Woolworths Holdings Ltd
JSE:WHL
Income Statement
Earnings Waterfall
Woolworths Holdings Ltd
Revenue
|
74.1B
ZAR
|
Cost of Revenue
|
-46.7B
ZAR
|
Gross Profit
|
27.4B
ZAR
|
Operating Expenses
|
-21B
ZAR
|
Operating Income
|
6.4B
ZAR
|
Other Expenses
|
-2.2B
ZAR
|
Net Income
|
4.2B
ZAR
|
Income Statement
Woolworths Holdings Ltd
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 |
10 624
N/A
|
11 282
+6%
|
12 055
+7%
|
12 989
+8%
|
14 051
+8%
|
15 145
+8%
|
16 137
+7%
|
17 377
+8%
|
18 727
+8%
|
20 065
+7%
|
20 871
+4%
|
21 175
+1%
|
22 162
+5%
|
23 393
+6%
|
24 530
+5%
|
25 582
+4%
|
27 032
+6%
|
28 604
+6%
|
31 150
+9%
|
35 227
+13%
|
37 926
+8%
|
39 707
+5%
|
48 049
+21%
|
56 506
+18%
|
60 793
+8%
|
65 004
+7%
|
67 226
+3%
|
67 190
0%
|
68 131
+1%
|
68 592
+1%
|
69 310
+1%
|
73 103
+5%
|
74 533
+2%
|
72 208
-3%
|
74 364
+3%
|
78 763
+6%
|
70 957
-10%
|
80 067
+13%
|
76 566
-4%
|
72 266
-6%
|
74 099
+3%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(6 734)
|
(7 263)
|
(7 724)
|
(8 208)
|
(8 777)
|
(9 341)
|
(10 259)
|
(11 400)
|
(12 584)
|
(13 798)
|
(14 365)
|
(14 501)
|
(14 933)
|
(15 619)
|
(16 240)
|
(16 683)
|
(17 446)
|
(18 419)
|
(19 648)
|
(21 674)
|
(23 183)
|
(24 209)
|
(28 624)
|
(33 356)
|
(35 934)
|
(38 618)
|
(40 126)
|
(40 518)
|
(40 980)
|
(41 700)
|
(42 574)
|
(45 139)
|
(46 662)
|
(46 859)
|
(48 597)
|
(49 816)
|
(45 387)
|
(50 881)
|
(48 273)
|
(45 440)
|
(46 743)
|
|
Gross Profit |
3 889
N/A
|
4 019
+3%
|
4 331
+8%
|
4 781
+10%
|
5 275
+10%
|
5 805
+10%
|
5 878
+1%
|
5 977
+2%
|
6 143
+3%
|
6 267
+2%
|
6 506
+4%
|
6 674
+3%
|
7 229
+8%
|
7 774
+8%
|
8 290
+7%
|
8 899
+7%
|
9 586
+8%
|
10 185
+6%
|
11 502
+13%
|
13 553
+18%
|
14 743
+9%
|
15 498
+5%
|
19 425
+25%
|
23 150
+19%
|
24 859
+7%
|
26 386
+6%
|
27 100
+3%
|
26 672
-2%
|
27 151
+2%
|
26 892
-1%
|
26 736
-1%
|
27 964
+5%
|
27 871
0%
|
25 349
-9%
|
25 767
+2%
|
28 947
+12%
|
25 570
-12%
|
29 186
+14%
|
28 293
-3%
|
26 826
-5%
|
27 356
+2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(2 901)
|
(2 958)
|
(3 221)
|
(3 550)
|
(3 923)
|
(4 314)
|
(4 160)
|
(4 132)
|
(4 270)
|
(4 268)
|
(4 467)
|
(5 221)
|
(5 887)
|
(6 120)
|
(6 449)
|
(6 777)
|
(7 158)
|
(7 498)
|
(8 525)
|
(10 084)
|
(10 886)
|
(11 555)
|
(14 554)
|
(17 563)
|
(18 454)
|
(19 417)
|
(20 253)
|
(20 466)
|
(21 522)
|
(21 633)
|
(21 634)
|
(22 843)
|
(22 447)
|
(20 623)
|
(20 500)
|
(22 215)
|
(19 935)
|
(22 563)
|
(21 215)
|
(20 185)
|
(20 970)
|
|
Selling, General & Administrative |
(1 733)
|
(1 848)
|
(1 967)
|
(2 070)
|
(2 204)
|
(2 380)
|
(2 728)
|
(3 287)
|
(2 079)
|
(584)
|
(436)
|
(134)
|
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
|
|
Depreciation & Amortization |
(235)
|
(233)
|
(239)
|
(255)
|
(264)
|
(270)
|
(293)
|
(317)
|
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 |
(934)
|
(877)
|
(1 015)
|
(1 225)
|
(1 455)
|
(1 664)
|
(1 140)
|
(528)
|
(2 191)
|
(3 684)
|
(4 031)
|
(5 087)
|
(5 887)
|
(6 120)
|
(6 449)
|
(6 777)
|
(7 158)
|
(7 498)
|
(8 525)
|
(10 084)
|
(10 886)
|
(11 555)
|
(14 554)
|
(17 563)
|
(18 454)
|
(19 417)
|
(20 253)
|
(20 466)
|
(21 522)
|
(21 633)
|
(21 634)
|
(22 843)
|
(22 447)
|
(20 623)
|
(20 500)
|
(22 215)
|
(19 935)
|
(22 563)
|
(21 215)
|
(20 185)
|
(20 970)
|
|
Operating Income |
988
N/A
|
1 061
+7%
|
1 110
+5%
|
1 231
+11%
|
1 351
+10%
|
1 490
+10%
|
1 717
+15%
|
1 845
+7%
|
1 874
+2%
|
1 999
+7%
|
2 039
+2%
|
1 453
-29%
|
1 342
-8%
|
1 654
+23%
|
1 841
+11%
|
2 122
+15%
|
2 428
+14%
|
2 687
+11%
|
2 977
+11%
|
3 469
+17%
|
3 857
+11%
|
3 943
+2%
|
4 871
+24%
|
5 587
+15%
|
6 405
+15%
|
6 969
+9%
|
6 847
-2%
|
6 206
-9%
|
5 629
-9%
|
5 259
-7%
|
5 102
-3%
|
5 121
+0%
|
5 424
+6%
|
4 726
-13%
|
5 267
+11%
|
6 732
+28%
|
5 635
-16%
|
6 623
+18%
|
7 078
+7%
|
6 641
-6%
|
6 386
-4%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(111)
|
(109)
|
(113)
|
(153)
|
(205)
|
(244)
|
(302)
|
(379)
|
(449)
|
(501)
|
(419)
|
(27)
|
174
|
105
|
129
|
184
|
191
|
183
|
201
|
178
|
167
|
153
|
(601)
|
(1 164)
|
(936)
|
(938)
|
(957)
|
(901)
|
(812)
|
(767)
|
(741)
|
(769)
|
(1 523)
|
(2 525)
|
(2 571)
|
(2 301)
|
(1 650)
|
(1 721)
|
(1 358)
|
(1 201)
|
(1 233)
|
|
Non-Reccuring Items |
(10)
|
(16)
|
0
|
0
|
0
|
0
|
55
|
55
|
0
|
0
|
380
|
380
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(342)
|
(342)
|
(6 927)
|
(6 927)
|
0
|
(6 153)
|
(6 153)
|
(799)
|
(810)
|
(364)
|
(353)
|
29
|
(121)
|
(68)
|
(187)
|
|
Gain/Loss on Disposition of Assets |
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
|
1 762
|
1 762
|
0
|
0
|
0
|
0
|
0
|
0
|
274
|
492
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
0
|
9
|
0
|
2
|
0
|
1
|
0
|
1
|
0
|
1
|
0
|
0
|
667
|
591
|
146
|
259
|
192
|
0
|
0
|
|
Pre-Tax Income |
867
N/A
|
937
+8%
|
998
+7%
|
1 078
+8%
|
1 147
+6%
|
1 247
+9%
|
1 470
+18%
|
1 521
+3%
|
1 425
-6%
|
1 498
+5%
|
2 000
+34%
|
1 807
-10%
|
1 517
-16%
|
1 759
+16%
|
1 970
+12%
|
2 306
+17%
|
2 619
+14%
|
2 870
+10%
|
3 178
+11%
|
3 647
+15%
|
4 024
+10%
|
4 104
+2%
|
4 270
+4%
|
4 432
+4%
|
5 469
+23%
|
6 033
+10%
|
7 310
+21%
|
6 726
-8%
|
(2 110)
N/A
|
(2 434)
-15%
|
4 361
N/A
|
(1 800)
N/A
|
(2 252)
-25%
|
1 402
N/A
|
2 827
+102%
|
5 150
+82%
|
3 778
-27%
|
5 190
+37%
|
5 791
+12%
|
5 372
-7%
|
4 966
-8%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(262)
|
(269)
|
(284)
|
(300)
|
(333)
|
(409)
|
(488)
|
(435)
|
(436)
|
(552)
|
(644)
|
(547)
|
(467)
|
(491)
|
(589)
|
(659)
|
(706)
|
(811)
|
(885)
|
(1 009)
|
(1 102)
|
(1 114)
|
(1 200)
|
(1 312)
|
(1 567)
|
(1 680)
|
(2 069)
|
(1 278)
|
(619)
|
(1 115)
|
(1 157)
|
716
|
848
|
(843)
|
(1 077)
|
(987)
|
(926)
|
(1 473)
|
(1 641)
|
(1 489)
|
(1 305)
|
|
Income from Continuing Operations |
606
|
668
|
714
|
779
|
814
|
837
|
982
|
1 087
|
989
|
945
|
1 356
|
1 260
|
1 050
|
1 268
|
1 381
|
1 647
|
1 913
|
2 059
|
2 293
|
2 638
|
2 922
|
2 990
|
3 070
|
3 120
|
3 902
|
4 353
|
5 241
|
5 448
|
(2 729)
|
(3 549)
|
3 204
|
(1 084)
|
(1 404)
|
559
|
1 750
|
4 163
|
2 852
|
3 717
|
4 150
|
3 883
|
3 661
|
|
Income to Minority Interest |
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(2)
|
(5)
|
(13)
|
(13)
|
(8)
|
(12)
|
(12)
|
(12)
|
(10)
|
(10)
|
(16)
|
(23)
|
(11)
|
(18)
|
(41)
|
(81)
|
(102)
|
(42)
|
(4)
|
(9)
|
(9)
|
(4)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(5)
|
(5)
|
(4)
|
|
Net Income (Common) |
605
N/A
|
667
+10%
|
713
+7%
|
777
+9%
|
811
+4%
|
835
+3%
|
978
+17%
|
1 075
+10%
|
972
-10%
|
930
-4%
|
1 336
+44%
|
1 239
-7%
|
1 027
-17%
|
1 247
+21%
|
1 356
+9%
|
1 612
+19%
|
1 861
+15%
|
2 010
+8%
|
2 220
+10%
|
2 535
+14%
|
2 759
+9%
|
2 785
+1%
|
2 923
+5%
|
3 116
+7%
|
3 953
+27%
|
4 344
+10%
|
5 237
+21%
|
5 446
+4%
|
(2 730)
N/A
|
(3 550)
-30%
|
3 203
N/A
|
(1 086)
N/A
|
(1 407)
-30%
|
557
N/A
|
1 748
+214%
|
4 161
+138%
|
3 008
-28%
|
3 715
+24%
|
4 839
+30%
|
5 074
+5%
|
4 159
-18%
|
|
EPS (Diluted) |
0.66
N/A
|
0.69
+5%
|
0.75
+9%
|
0.88
+17%
|
0.95
+8%
|
0.98
+3%
|
1.14
+16%
|
1.25
+10%
|
1.12
-10%
|
1.06
-5%
|
1.59
+50%
|
1.45
-9%
|
1.26
-13%
|
1.43
+13%
|
1.7
+19%
|
1.92
+13%
|
2.37
+23%
|
2.56
+8%
|
2.77
+8%
|
3.16
+14%
|
3.44
+9%
|
3.45
+0%
|
3.39
-2%
|
3.46
+2%
|
4.13
+19%
|
4.51
+9%
|
5.41
+20%
|
5.64
+4%
|
-2.85
N/A
|
-3.69
-29%
|
3.32
N/A
|
-1.13
N/A
|
-1.45
-28%
|
0.58
N/A
|
1.78
+207%
|
4.29
+141%
|
3.13
-27%
|
3.81
+22%
|
5.2
+36%
|
5.42
+4%
|
4.64
-14%
|