Woodside Petroleum Ltd
ASX:WPL
Income Statement
Earnings Waterfall
Woodside Petroleum Ltd
Revenue
|
7B
USD
|
Cost of Revenue
|
-3.8B
USD
|
Gross Profit
|
3.1B
USD
|
Operating Expenses
|
-672m
USD
|
Operating Income
|
2.4B
USD
|
Other Expenses
|
-462m
USD
|
Net Income
|
2B
USD
|
Income Statement
Woodside Petroleum Ltd
Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | ||
---|---|---|---|---|---|---|---|
Revenue | |||||||
Revenue |
5 112
N/A
|
4 873
-5%
|
4 520
-7%
|
3 600
-20%
|
4 197
+17%
|
6 962
+66%
|
|
Gross Profit | |||||||
Cost of Revenue |
(2 803)
|
(2 727)
|
(3 102)
|
(2 985)
|
(2 735)
|
(3 845)
|
|
Gross Profit |
2 309
N/A
|
2 146
-7%
|
1 418
-34%
|
615
-57%
|
1 462
+138%
|
3 117
+113%
|
|
Operating Income | |||||||
Operating Expenses |
(319)
|
(318)
|
(262)
|
(5 786)
|
(770)
|
(672)
|
|
Selling, General & Administrative |
(85)
|
(80)
|
(96)
|
(190)
|
(214)
|
(158)
|
|
Research & Development |
(176)
|
0
|
(34)
|
(69)
|
(123)
|
(319)
|
|
Depreciation & Amortization |
(98)
|
(129)
|
(129)
|
(135)
|
(140)
|
(141)
|
|
Other Operating Expenses |
40
|
(109)
|
(3)
|
(5 392)
|
(293)
|
(54)
|
|
Operating Income |
1 990
N/A
|
1 828
-8%
|
1 156
-37%
|
(5 171)
N/A
|
692
N/A
|
2 445
+253%
|
|
Pre-Tax Income | |||||||
Interest Income Expense |
(112)
|
(172)
|
(191)
|
(208)
|
(203)
|
(148)
|
|
Non-Reccuring Items |
0
|
(737)
|
(6 006)
|
0
|
0
|
1 048
|
|
Total Other Income |
(59)
|
(57)
|
(57)
|
(61)
|
(60)
|
(55)
|
|
Pre-Tax Income |
1 819
N/A
|
862
-53%
|
(5 098)
N/A
|
(5 440)
-7%
|
429
N/A
|
3 290
+667%
|
|
Net Income | |||||||
Tax Provision |
(519)
|
(480)
|
1 016
|
1 465
|
(24)
|
(1 254)
|
|
Income from Continuing Operations |
1 300
|
382
|
(4 082)
|
(3 975)
|
405
|
2 036
|
|
Income to Minority Interest |
(58)
|
(39)
|
(61)
|
(53)
|
(49)
|
(53)
|
|
Net Income (Common) |
1 242
N/A
|
343
-72%
|
(4 143)
N/A
|
(4 028)
+3%
|
356
N/A
|
1 983
+457%
|
|
EPS (Diluted) |
1.33
N/A
|
0.37
-72%
|
-4.38
N/A
|
-4.21
+4%
|
0.37
N/A
|
2
+441%
|