Ahlers AG
F:AAH
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
A
|
Ahlers AG
F:AAH
|
DE |
|
Evolis SA
PAR:ALTVO
|
FR |
|
Subsea 7 SA
OSE:SUBC
|
UK |
Income Statement
Earnings Waterfall
Ahlers AG
Income Statement
Ahlers AG
| Nov-2009 | Feb-2010 | May-2010 | Aug-2010 | Nov-2010 | Feb-2011 | May-2011 | Aug-2011 | Nov-2011 | Feb-2012 | May-2012 | Aug-2012 | Nov-2012 | Feb-2013 | May-2013 | Aug-2013 | Nov-2013 | Feb-2014 | May-2014 | Aug-2014 | Nov-2014 | Feb-2015 | May-2015 | Aug-2015 | Nov-2015 | Feb-2016 | May-2016 | Aug-2016 | Nov-2016 | Feb-2017 | May-2017 | Feb-2018 | May-2018 | Feb-2019 | May-2019 | May-2020 | May-2021 | Nov-2021 | May-2022 | Nov-2022 | May-2023 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
1
|
2
|
3
|
|
| Revenue |
257
N/A
|
254
-1%
|
253
-1%
|
253
+0%
|
256
+1%
|
256
0%
|
259
+1%
|
268
+3%
|
261
-3%
|
264
+1%
|
258
-2%
|
253
-2%
|
253
+0%
|
249
-1%
|
247
-1%
|
244
-1%
|
247
+1%
|
253
+3%
|
255
+1%
|
261
+2%
|
257
-2%
|
252
-2%
|
251
0%
|
247
-2%
|
242
-2%
|
240
-1%
|
242
+1%
|
239
-1%
|
238
-1%
|
235
-1%
|
237
+1%
|
115
-51%
|
111
-3%
|
109
-2%
|
105
-4%
|
20
-81%
|
37
+89%
|
142
+286%
|
223
+56%
|
171
-23%
|
179
+5%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(131)
|
(127)
|
(125)
|
(124)
|
(124)
|
(123)
|
(124)
|
(127)
|
(126)
|
(129)
|
(128)
|
(126)
|
(127)
|
(125)
|
(122)
|
(121)
|
(122)
|
(126)
|
(128)
|
(131)
|
(129)
|
(126)
|
(126)
|
(124)
|
(123)
|
(123)
|
(123)
|
(122)
|
(121)
|
(119)
|
(120)
|
(58)
|
(55)
|
(54)
|
(54)
|
(12)
|
(21)
|
(80)
|
(123)
|
(92)
|
(97)
|
|
| Gross Profit |
126
N/A
|
127
+1%
|
127
+0%
|
129
+2%
|
132
+2%
|
133
+1%
|
136
+2%
|
141
+4%
|
134
-5%
|
135
+1%
|
130
-4%
|
127
-2%
|
126
-1%
|
125
-1%
|
125
0%
|
123
-1%
|
124
+1%
|
127
+2%
|
127
+0%
|
131
+3%
|
128
-2%
|
126
-2%
|
126
0%
|
123
-2%
|
119
-3%
|
118
-1%
|
119
+1%
|
117
-1%
|
117
0%
|
116
-1%
|
117
+1%
|
57
-51%
|
56
-2%
|
55
-2%
|
51
-6%
|
8
-85%
|
16
+108%
|
62
+297%
|
100
+60%
|
79
-21%
|
82
+5%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(115)
|
(113)
|
(113)
|
(113)
|
(117)
|
(118)
|
(119)
|
(121)
|
(119)
|
(119)
|
(116)
|
(115)
|
(116)
|
(115)
|
(117)
|
(118)
|
(117)
|
(119)
|
(118)
|
(120)
|
(119)
|
(119)
|
(119)
|
(118)
|
(117)
|
(115)
|
(115)
|
(114)
|
(114)
|
(112)
|
(113)
|
(57)
|
(56)
|
(55)
|
(53)
|
(18)
|
(12)
|
(83)
|
(112)
|
(88)
|
(88)
|
|
| Selling, General & Administrative |
(52)
|
(50)
|
(50)
|
(50)
|
(50)
|
(51)
|
(52)
|
(52)
|
(52)
|
(53)
|
(53)
|
(52)
|
(54)
|
(53)
|
(54)
|
(54)
|
(103)
|
(53)
|
(53)
|
(55)
|
(105)
|
(55)
|
(56)
|
(54)
|
(101)
|
(53)
|
(53)
|
(52)
|
(101)
|
(52)
|
(51)
|
(26)
|
(26)
|
(26)
|
(25)
|
(9)
|
(8)
|
(68)
|
(53)
|
(76)
|
(36)
|
|
| Depreciation & Amortization |
(7)
|
(7)
|
(7)
|
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(8)
|
(12)
|
(7)
|
(7)
|
|
| Other Operating Expenses |
(57)
|
(56)
|
(57)
|
(56)
|
(61)
|
(61)
|
(61)
|
(63)
|
(61)
|
(61)
|
(58)
|
(57)
|
(56)
|
(55)
|
(57)
|
(58)
|
(9)
|
(61)
|
(60)
|
(60)
|
(9)
|
(58)
|
(58)
|
(58)
|
(10)
|
(56)
|
(56)
|
(57)
|
(8)
|
(56)
|
(57)
|
(28)
|
(27)
|
(26)
|
(25)
|
(7)
|
(2)
|
(7)
|
(47)
|
(5)
|
(45)
|
|
| Operating Income |
11
N/A
|
14
+30%
|
14
+4%
|
17
+15%
|
15
-8%
|
15
+1%
|
17
+9%
|
20
+20%
|
16
-21%
|
16
+2%
|
14
-13%
|
13
-11%
|
10
-18%
|
10
-7%
|
8
-22%
|
5
-31%
|
8
+50%
|
8
+8%
|
9
+8%
|
10
+14%
|
9
-10%
|
7
-25%
|
7
-3%
|
5
-28%
|
2
-53%
|
2
+1%
|
4
+50%
|
3
-11%
|
3
+3%
|
3
-3%
|
4
+25%
|
0
-90%
|
(0)
N/A
|
0
N/A
|
(1)
N/A
|
(11)
-658%
|
4
N/A
|
(21)
N/A
|
(12)
+41%
|
(9)
+26%
|
(6)
+35%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(3)
|
(2)
|
(3)
|
|
| 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
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
14
|
0
|
3
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
9
N/A
|
12
+36%
|
13
+4%
|
15
+16%
|
14
-7%
|
14
+2%
|
16
+10%
|
19
+22%
|
15
-23%
|
15
+2%
|
13
-13%
|
12
-12%
|
10
-11%
|
9
-8%
|
7
-24%
|
5
-37%
|
7
+49%
|
8
+12%
|
8
+9%
|
10
+17%
|
8
-12%
|
7
-23%
|
6
-3%
|
4
-30%
|
2
-56%
|
2
+4%
|
3
+60%
|
3
-13%
|
3
+22%
|
3
-27%
|
3
+32%
|
0
N/A
|
(1)
N/A
|
(0)
+63%
|
(2)
-842%
|
(11)
-525%
|
4
N/A
|
(9)
N/A
|
(15)
-68%
|
(9)
+43%
|
(9)
-7%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(4)
|
(5)
|
(6)
|
(7)
|
(5)
|
(6)
|
(6)
|
(7)
|
(5)
|
(5)
|
(4)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
(0)
|
0
|
0
|
1
|
0
|
0
|
(0)
|
(1)
|
|
| Income from Continuing Operations |
5
|
7
|
7
|
8
|
9
|
9
|
10
|
13
|
10
|
10
|
9
|
8
|
7
|
7
|
6
|
4
|
6
|
6
|
6
|
7
|
6
|
5
|
5
|
3
|
1
|
2
|
2
|
2
|
2
|
2
|
3
|
0
|
(0)
|
(0)
|
(2)
|
(11)
|
4
|
(9)
|
(15)
|
(9)
|
(10)
|
|
| Income to Minority Interest |
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Net Income (Common) |
5
N/A
|
7
+50%
|
7
-1%
|
8
+18%
|
8
+5%
|
9
+2%
|
10
+15%
|
12
+24%
|
10
-21%
|
10
+2%
|
8
-15%
|
8
-7%
|
7
-12%
|
7
-4%
|
5
-23%
|
3
-35%
|
5
+58%
|
5
+4%
|
6
+7%
|
7
+14%
|
6
-13%
|
4
-25%
|
4
-5%
|
3
-34%
|
1
-57%
|
1
+4%
|
2
+58%
|
2
-5%
|
2
+30%
|
2
-27%
|
3
+47%
|
(0)
N/A
|
(0)
-300%
|
(0)
+39%
|
(2)
-595%
|
(11)
-525%
|
4
N/A
|
(9)
N/A
|
(15)
-65%
|
(9)
+39%
|
(10)
-9%
|
|
| EPS (Diluted) |
0.33
N/A
|
0.5
+52%
|
0.48
-4%
|
0.58
+21%
|
0.64
+10%
|
0.64
N/A
|
0.74
+16%
|
0.91
+23%
|
0.72
-21%
|
0.73
+1%
|
0.62
-15%
|
0.58
-6%
|
0.51
-12%
|
0.49
-4%
|
0.38
-22%
|
0.25
-34%
|
0.38
+52%
|
0.4
+5%
|
0.43
+7%
|
0.49
+14%
|
0.42
-14%
|
0.32
-24%
|
0.3
-6%
|
0.19
-37%
|
0.08
-58%
|
0.09
+12%
|
0.15
+67%
|
0.14
-7%
|
0.17
+21%
|
0.13
-24%
|
0.18
+38%
|
-0.01
N/A
|
-0.03
-200%
|
-0.02
+33%
|
-0.12
-500%
|
-0.77
-542%
|
0.29
N/A
|
-0.68
N/A
|
-1.12
-65%
|
-0.68
+39%
|
-0.74
-9%
|
|