Koninklijke Vopak N.V.
VPK.AS · AMS
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | €1,316 | €1,426 | €1,367 | €1,228 |
| % Growth | -7.7% | 4.3% | 11.3% | – |
| Cost of Goods Sold | €307 | €774 | €770 | €828 |
| Gross Profit | €1,008 | €652 | €597 | €400 |
| % Margin | 76.6% | 45.7% | 43.7% | 32.6% |
| R&D Expenses | €0 | €0 | €0 | €0 |
| G&A Expenses | €23 | €24 | €19 | €14 |
| SG&A Expenses | €23 | €230 | €236 | €100 |
| Sales & Mktg Exp. | €0 | €207 | €217 | €86 |
| Other Operating Expenses | €638 | €0 | €0 | €0 |
| Operating Expenses | €661 | €230 | €236 | €100 |
| Operating Income | €406 | €422 | €361 | €300 |
| % Margin | 30.8% | 29.6% | 26.4% | 24.5% |
| Other Income/Exp. Net | €96 | €141 | -€398 | €3 |
| Pre-Tax Income | €501 | €563 | -€37 | €303 |
| Tax Expense | €82 | €74 | €101 | €60 |
| Net Income | €376 | €456 | -€168 | €214 |
| % Margin | 28.6% | 32% | -12.3% | 17.4% |
| EPS | 3.12 | 3.63 | -1.34 | 1.71 |
| % Growth | -14% | 370.9% | -178.4% | – |
| EPS Diluted | 3.11 | 3.62 | -1.34 | 1.7 |
| Weighted Avg Shares Out | 121 | 125 | 125 | 125 |
| Weighted Avg Shares Out Dil | 121 | 126 | 125 | 126 |
| Supplemental Information | – | – | – | – |
| Interest Income | €17 | €11 | €7 | €6 |
| Interest Expense | €117 | €134 | €124 | €110 |
| Depreciation & Amortization | €307 | €323 | €340 | €370 |
| EBITDA | €925 | €802 | €232 | €611 |
| % Margin | 70.3% | 56.2% | 17% | 49.7% |