Koninklijke Vopak NV
AEX:VPK

Watchlist Manager
Koninklijke Vopak NV Logo
Koninklijke Vopak NV
AEX:VPK
Watchlist
Price: 38.36 EUR -0.88% Market Closed
Market Cap: 4.4B EUR

Income Statement

Earnings Waterfall
Koninklijke Vopak NV

Revenue
1.6B EUR
Operating Expenses
-1.1B EUR
Operating Income
489.7m EUR
Other Expenses
80m EUR
Net Income
569.7m EUR

Income Statement
Koninklijke Vopak NV

Rotate your device to view
Income Statement
Currency: EUR
Dec-2002 Jun-2003 Dec-2003 Jun-2004 Dec-2004 Jun-2005 Dec-2005 Jun-2006 Dec-2006 Jun-2007 Dec-2007 Jun-2008 Dec-2008 Jun-2009 Dec-2009 Jun-2010 Dec-2010 Jun-2011 Dec-2011 Jun-2012 Dec-2012 Jun-2013 Dec-2013 Jun-2014 Dec-2014 Jun-2015 Dec-2015 Jun-2016 Dec-2016 Jun-2017 Dec-2017 Jun-2018 Dec-2018 Jun-2019 Dec-2019 Jun-2020 Dec-2020 Jun-2021 Dec-2021 Jun-2022 Dec-2022 Jun-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Jun-2025 Sep-2025
Revenue
Interest Expense
91
53
65
46
0
0
54
0
40
0
44
0
49
0
46
0
70
0
66
0
71
0
86
0
87
0
97
0
93
0
99
0
75
0
90
0
82
0
106
0
124
0
125
0
0
0
114
10
0
Revenue
798
N/A
765
-4%
753
-2%
706
-6%
660
-7%
662
+0%
687
+4%
745
+8%
781
+5%
833
+7%
884
+6%
904
+2%
927
+3%
965
+4%
1 005
+4%
1 058
+5%
1 114
+5%
1 133
+2%
1 172
+3%
1 259
+7%
1 314
+4%
1 315
+0%
1 295
-1%
1 294
0%
1 323
+2%
1 376
+4%
1 386
+1%
1 365
-2%
1 347
-1%
1 336
-1%
1 306
-2%
1 263
-3%
1 255
-1%
1 270
+1%
1 253
-1%
1 201
-4%
1 190
-1%
1 204
+1%
1 228
+2%
1 287
+5%
1 367
+6%
1 426
+4%
1 426
0%
1 754
+23%
1 687
-4%
2 012
+19%
1 316
-35%
1 638
+25%
1 635
0%
Gross Profit
Cost of Revenue
0
0
0
0
0
0
(11)
0
(15)
0
(18)
0
(25)
0
(22)
0
(27)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(11)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Gross Profit
798
N/A
765
-4%
0
N/A
0
N/A
0
N/A
0
N/A
677
N/A
0
N/A
767
N/A
0
N/A
866
N/A
0
N/A
902
N/A
0
N/A
983
N/A
0
N/A
1 088
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
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
1 242
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
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
Operating Income
Operating Expenses
(662)
(647)
(588)
(556)
(542)
(542)
(538)
(590)
(585)
(606)
(598)
(646)
(629)
(679)
(665)
(710)
(728)
(783)
(795)
(844)
(858)
(850)
(863)
(870)
(893)
(883)
(966)
(646)
(932)
(922)
(927)
(893)
(870)
(857)
(882)
(651)
(874)
(885)
(922)
(978)
(1 031)
(1 011)
(1 001)
(1 222)
(1 170)
(1 398)
(916)
(1 151)
(1 145)
Selling, General & Administrative
(271)
(264)
(263)
(243)
(230)
(228)
(315)
(241)
(333)
(239)
(344)
(249)
(351)
(264)
(407)
(276)
(410)
(309)
(591)
(328)
(613)
(325)
(615)
(330)
(623)
(359)
(652)
(346)
(614)
(344)
(617)
(331)
(577)
(301)
(575)
(345)
(564)
(331)
(596)
(356)
(666)
(369)
(666)
0
(348)
0
(603)
(345)
0
Depreciation & Amortization
(121)
(117)
(100)
(105)
(87)
(87)
(83)
(92)
(93)
(96)
(97)
(111)
(109)
(119)
(128)
(144)
(153)
(155)
(167)
(199)
(203)
(200)
(217)
(228)
(239)
(251)
(256)
(259)
(264)
(270)
(273)
(271)
(273)
(287)
(291)
(288)
(296)
(311)
(332)
(347)
(340)
(326)
(323)
(398)
(386)
(462)
(307)
(390)
(392)
Other Operating Expenses
(270)
(266)
(225)
(208)
(225)
(227)
(140)
(257)
(158)
(271)
(158)
(286)
(169)
(296)
(130)
(291)
(165)
(319)
(37)
(318)
(42)
(325)
(31)
(312)
(31)
(274)
(58)
(41)
(54)
(309)
(38)
(290)
(20)
(268)
(16)
(18)
(14)
(242)
6
(275)
(25)
(316)
(12)
(824)
(436)
(936)
(6)
(415)
(754)
Operating Income
136
N/A
118
-13%
165
+40%
150
-9%
118
-21%
120
+2%
139
+15%
155
+12%
182
+17%
227
+25%
268
+18%
258
-4%
273
+6%
286
+5%
318
+11%
347
+9%
359
+3%
351
-2%
377
+7%
415
+10%
456
+10%
465
+2%
432
-7%
424
-2%
430
+1%
493
+15%
420
-15%
720
+71%
415
-42%
414
0%
379
-9%
370
-2%
384
+4%
413
+8%
360
-13%
549
+53%
316
-42%
319
+1%
306
-4%
309
+1%
336
+9%
415
+23%
424
+2%
532
+25%
517
-3%
614
+19%
399
-35%
488
+22%
490
+0%
Pre-Tax Income
Interest Income Expense
20
15
(5)
(7)
(17)
(7)
0
(8)
3
(6)
1
1
(2)
11
21
18
19
9
159
41
20
(2)
30
(3)
(10)
(43)
(302)
(61)
(42)
4
(51)
(75)
(12)
3
63
96
86
57
84
32
49
77
95
116
157
189
162
187
175
Non-Reccuring Items
0
0
(15)
0
0
0
(8)
0
(1)
0
(14)
10
11
3
13
11
(2)
113
(11)
0
(13)
(21)
(21)
(30)
(36)
(23)
75
(10)
285
(3)
(0)
(4)
(17)
(13)
241
13
(3)
(100)
(82)
(427)
(418)
48
53
52
(7)
(5)
(55)
61
58
Total Other Income
0
0
0
0
0
0
0
0
(11)
0
(6)
0
3
0
(7)
0
(2)
0
(17)
0
(6)
0
(13)
0
(5)
0
251
0
(6)
0
(27)
0
(7)
0
(2)
0
(4)
0
(4)
0
(5)
0
(9)
0
0
0
(5)
0
0
Pre-Tax Income
156
N/A
133
-14%
144
+8%
143
-1%
101
-29%
113
+12%
131
+16%
148
+12%
172
+17%
221
+28%
249
+13%
268
+8%
285
+6%
299
+5%
345
+15%
376
+9%
374
-1%
473
+27%
507
+7%
456
-10%
457
+0%
442
-3%
429
-3%
391
-9%
379
-3%
427
+13%
444
+4%
648
+46%
652
+1%
415
-36%
301
-28%
291
-3%
349
+20%
404
+16%
662
+64%
658
-1%
395
-40%
276
-30%
303
+10%
(87)
N/A
(37)
+58%
540
N/A
563
+4%
700
+24%
666
-5%
798
+20%
501
-37%
735
+47%
722
-2%
Net Income
Tax Provision
(30)
(21)
(27)
(22)
(1)
(8)
(26)
(30)
(26)
(34)
(51)
(55)
(55)
(58)
(69)
(77)
(73)
(61)
(71)
(87)
(84)
(77)
(68)
(68)
(83)
(115)
(117)
(79)
(73)
(72)
(25)
(31)
(59)
(60)
(58)
(50)
(71)
(70)
(60)
(86)
(101)
(113)
(74)
(95)
(69)
(91)
(82)
(102)
(100)
Income from Continuing Operations
126
112
117
122
100
105
106
117
147
187
198
213
230
242
277
299
301
412
436
369
373
365
361
323
296
312
327
569
580
343
275
260
291
344
604
608
324
206
243
(173)
(138)
427
489
605
597
707
420
633
622
Income to Minority Interest
(15)
(13)
(12)
(14)
(13)
(12)
(13)
(13)
(15)
(16)
(15)
(15)
(17)
(22)
(25)
(26)
(31)
(34)
(35)
(37)
(40)
(42)
(42)
(42)
(45)
(46)
(45)
(45)
(46)
(45)
(40)
(36)
(36)
(37)
(33)
(30)
(30)
(29)
(29)
(28)
(31)
(35)
(33)
(44)
(48)
(57)
(44)
(52)
(53)
Net Income (Common)
104
N/A
92
-12%
98
+6%
101
+3%
81
-20%
88
+9%
90
+2%
101
+12%
129
+28%
168
+30%
181
+8%
197
+9%
212
+8%
219
+3%
248
+13%
266
+7%
262
-1%
370
+41%
392
+6%
324
-17%
325
+0%
316
-3%
313
-1%
276
-12%
247
-11%
264
+7%
282
+7%
524
+86%
534
+2%
298
-44%
235
-21%
224
-5%
255
+14%
308
+21%
571
+86%
578
+1%
295
-49%
177
-40%
214
+21%
(201)
N/A
(168)
+16%
392
N/A
456
+16%
562
+23%
550
-2%
649
+18%
376
-42%
581
+55%
570
-2%
EPS (Diluted)
0.87
N/A
0.74
-15%
0.76
+3%
0.83
+9%
0.66
-20%
0.7
+6%
0.71
+1%
0.79
+11%
1
+27%
1.3
+30%
1.41
+8%
1.53
+9%
1.65
+8%
1.75
+6%
1.96
+12%
2.08
+6%
2.06
-1%
2.9
+41%
3.08
+6%
2.54
-18%
2.55
+0%
2.48
-3%
2.45
-1%
2.17
-11%
1.94
-11%
2.07
+7%
2.21
+7%
4.1
+86%
4.18
+2%
2.34
-44%
1.84
-21%
1.75
-5%
1.99
+14%
2.41
+21%
4.46
+85%
4.54
+2%
2.33
-49%
1.4
-40%
1.71
+22%
-1.61
N/A
-1.34
+17%
3.12
N/A
3.62
+16%
4.51
+25%
4.46
-1%
5.42
+22%
3.11
-43%
4.99
+60%
4.99
N/A