Warehouses de Pauw NV
XBRU:WDP

Watchlist Manager
Warehouses de Pauw NV Logo
Warehouses de Pauw NV
XBRU:WDP
Watchlist
Price: 20.64 EUR -1.71% Market Closed
Market Cap: 4.7B EUR
Have any thoughts about
Warehouses de Pauw NV?
Write Note

Income Statement

Earnings Waterfall
Warehouses de Pauw NV

Revenue
617.5m EUR
Cost of Revenue
-88.4m EUR
Gross Profit
529.1m EUR
Operating Expenses
-34.9m EUR
Operating Income
494.2m EUR
Other Expenses
-91.8m EUR
Net Income
402.4m EUR

Income Statement
Warehouses de Pauw NV

Rotate your device to view
Income Statement
Currency: EUR
Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024
Revenue
Revenue
89
N/A
95
+7%
120
+27%
104
-14%
135
+30%
122
-9%
129
+6%
134
+3%
135
+1%
141
+4%
137
-3%
139
+1%
143
+3%
155
+9%
152
-2%
159
+5%
167
+5%
187
+12%
184
-2%
240
+30%
247
+3%
221
-10%
319
+44%
345
+8%
355
+3%
249
-30%
385
+55%
402
+4%
407
+1%
279
-32%
434
+56%
460
+6%
474
+3%
331
-30%
514
+55%
538
+5%
549
+2%
378
-31%
582
+54%
604
+4%
617
+2%
Gross Profit
Cost of Revenue
(3)
3
(3)
(10)
(11)
4
(12)
(5)
(5)
(5)
(5)
(5)
(4)
(4)
(4)
(4)
(5)
(5)
(6)
(10)
(10)
(22)
(20)
(34)
(38)
(25)
(49)
(51)
(50)
(28)
(57)
(67)
(72)
(44)
(80)
(83)
(82)
(49)
(86)
(88)
(88)
Gross Profit
86
N/A
98
+14%
25
-75%
46
+85%
76
+66%
127
+66%
117
-8%
129
+10%
130
+1%
136
+5%
132
-3%
134
+2%
138
+3%
151
+9%
147
-2%
155
+5%
162
+5%
182
+12%
178
-2%
230
+29%
237
+3%
199
-16%
299
+50%
310
+4%
317
+2%
224
-29%
336
+50%
351
+4%
357
+2%
251
-30%
377
+50%
392
+4%
402
+3%
287
-29%
434
+51%
456
+5%
467
+2%
329
-29%
496
+51%
516
+4%
529
+2%
Operating Income
Operating Expenses
5
(6)
(23)
6
(19)
(10)
0
(8)
(8)
(9)
(2)
(2)
(1)
(12)
(3)
(3)
(4)
(15)
(4)
(7)
(8)
(7)
(9)
(9)
(10)
(11)
(10)
(3)
(1)
0
4
2
1
(2)
(3)
(9)
(12)
(22)
(29)
(36)
(35)
Selling, General & Administrative
(7)
(13)
(8)
(7)
(7)
(16)
(10)
(9)
(10)
(15)
(10)
(11)
(12)
(19)
(12)
(13)
(14)
(25)
(16)
(20)
(21)
(16)
(25)
(27)
(28)
(21)
(30)
(31)
(32)
(24)
(33)
(34)
(35)
(25)
(37)
(39)
(40)
(30)
(46)
(50)
(51)
Depreciation & Amortization
0
(3)
(1)
(1)
(2)
(3)
(3)
(3)
(3)
(3)
(3)
(4)
(4)
(4)
(4)
(5)
(5)
(5)
(5)
(7)
(7)
(7)
(9)
(8)
(9)
(7)
0
0
(4)
(1)
(4)
(7)
(8)
(7)
(11)
(13)
(13)
(16)
(19)
(20)
(21)
Other Operating Expenses
12
9
(15)
15
(10)
9
13
4
5
9
11
13
14
12
13
14
15
15
17
20
20
16
25
26
26
17
20
28
35
26
41
43
43
30
44
43
41
24
37
34
37
Operating Income
90
N/A
91
+1%
93
+3%
100
+7%
105
+5%
116
+11%
117
+1%
120
+3%
122
+2%
127
+4%
130
+2%
132
+2%
137
+4%
139
+1%
144
+4%
152
+5%
158
+4%
167
+5%
174
+4%
222
+28%
229
+3%
192
-16%
290
+51%
301
+4%
307
+2%
213
-31%
326
+53%
347
+7%
356
+2%
251
-29%
381
+52%
394
+4%
403
+2%
285
-29%
431
+51%
446
+4%
455
+2%
308
-32%
467
+52%
480
+3%
494
+3%
Pre-Tax Income
Interest Income Expense
(23)
(26)
(23)
6
(2)
28
18
4
2
6
42
94
109
96
87
45
92
175
164
243
196
222
241
190
189
127
260
615
818
868
1 272
1 263
1 116
64
2
(566)
(691)
(330)
(361)
(110)
(44)
Non-Reccuring Items
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
Total Other Income
(1)
0
(1)
(2)
(2)
(0)
6
1
8
(1)
(1)
(1)
(1)
1
(1)
(1)
(1)
(2)
(1)
(2)
(1)
(4)
(1)
(1)
(1)
(5)
(2)
(3)
(3)
(4)
(3)
(3)
(3)
(6)
(3)
(4)
(4)
(13)
(4)
(4)
(4)
Pre-Tax Income
66
N/A
65
-1%
69
+6%
104
+50%
100
-3%
144
+43%
140
-2%
125
-11%
132
+5%
132
+0%
172
+30%
226
+32%
246
+9%
236
-4%
230
-2%
196
-15%
250
+27%
340
+36%
336
-1%
464
+38%
424
-9%
410
-3%
530
+29%
490
-8%
495
+1%
335
-32%
584
+74%
959
+64%
1 171
+22%
1 115
-5%
1 650
+48%
1 654
+0%
1 516
-8%
343
-77%
430
+25%
(123)
N/A
(240)
-95%
(35)
+86%
102
N/A
367
+260%
446
+22%
Net Income
Tax Provision
(0)
(1)
(0)
(1)
(1)
(1)
(1)
(1)
(1)
(2)
(2)
(2)
(2)
(1)
(2)
(2)
(3)
(6)
(7)
(9)
(12)
(11)
(16)
(16)
(15)
(6)
(28)
(83)
(94)
(121)
(165)
(162)
(154)
21
22
142
144
61
51
(24)
(28)
Income from Continuing Operations
66
65
69
103
99
143
139
124
131
130
170
224
244
235
229
194
247
334
329
454
413
399
514
474
480
329
556
876
1 076
994
1 486
1 493
1 363
363
452
19
(96)
26
152
342
418
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(1)
(5)
0
(5)
(6)
(6)
(9)
(9)
(9)
(4)
(7)
(10)
(10)
(12)
(15)
(16)
(18)
(12)
(13)
(6)
(5)
(4)
(8)
(12)
(16)
Net Income (Common)
66
N/A
65
-1%
69
+6%
103
+50%
99
-4%
143
+44%
139
-2%
124
-11%
131
+5%
130
-1%
170
+30%
224
+32%
244
+9%
235
-3%
229
-3%
192
-16%
245
+27%
329
+34%
324
-1%
449
+39%
407
-9%
394
-3%
505
+28%
464
-8%
471
+1%
325
-31%
549
+69%
866
+58%
1 066
+23%
982
-8%
1 471
+50%
1 476
+0%
1 345
-9%
352
-74%
439
+25%
12
-97%
(101)
N/A
22
N/A
145
+550%
330
+128%
402
+22%
EPS (Diluted)
0.55
N/A
0.53
-4%
0.55
+4%
0.81
+47%
0.75
-7%
1.12
+49%
1.08
-4%
0.95
-12%
0.97
+2%
0.98
+1%
1.13
+15%
1.46
+29%
1.59
+9%
1.55
-3%
1.5
-3%
1.22
-19%
1.55
+27%
2.1
+35%
2
-5%
2.77
+39%
2.48
-10%
2.4
-3%
2.92
+22%
2.68
-8%
2.69
+0%
1.87
-30%
3.07
+64%
4.78
+56%
5.79
+21%
5.38
-7%
7.94
+48%
7.95
+0%
7.19
-10%
1.86
-74%
2.15
+16%
0.06
-97%
-0.48
N/A
0.11
N/A
0.67
+509%
1.5
+124%
1.79
+19%

See Also

Discover More