Vastned Retail NV
F:VB2
Income Statement
Earnings Waterfall
Vastned Retail NV
Revenue
|
72.1m
EUR
|
Cost of Revenue
|
-8m
EUR
|
Gross Profit
|
64.1m
EUR
|
Operating Expenses
|
-6.6m
EUR
|
Operating Income
|
57.5m
EUR
|
Other Expenses
|
-76.7m
EUR
|
Net Income
|
-19.3m
EUR
|
Income Statement
Vastned Retail NV
Dec-2005 | Mar-2006 | Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | 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 |
107
N/A
|
107
+1%
|
108
+0%
|
110
+2%
|
111
+1%
|
113
+2%
|
115
+2%
|
117
+1%
|
121
+3%
|
124
+2%
|
127
+3%
|
130
+3%
|
132
+1%
|
133
+1%
|
133
0%
|
132
0%
|
131
-1%
|
129
-1%
|
127
-1%
|
126
-1%
|
127
+0%
|
128
+1%
|
129
+1%
|
131
+1%
|
133
+1%
|
133
+0%
|
134
+1%
|
39
-71%
|
77
+100%
|
80
+3%
|
77
-4%
|
71
-8%
|
69
-2%
|
67
-4%
|
65
-3%
|
63
-2%
|
62
-2%
|
64
+3%
|
66
+4%
|
69
+4%
|
72
+5%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(13)
|
(14)
|
(13)
|
(13)
|
(14)
|
(14)
|
(15)
|
(16)
|
(16)
|
(16)
|
(15)
|
(15)
|
(15)
|
(15)
|
(16)
|
(15)
|
(15)
|
(15)
|
(14)
|
(15)
|
(15)
|
(16)
|
(16)
|
(16)
|
(17)
|
(17)
|
(17)
|
(5)
|
(8)
|
(7)
|
(7)
|
(6)
|
(7)
|
(8)
|
(8)
|
(7)
|
(6)
|
(6)
|
(7)
|
(8)
|
(8)
|
|
Gross Profit |
94
N/A
|
94
+0%
|
95
+1%
|
96
+2%
|
97
+1%
|
99
+2%
|
100
+1%
|
101
+1%
|
105
+4%
|
108
+3%
|
112
+4%
|
115
+3%
|
117
+1%
|
118
+1%
|
117
-1%
|
117
0%
|
116
-1%
|
114
-1%
|
113
-1%
|
112
-1%
|
112
+0%
|
112
+0%
|
113
+1%
|
115
+2%
|
116
+0%
|
116
+1%
|
117
+0%
|
34
-71%
|
70
+104%
|
73
+4%
|
70
-3%
|
64
-9%
|
63
-2%
|
59
-6%
|
57
-4%
|
56
-1%
|
56
+0%
|
58
+4%
|
59
+2%
|
61
+3%
|
64
+5%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(9)
|
(10)
|
(10)
|
(10)
|
(9)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(4)
|
(8)
|
(10)
|
(10)
|
(9)
|
(8)
|
(7)
|
(7)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
|
Selling, General & Administrative |
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(9)
|
(10)
|
(10)
|
(10)
|
(9)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(4)
|
(10)
|
(8)
|
(10)
|
(9)
|
(8)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
|
Depreciation & Amortization |
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
|
|
Other Operating Expenses |
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
|
2
|
(1)
|
(0)
|
0
|
0
|
0
|
1
|
1
|
1
|
(0)
|
(0)
|
0
|
1
|
|
Operating Income |
87
N/A
|
87
+0%
|
88
+1%
|
90
+2%
|
91
+1%
|
92
+2%
|
93
+1%
|
94
+1%
|
97
+3%
|
99
+2%
|
102
+3%
|
105
+3%
|
107
+2%
|
109
+2%
|
110
+1%
|
109
0%
|
109
-1%
|
108
-1%
|
106
-1%
|
105
-1%
|
105
+0%
|
106
+0%
|
107
+1%
|
108
+2%
|
109
+0%
|
109
+0%
|
109
0%
|
30
-73%
|
62
+106%
|
63
+3%
|
60
-5%
|
56
-8%
|
55
-1%
|
52
-6%
|
50
-4%
|
50
+0%
|
50
+0%
|
51
+3%
|
52
+2%
|
54
+4%
|
57
+6%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
92
|
91
|
90
|
111
|
105
|
120
|
124
|
120
|
177
|
172
|
109
|
33
|
(164)
|
(258)
|
(286)
|
(256)
|
(181)
|
(115)
|
(52)
|
(25)
|
4
|
18
|
23
|
4
|
(4)
|
(42)
|
(95)
|
42
|
46
|
10
|
(13)
|
(37)
|
(30)
|
(61)
|
(98)
|
(82)
|
(35)
|
17
|
(15)
|
(69)
|
(72)
|
|
Gain/Loss on Disposition of Assets |
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(0)
|
(1)
|
0
|
(6)
|
(6)
|
(6)
|
(6)
|
1
|
1
|
2
|
2
|
2
|
2
|
0
|
0
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
178
N/A
|
178
0%
|
178
0%
|
200
+13%
|
196
-2%
|
212
+8%
|
217
+2%
|
215
-1%
|
269
+25%
|
266
-1%
|
207
-22%
|
134
-35%
|
(54)
N/A
|
(146)
-169%
|
(173)
-18%
|
(144)
+17%
|
(70)
+51%
|
(4)
+94%
|
55
N/A
|
81
+48%
|
111
+36%
|
126
+14%
|
133
+5%
|
115
-13%
|
110
-5%
|
71
-35%
|
19
-74%
|
72
+288%
|
108
+50%
|
73
-32%
|
48
-35%
|
18
-61%
|
25
+33%
|
(10)
N/A
|
(48)
-395%
|
(32)
+34%
|
15
N/A
|
68
+345%
|
38
-45%
|
(14)
N/A
|
(14)
+1%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(11)
|
(11)
|
(10)
|
(16)
|
(16)
|
(17)
|
(17)
|
(12)
|
(11)
|
(10)
|
(5)
|
1
|
11
|
17
|
20
|
16
|
14
|
9
|
2
|
1
|
(2)
|
(3)
|
(3)
|
(4)
|
(1)
|
3
|
9
|
(2)
|
(3)
|
(4)
|
(4)
|
(1)
|
(1)
|
2
|
4
|
3
|
0
|
(1)
|
(1)
|
(0)
|
(1)
|
|
Income from Continuing Operations |
167
|
167
|
167
|
184
|
180
|
194
|
200
|
203
|
257
|
256
|
201
|
135
|
(44)
|
(129)
|
(153)
|
(127)
|
(56)
|
5
|
57
|
82
|
109
|
123
|
130
|
112
|
109
|
74
|
28
|
70
|
105
|
69
|
44
|
17
|
24
|
(8)
|
(44)
|
(29)
|
16
|
67
|
36
|
(15)
|
(15)
|
|
Income to Minority Interest |
(9)
|
(9)
|
(7)
|
(8)
|
(7)
|
(7)
|
(9)
|
(9)
|
(13)
|
(16)
|
(15)
|
(16)
|
(7)
|
(4)
|
(2)
|
(1)
|
(5)
|
(5)
|
(8)
|
(10)
|
(10)
|
(13)
|
(13)
|
(12)
|
(13)
|
(9)
|
(7)
|
(7)
|
(12)
|
(7)
|
(2)
|
0
|
(1)
|
1
|
3
|
(0)
|
(1)
|
(4)
|
(5)
|
(5)
|
(4)
|
|
Net Income (Common) |
158
N/A
|
158
+0%
|
160
+1%
|
176
+10%
|
173
-2%
|
188
+9%
|
191
+2%
|
194
+2%
|
244
+26%
|
239
-2%
|
186
-22%
|
119
-36%
|
(51)
N/A
|
(133)
-161%
|
(155)
-16%
|
(129)
+17%
|
(61)
+52%
|
(1)
+99%
|
49
N/A
|
73
+47%
|
99
+36%
|
110
+11%
|
117
+6%
|
99
-15%
|
96
-3%
|
65
-32%
|
21
-68%
|
64
+210%
|
95
+47%
|
62
-34%
|
41
-34%
|
17
-57%
|
22
+28%
|
(7)
N/A
|
(41)
-480%
|
(29)
+30%
|
14
N/A
|
62
+334%
|
31
-50%
|
(19)
N/A
|
(19)
-1%
|
|
EPS (Diluted) |
9.26
N/A
|
9.35
+1%
|
9.44
+1%
|
10.42
+10%
|
10.23
-2%
|
11.11
+9%
|
11.32
+2%
|
11.53
+2%
|
15.01
+30%
|
14.61
-3%
|
11.34
-22%
|
7.23
-36%
|
-3.1
N/A
|
-8.11
-162%
|
-9.35
-15%
|
-7.62
+19%
|
-3.35
+56%
|
-0.03
+99%
|
2.69
N/A
|
3.96
+47%
|
5.4
+36%
|
5.94
+10%
|
6.29
+6%
|
5.35
-15%
|
5.16
-4%
|
3.49
-32%
|
1.09
-69%
|
3.4
+212%
|
4.48
+32%
|
3.43
-23%
|
1.98
-42%
|
1
-49%
|
1.25
+25%
|
-0.41
N/A
|
-2.41
-488%
|
-1.68
+30%
|
0.84
N/A
|
3.64
+333%
|
1.83
-50%
|
-1.12
N/A
|
-1.12
N/A
|