,946,000,000 7,308,000,000
Cost of Revenue 4,830,000,000 5,432,000,000 5,485,000,000 5,161,000,000
Gross Profit 2,042,000,000 2,340,000,000 2,461,000,000 2,147,000,000
Operating Expenses
R&D Expenses 0 0 0 0
SG&A Expenses 1,540,000,000 1,585,000,000 1,563,000,000 1,510,000,000
Operating Expenses 1,632,000,000 1,675,000,000 1,650,000,000 1,510,000,000
Operating Income 410,000,000 665,000,000 811,000,000 637,000,000
Interest Expense 48,000,000 46,000,000 47,000,000 43,000,000
Income Before Tax 370,000,000 624,000,000 759,000,000 581,000,000
Income Tax Expense 94,000,000 154,000,000 308,000,000 138,000,000
Net Income 276,000,000 470,000,000 451,000,000 443,000,000
Per Share
EPS 1.38 2.34 2.22 2.19
EPS Diluted 0.00 0.00 0.00 0.00
Income Statement (Annual) 2025-07-31 2024-07-31 2023-07-31 2022-07-31 2021-07-31
Revenue 30,762,000,000 29,635,000,000 29,734,000,000 28,566,000,000 22,792,000,000
Cost of Revenue 21,327,000,000 20,582,000,000 20,709,000,000 19,810,000,000 15,812,000,000
Gross Profit 9,435,000,000 9,053,000,000 9,025,000,000 8,756,000,000 6,980,000,000
Operating Expenses
R&D Expenses 0 0 0 0 0
SG&A Expenses 6,376,000,000 6,066,000,000 5,920,000,000 5,635,000,000 0
Operating Expenses 6,829,000,000 6,401,000,000 6,241,000,000 5,936,000,000 4,935,000,000
Operating Income 2,606,000,000 2,652,000,000 2,659,000,000 2,820,000,000 2,045,000,000
Interest Expense 190,000,000 179,000,000 184,000,000 111,000,000 145,000,000
Income Before Tax 2,423,000,000 2,464,000,000 2,464,000,000 2,708,000,000 1,891,000,000
Income Tax Expense 567,000,000 729,000,000 575,000,000 609,000,000 241,000,000
Net Income 1,856,000,000 1,735,000,000 1,889,000,000 2,122,000,000 1,508,000,000
Per Share
EPS 9.33 8.55 9.15 9.75 6.75
EPS Diluted 0.00 0.00 0.00 0.00 0.00
Balance Sheet (Quarterly) 2025-07-31 2024-07-31 2023-07-31 2022-07-31
Assets
Cash and Cash Equivalents 674,000,000 571,000,000 601,000,000 771,000,000
Short Term Investments 0 0 0 0
Net Receivables 3,964,000,000 3,602,000,000 3,597,000,000 3,613,000,000
Inventory 4,492,000,000 4,188,000,000 3,898,000,000 4,333,000,000
Total Current Assets 10,146,000,000 9,410,000,000 9,077,000,000 9,551,000,000
Property Plant Equipment 3,609,000,000 3,317,000,000 3,069,000,000 2,576,000,000
Goodwill and Intangibles 3,190,000,000 3,110,000,000 3,024,000,000 2,830,000,000
Total Assets 17,729,000,000 16,572,000,000 15,994,000,000 15,661,000,000
Liabilities
Account Payables 3,577,000,000 3,410,000,000 3,408,000,000 3,607,000,000
Short Term Debt 847,000,000 545,000,000 421,000,000 895,000,000
Total Current Liabilities 6,028,000,000 5,216,000,000 5,429,000,000 5,799,000,000
Long Term Debt 5,119,000,000 4,972,000,000 4,837,000,000 4,557,000,000
Total Liabilities 11,897,000,000 10,956,000,000 10,957,000,000 10,996,000,000
Shareholders Equity
Retained Earnings 6,776,000,000 9,589,000,000 8,557,000,000 7,594,000,000
Total Shareholders Equity 5,832,000,000 5,616,000,000 5,037,000,000 4,665,000,000
Balance Sheet (Annual) 2025-07-31 2024-07-31 2023-07-31 2022-07-31 2021-07-31
Assets
Cash and Cash Equivalents 674,000,000 571,000,000 601,000,000 771,000,000 1,240,000,000
Short Term Investments 0 0 0 0 0
Net Receivables 3,964,000,000 3,602,000,000 3,597,000,000 3,613,000,000 0
Inventory 4,492,000,000 4,188,000,000 3,898,000,000 4,333,000,000 3,426,000,000
Total Current Assets 10,146,000,000 9,410,000,000 9,077,000,000 9,551,000,000 8,104,000,000
Property Plant Equipment 3,609,000,000 3,317,000,000 3,069,000,000 2,576,000,000 2,200,000,000
Goodwill and Intangibles 3,190,000,000 3,110,000,000 3,024,000,000 2,830,000,000 2,303,000,000
Total Assets 17,729,000,000 16,572,000,000 15,994,000,000 15,661,000,000 13,485,000,000
Liabilities
Account Payables 3,577,000,000 3,410,000,000 3,408,000,000 3,607,000,000 3,234,000,000
Short Term Debt 847,000,000 545,000,000 421,000,000 895,000,000 446,000,000
Total Current Liabilities 6,028,000,000 5,216,000,000 5,429,000,000 5,799,000,000 4,843,000,000
Long Term Debt 5,119,000,000 4,972,000,000 4,837,000,000 4,557,000,000 3,355,000,000
Total Liabilities 11,897,000,000 10,956,000,000 10,957,000,000 10,996,000,000 8,675,000,000
Shareholders Equity
Retained Earnings 6,776,000,000 9,589,000,000 8,557,000,000 7,594,000,000 6,158,000,000
Total Shareholders Equity 5,832,000,000 5,616,000,000 5,037,000,000 4,665,000,000 4,810,000,000
Cash Flow Statement (Quarterly) 2025-07-31 2024-07-31 2023-07-31 2022-07-31
Operating Activities
Net Income 1,856,000,000 1,735,000,000 1,889,000,000 2,122,000,000
Depreciation & Amortization 373,000,000 335,000,000 321,000,000 301,000,000
Stock Based Compensation 0 49,000,000 51,000,000 57,000,000
Change in Working Capital -594,000,000 -350,000,000 434,000,000 -1,333,000,000
Operating Cash Flow 1,908,000,000 1,873,000,000 2,723,000,000 1,149,000,000
Investing Activities
Capital Expenditure -305,000,000 -372,000,000 -441,000,000 -290,000,000
Investments -305,000,000 -372,000,000 -441,000,000 -290,000,000
Investing Cash Flow -543,000,000 -601,000,000 -1,054,000,000 -922,000,000
Financing Activities
Debt Repayment 225,000,000 129,000,000 -2,930,000,000 -575,000,000
Common Stock Issued/Repurchased -948,000,000 -617,000,000 -891,000,000 -1,624,000,000
Dividends Paid -489,000,000 -784,000,000 -711,000,000 -538,000,000
Financing Cash Flow -1,286,000,000 -1,313,000,000 -1,807,000,000 -744,000,000
Summary
Free Cash Flow 1,603,000,000 1,501,000,000 2,282,000,000 859,000,000
Net Change in Cash 82,000,000 -44,000,000 -116,000,000 -557,000,000
Cash Flow Statement (Annual) 2025-07-31 2024-07-31 2023-07-31 2022-07-31 2021-07-31
Operating Activities
Net Income 1,856,000,000 1,735,000,000 1,889,000,000 2,122,000,000 1,508,000,000
Depreciation & Amortization 373,000,000 335,000,000 321,000,000 301,000,000 563,000,000
Stock Based Compensation 0 49,000,000 51,000,000 57,000,000 71,000,000
Change in Working Capital -594,000,000 -350,000,000 434,000,000 -1,333,000,000 -628,000,000
Operating Cash Flow 1,908,000,000 1,873,000,000 2,723,000,000 1,149,000,000 1,541,000,000
Investing Activities
Capital Expenditure -305,000,000 -372,000,000 -441,000,000 -290,000,000 -246,000,000
Investments -305,000,000 -372,000,000 -441,000,000 -290,000,000 -174,000,000
Investing Cash Flow -543,000,000 -601,000,000 -1,054,000,000 -922,000,000 -172,000,000
Financing Activities
Debt Repayment 225,000,000 129,000,000 -2,930,000,000 -575,000,000 -375,000,000
Common Stock Issued/Repurchased -948,000,000 -617,000,000 -891,000,000 -1,624,000,000 -382,000,000
Dividends Paid -489,000,000 -784,000,000 -711,000,000 -538,000,000 -1,036,000,000
Financing Cash Flow -1,286,000,000 -1,313,000,000 -1,807,000,000 -744,000,000 -2,085,000,000
Summary
Free Cash Flow 1,603,000,000 1,501,000,000 2,282,000,000 859,000,000 1,295,000,000
Net Change in Cash 82,000,000 -44,000,000 -116,000,000 -557,000,000 -715,000,000