BWP Trust
ASX:BWP
Income Statement
Earnings Waterfall
BWP Trust
Revenue
|
161.8m
AUD
|
Operating Expenses
|
-28.7m
AUD
|
Operating Income
|
133.1m
AUD
|
Other Expenses
|
-154.5m
AUD
|
Net Income
|
-21.4m
AUD
|
Income Statement
BWP Trust
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
41
N/A
|
44
+9%
|
48
+8%
|
51
+5%
|
53
+5%
|
55
+4%
|
57
+3%
|
60
+5%
|
63
+5%
|
66
+5%
|
69
+5%
|
73
+6%
|
77
+5%
|
79
+2%
|
80
+2%
|
85
+7%
|
94
+11%
|
101
+7%
|
106
+5%
|
109
+3%
|
115
+5%
|
127
+11%
|
139
+9%
|
145
+4%
|
148
+2%
|
150
+1%
|
151
+1%
|
152
+1%
|
154
+1%
|
153
0%
|
155
+1%
|
156
+0%
|
153
-2%
|
156
+2%
|
156
0%
|
153
-2%
|
152
0%
|
154
+1%
|
156
+2%
|
158
+1%
|
162
+2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
(3)
|
0
|
(3)
|
0
|
(3)
|
0
|
(3)
|
0
|
(4)
|
0
|
(5)
|
0
|
(5)
|
0
|
(5)
|
0
|
(6)
|
0
|
|
Gross Profit |
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
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
125
N/A
|
0
N/A
|
141
N/A
|
0
N/A
|
147
N/A
|
0
N/A
|
150
N/A
|
0
N/A
|
150
N/A
|
0
N/A
|
152
N/A
|
0
N/A
|
151
N/A
|
0
N/A
|
148
N/A
|
0
N/A
|
149
N/A
|
0
N/A
|
152
N/A
|
0
N/A
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(6)
|
(6)
|
(7)
|
(8)
|
(8)
|
(8)
|
(9)
|
(9)
|
(9)
|
(10)
|
(10)
|
(10)
|
(11)
|
(12)
|
(13)
|
(12)
|
(16)
|
(14)
|
(18)
|
(15)
|
(18)
|
(15)
|
(18)
|
(16)
|
(20)
|
(17)
|
(22)
|
(18)
|
(24)
|
(19)
|
(24)
|
(20)
|
(27)
|
(22)
|
(29)
|
|
Selling, General & Administrative |
(3)
|
(3)
|
(4)
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(8)
|
(12)
|
(10)
|
(14)
|
(12)
|
(14)
|
(12)
|
(15)
|
(12)
|
(15)
|
(13)
|
(17)
|
(14)
|
(18)
|
(15)
|
(18)
|
(15)
|
(19)
|
(17)
|
(21)
|
(18)
|
|
Other Operating Expenses |
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(6)
|
(0)
|
(6)
|
(0)
|
(6)
|
(0)
|
(6)
|
(0)
|
(6)
|
(0)
|
(7)
|
(0)
|
(8)
|
(0)
|
(9)
|
(0)
|
(9)
|
(0)
|
(9)
|
(0)
|
(11)
|
|
Operating Income |
37
N/A
|
41
+9%
|
44
+8%
|
46
+5%
|
48
+5%
|
50
+3%
|
51
+2%
|
53
+4%
|
56
+5%
|
58
+5%
|
61
+5%
|
65
+6%
|
69
+5%
|
70
+2%
|
71
+2%
|
75
+6%
|
84
+12%
|
91
+8%
|
95
+4%
|
98
+3%
|
102
+4%
|
113
+11%
|
123
+9%
|
127
+4%
|
131
+3%
|
132
+1%
|
133
+1%
|
134
+1%
|
135
+1%
|
135
0%
|
136
+1%
|
136
0%
|
132
-3%
|
133
+1%
|
132
-1%
|
129
-2%
|
129
-1%
|
129
+0%
|
130
+1%
|
130
+0%
|
133
+2%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(8)
|
(8)
|
11
|
34
|
29
|
25
|
103
|
154
|
71
|
(58)
|
(118)
|
(77)
|
(16)
|
23
|
35
|
6
|
(25)
|
(21)
|
(8)
|
13
|
27
|
36
|
77
|
83
|
189
|
178
|
24
|
89
|
118
|
48
|
23
|
34
|
94
|
78
|
87
|
134
|
339
|
358
|
120
|
(94)
|
(154)
|
|
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
|
|
Pre-Tax Income |
29
N/A
|
32
+11%
|
55
+69%
|
80
+47%
|
77
-3%
|
75
-3%
|
154
+105%
|
207
+34%
|
127
-39%
|
1
-99%
|
(57)
N/A
|
(12)
+79%
|
53
N/A
|
92
+74%
|
105
+14%
|
82
-23%
|
59
-27%
|
70
+18%
|
87
+24%
|
111
+27%
|
128
+16%
|
149
+16%
|
200
+34%
|
210
+5%
|
320
+52%
|
311
-3%
|
157
-49%
|
224
+42%
|
254
+13%
|
183
-28%
|
159
-13%
|
169
+7%
|
226
+33%
|
211
-7%
|
219
+4%
|
263
+20%
|
467
+78%
|
487
+4%
|
250
-49%
|
37
-85%
|
(21)
N/A
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
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
|
|
Income from Continuing Operations |
29
|
32
|
55
|
80
|
77
|
75
|
154
|
207
|
127
|
1
|
(57)
|
(12)
|
53
|
92
|
105
|
82
|
59
|
70
|
87
|
111
|
128
|
149
|
200
|
210
|
320
|
311
|
157
|
224
|
254
|
183
|
159
|
169
|
226
|
211
|
219
|
263
|
467
|
487
|
250
|
37
|
(21)
|
|
Net Income (Common) |
29
N/A
|
32
+11%
|
55
+69%
|
80
+47%
|
77
-3%
|
75
-3%
|
154
+105%
|
207
+34%
|
127
-39%
|
1
-99%
|
(57)
N/A
|
(12)
+79%
|
53
N/A
|
92
+74%
|
105
+14%
|
82
-23%
|
59
-27%
|
70
+18%
|
87
+24%
|
111
+27%
|
128
+16%
|
149
+16%
|
200
+34%
|
210
+5%
|
320
+52%
|
311
-3%
|
157
-49%
|
224
+42%
|
254
+13%
|
183
-28%
|
159
-13%
|
169
+7%
|
226
+33%
|
211
-7%
|
219
+4%
|
263
+20%
|
467
+78%
|
487
+4%
|
250
-49%
|
37
-85%
|
(21)
N/A
|
|
EPS (Diluted) |
0.1
N/A
|
0.11
+10%
|
0.18
+64%
|
0.26
+44%
|
0.25
-4%
|
0.24
-4%
|
0.49
+104%
|
0.65
+33%
|
0.4
-38%
|
0.01
-98%
|
-0.17
N/A
|
-0.03
+82%
|
0.14
N/A
|
0.22
+57%
|
0.25
+14%
|
0.16
-36%
|
0.12
-25%
|
0.13
+8%
|
0.16
+23%
|
0.2
+25%
|
0.22
+10%
|
0.24
+9%
|
0.31
+29%
|
0.33
+6%
|
0.49
+48%
|
0.48
-2%
|
0.24
-50%
|
0.35
+46%
|
0.4
+14%
|
0.29
-28%
|
0.25
-14%
|
0.26
+4%
|
0.35
+35%
|
0.33
-6%
|
0.34
+3%
|
0.41
+21%
|
0.73
+78%
|
0.76
+4%
|
0.39
-49%
|
0.06
-85%
|
-0.03
N/A
|