Growthpoint Properties Australia Ltd
ASX:GOZ
Income Statement
Earnings Waterfall
Growthpoint Properties Australia Ltd
Revenue
|
316.1m
AUD
|
Cost of Revenue
|
-51.9m
AUD
|
Gross Profit
|
264.2m
AUD
|
Operating Expenses
|
-49.2m
AUD
|
Operating Income
|
215m
AUD
|
Other Expenses
|
-471.4m
AUD
|
Net Income
|
-256.4m
AUD
|
Income Statement
Growthpoint Properties Australia Ltd
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 |
76
N/A
|
84
+11%
|
97
+15%
|
106
+10%
|
127
+20%
|
147
+15%
|
160
+9%
|
171
+7%
|
178
+4%
|
193
+8%
|
204
+6%
|
205
+0%
|
216
+6%
|
244
+13%
|
264
+8%
|
262
-1%
|
260
-1%
|
265
+2%
|
277
+5%
|
279
+1%
|
287
+3%
|
297
+3%
|
289
-3%
|
291
+1%
|
304
+4%
|
333
+10%
|
333
0%
|
316
-5%
|
|
Gross Profit | |||||||||||||||||||||||||||||
Cost of Revenue |
(8)
|
(8)
|
(9)
|
(12)
|
(15)
|
(18)
|
(21)
|
(22)
|
(24)
|
(25)
|
(25)
|
(26)
|
(27)
|
(32)
|
(38)
|
(40)
|
(41)
|
(43)
|
(46)
|
(27)
|
(47)
|
(67)
|
(46)
|
(45)
|
(47)
|
(52)
|
(52)
|
(52)
|
|
Gross Profit |
68
N/A
|
76
+11%
|
88
+15%
|
94
+7%
|
112
+19%
|
129
+15%
|
139
+8%
|
149
+7%
|
154
+3%
|
168
+9%
|
178
+6%
|
179
+0%
|
189
+5%
|
212
+12%
|
226
+7%
|
223
-1%
|
220
-1%
|
222
+1%
|
232
+4%
|
252
+9%
|
240
-5%
|
231
-4%
|
243
+5%
|
246
+1%
|
257
+4%
|
281
+10%
|
281
0%
|
264
-6%
|
|
Operating Income | |||||||||||||||||||||||||||||
Operating Expenses |
(3)
|
(3)
|
(2)
|
(3)
|
(6)
|
(7)
|
(6)
|
(7)
|
(9)
|
(9)
|
(9)
|
(10)
|
(10)
|
(11)
|
(12)
|
(13)
|
(13)
|
(14)
|
(14)
|
(37)
|
(19)
|
2
|
(20)
|
(22)
|
(26)
|
(33)
|
(39)
|
(49)
|
|
Selling, General & Administrative |
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(22)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(6)
|
(4)
|
(4)
|
(4)
|
(4)
|
(7)
|
(8)
|
|
Other Operating Expenses |
(3)
|
(3)
|
(2)
|
(3)
|
(6)
|
(7)
|
(7)
|
(8)
|
(9)
|
(9)
|
(9)
|
(10)
|
(10)
|
(11)
|
(12)
|
(13)
|
(13)
|
(14)
|
(14)
|
(15)
|
(14)
|
8
|
(15)
|
(18)
|
(22)
|
(28)
|
(33)
|
(41)
|
|
Operating Income |
65
N/A
|
73
+12%
|
86
+17%
|
91
+7%
|
106
+16%
|
122
+15%
|
133
+9%
|
142
+7%
|
145
+3%
|
159
+9%
|
169
+7%
|
169
+0%
|
178
+5%
|
201
+13%
|
213
+6%
|
210
-2%
|
206
-2%
|
208
+1%
|
218
+4%
|
215
-1%
|
222
+3%
|
232
+5%
|
224
-4%
|
224
+0%
|
231
+3%
|
249
+8%
|
241
-3%
|
215
-11%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||||
Interest Income Expense |
(19)
|
(35)
|
(42)
|
(46)
|
(57)
|
(65)
|
(39)
|
(18)
|
(28)
|
37
|
114
|
97
|
41
|
8
|
65
|
162
|
152
|
132
|
160
|
178
|
58
|
37
|
327
|
509
|
236
|
(273)
|
(482)
|
(475)
|
|
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
|
(9)
|
0
|
|
Total Other Income |
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
|
(1)
|
0
|
|
Pre-Tax Income |
47
N/A
|
38
-18%
|
44
+14%
|
46
+5%
|
50
+9%
|
57
+14%
|
94
+66%
|
124
+31%
|
118
-5%
|
196
+67%
|
283
+45%
|
266
-6%
|
220
-17%
|
208
-5%
|
278
+34%
|
372
+34%
|
358
-4%
|
340
-5%
|
378
+11%
|
394
+4%
|
280
-29%
|
269
-4%
|
550
+104%
|
732
+33%
|
467
-36%
|
(25)
N/A
|
(251)
-915%
|
(261)
-4%
|
|
Net Income | |||||||||||||||||||||||||||||
Tax Provision |
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(1)
|
(2)
|
(5)
|
(7)
|
7
|
3
|
(11)
|
(8)
|
0
|
5
|
4
|
|
Income from Continuing Operations |
47
|
38
|
43
|
45
|
50
|
57
|
94
|
124
|
117
|
196
|
283
|
266
|
219
|
208
|
278
|
372
|
358
|
339
|
375
|
389
|
272
|
276
|
553
|
722
|
459
|
(25)
|
(246)
|
(256)
|
|
Net Income (Common) |
47
N/A
|
38
-18%
|
43
+13%
|
45
+5%
|
50
+9%
|
57
+14%
|
94
+66%
|
124
+31%
|
117
-5%
|
196
+67%
|
283
+45%
|
266
-6%
|
219
-17%
|
208
-5%
|
278
+34%
|
372
+34%
|
358
-4%
|
339
-5%
|
375
+11%
|
389
+4%
|
272
-30%
|
276
+1%
|
553
+101%
|
722
+30%
|
459
-36%
|
(25)
N/A
|
(246)
-894%
|
(256)
-4%
|
|
EPS (Diluted) |
0.45
N/A
|
0.19
-58%
|
0.21
+11%
|
0.17
-19%
|
0.15
-12%
|
0.15
N/A
|
0.24
+60%
|
0.3
+25%
|
0.26
-13%
|
0.37
+42%
|
0.5
+35%
|
0.47
-6%
|
0.38
-19%
|
0.34
-11%
|
0.43
+26%
|
0.56
+30%
|
0.53
-5%
|
0.5
-6%
|
0.53
+6%
|
0.52
-2%
|
0.35
-33%
|
0.36
+3%
|
0.72
+100%
|
0.93
+29%
|
0.59
-37%
|
-0.03
N/A
|
-0.32
-967%
|
-0.34
-6%
|