Sika AG
F:SIKA
Sika AG
F:SIKA
Price:
149.6
EUR
0.71%
Market Cap:
€21.4B
Income Statement
Earnings Waterfall
Sika AG
Sika AG
Income Statement
Sika AG
Sika AG
Currency: CHF
| Dec-2001 | Jun-2002 | Dec-2002 | Jun-2003 | 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 | Sep-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 | Jun-2024 | Dec-2024 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
43
|
19
|
8
|
17
|
6
|
13
|
9
|
7
|
10
|
22
|
18
|
31
|
24
|
26
|
20
|
27
|
23
|
34
|
27
|
0
|
33
|
26
|
38
|
26
|
34
|
29
|
31
|
26
|
26
|
23
|
20
|
19
|
18
|
20
|
26
|
43
|
59
|
60
|
57
|
42
|
57
|
48
|
59
|
77
|
166
|
142
|
186
|
0
|
0
|
|
| Revenue |
2 103
N/A
|
2 101
0%
|
2 122
+1%
|
2 157
+2%
|
2 268
+5%
|
2 437
+7%
|
2 560
+5%
|
2 692
+5%
|
2 917
+8%
|
3 377
+16%
|
3 896
+15%
|
4 248
+9%
|
4 573
+8%
|
4 653
+2%
|
4 625
-1%
|
4 345
-6%
|
4 155
-4%
|
4 266
+3%
|
4 416
+4%
|
4 553
+3%
|
5 747
+26%
|
4 564
-21%
|
8 068
+77%
|
4 829
-40%
|
4 921
+2%
|
5 142
+5%
|
5 397
+5%
|
5 571
+3%
|
5 540
-1%
|
5 489
-1%
|
5 670
+3%
|
5 748
+1%
|
5 936
+3%
|
6 248
+5%
|
6 724
+8%
|
7 085
+5%
|
7 348
+4%
|
8 109
+10%
|
7 991
-1%
|
7 878
-1%
|
8 712
+11%
|
9 252
+6%
|
10 054
+9%
|
10 492
+4%
|
10 587
+1%
|
11 239
+6%
|
11 728
+4%
|
11 763
+0%
|
11 605
-1%
|
14 506
+25%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(1 126)
|
(985)
|
(837)
|
(642)
|
(904)
|
(990)
|
(1 067)
|
(1 151)
|
(1 292)
|
(1 505)
|
(1 803)
|
(1 994)
|
(2 144)
|
(2 172)
|
(2 242)
|
(2 100)
|
(1 867)
|
(1 897)
|
(2 037)
|
(2 188)
|
(2 799)
|
(2 259)
|
(3 955)
|
(2 310)
|
(2 350)
|
(2 447)
|
(2 561)
|
(2 620)
|
(2 578)
|
(2 518)
|
(2 568)
|
(2 567)
|
(2 664)
|
(2 849)
|
(3 115)
|
(3 334)
|
(3 448)
|
(3 765)
|
(3 683)
|
(3 563)
|
(3 997)
|
(4 461)
|
(5 043)
|
(5 312)
|
(5 182)
|
(5 214)
|
(5 303)
|
(5 347)
|
(5 277)
|
(6 593)
|
|
| Gross Profit |
977
N/A
|
1 116
+14%
|
1 285
+15%
|
1 515
+18%
|
1 364
-10%
|
1 447
+6%
|
1 493
+3%
|
1 541
+3%
|
1 625
+5%
|
1 872
+15%
|
2 093
+12%
|
2 254
+8%
|
2 429
+8%
|
2 481
+2%
|
2 383
-4%
|
2 245
-6%
|
2 288
+2%
|
2 369
+4%
|
2 379
+0%
|
2 365
-1%
|
2 948
+25%
|
2 305
-22%
|
4 113
+78%
|
2 519
-39%
|
2 571
+2%
|
2 696
+5%
|
2 836
+5%
|
2 951
+4%
|
2 962
+0%
|
2 971
+0%
|
3 103
+4%
|
3 181
+3%
|
3 273
+3%
|
3 399
+4%
|
3 609
+6%
|
3 752
+4%
|
3 899
+4%
|
4 344
+11%
|
4 308
-1%
|
4 315
+0%
|
4 714
+9%
|
4 791
+2%
|
5 011
+5%
|
5 180
+3%
|
5 405
+4%
|
6 025
+11%
|
6 425
+7%
|
6 416
0%
|
6 328
-1%
|
7 913
+25%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(855)
|
(988)
|
(1 124)
|
(1 358)
|
(1 180)
|
(1 239)
|
(1 252)
|
(1 301)
|
(1 361)
|
(1 559)
|
(1 711)
|
(1 794)
|
(1 920)
|
(1 970)
|
(1 955)
|
(1 920)
|
(1 885)
|
(1 898)
|
(1 938)
|
(1 965)
|
(2 442)
|
(1 956)
|
(3 465)
|
(2 086)
|
(2 116)
|
(2 172)
|
(2 266)
|
(2 318)
|
(2 307)
|
(2 298)
|
(2 364)
|
(2 386)
|
(2 429)
|
(2 503)
|
(2 670)
|
(2 806)
|
(2 916)
|
(3 289)
|
(3 325)
|
(3 184)
|
(3 308)
|
(3 400)
|
(3 463)
|
(3 599)
|
(3 913)
|
(4 382)
|
(4 702)
|
(4 702)
|
(4 638)
|
(5 784)
|
|
| Selling, General & Administrative |
(681)
|
(612)
|
(566)
|
(452)
|
(590)
|
(615)
|
(629)
|
(644)
|
(686)
|
(776)
|
(845)
|
(884)
|
(926)
|
(946)
|
(958)
|
(967)
|
(954)
|
(943)
|
(954)
|
(960)
|
(1 194)
|
(960)
|
(1 707)
|
(1 037)
|
(1 048)
|
(1 031)
|
(1 058)
|
(1 094)
|
(1 096)
|
(1 107)
|
(1 138)
|
(1 159)
|
(1 184)
|
(2 331)
|
(1 278)
|
(2 602)
|
(1 401)
|
(2 956)
|
(1 563)
|
(2 817)
|
(1 591)
|
(3 033)
|
(1 704)
|
(3 214)
|
(1 781)
|
(3 896)
|
(2 150)
|
(3 541)
|
(2 145)
|
(2 666)
|
|
| Research & Development |
(63)
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
(117)
|
(115)
|
(103)
|
(102)
|
(84)
|
(96)
|
(80)
|
(83)
|
(88)
|
(113)
|
(133)
|
(128)
|
(128)
|
(125)
|
(128)
|
(134)
|
(137)
|
(139)
|
(136)
|
(132)
|
(163)
|
(129)
|
(227)
|
(140)
|
(146)
|
(152)
|
(161)
|
(165)
|
(165)
|
(164)
|
(168)
|
(170)
|
(171)
|
(172)
|
(186)
|
(204)
|
(246)
|
(333)
|
(374)
|
(367)
|
(365)
|
(367)
|
(380)
|
(385)
|
(407)
|
(485)
|
(539)
|
(556)
|
(557)
|
(692)
|
|
| Other Operating Expenses |
6
|
(261)
|
(455)
|
(803)
|
(506)
|
(528)
|
(543)
|
(574)
|
(586)
|
(670)
|
(733)
|
(782)
|
(866)
|
(899)
|
(869)
|
(819)
|
(794)
|
(816)
|
(849)
|
(871)
|
(1 085)
|
(867)
|
(1 529)
|
(909)
|
(922)
|
(989)
|
(1 047)
|
(1 059)
|
(1 045)
|
(1 027)
|
(1 058)
|
(1 056)
|
(1 075)
|
0
|
(1 205)
|
0
|
(1 270)
|
0
|
(1 388)
|
0
|
(1 353)
|
0
|
(1 379)
|
0
|
(1 725)
|
0
|
(2 013)
|
(605)
|
(1 935)
|
(2 425)
|
|
| Operating Income |
122
N/A
|
128
+5%
|
161
+26%
|
157
-3%
|
184
+18%
|
208
+13%
|
241
+16%
|
240
0%
|
264
+10%
|
313
+19%
|
382
+22%
|
459
+20%
|
510
+11%
|
511
+0%
|
428
-16%
|
326
-24%
|
403
+24%
|
472
+17%
|
441
-6%
|
400
-9%
|
506
+26%
|
349
-31%
|
648
+86%
|
433
-33%
|
456
+5%
|
524
+15%
|
570
+9%
|
633
+11%
|
655
+4%
|
673
+3%
|
738
+10%
|
795
+8%
|
844
+6%
|
896
+6%
|
939
+5%
|
946
+1%
|
983
+4%
|
1 055
+7%
|
984
-7%
|
1 131
+15%
|
1 406
+24%
|
1 391
-1%
|
1 547
+11%
|
1 581
+2%
|
1 492
-6%
|
1 643
+10%
|
1 723
+5%
|
1 714
-1%
|
1 690
-1%
|
2 130
+26%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(38)
|
(43)
|
(19)
|
(8)
|
(21)
|
(6)
|
(22)
|
(14)
|
(15)
|
(8)
|
(38)
|
(17)
|
(34)
|
(17)
|
(52)
|
(15)
|
(29)
|
(21)
|
(41)
|
(22)
|
(29)
|
(37)
|
(56)
|
(30)
|
(31)
|
(30)
|
(33)
|
(27)
|
(19)
|
(19)
|
(18)
|
(17)
|
(16)
|
(40)
|
(17)
|
(59)
|
(40)
|
(95)
|
(53)
|
(76)
|
(48)
|
(63)
|
(49)
|
(88)
|
(57)
|
(220)
|
(171)
|
(156)
|
(142)
|
(179)
|
|
| Non-Reccuring Items |
(0)
|
(0)
|
(9)
|
(1)
|
(12)
|
(11)
|
(31)
|
(15)
|
(20)
|
(19)
|
(11)
|
(8)
|
1
|
1
|
(6)
|
(6)
|
(59)
|
(59)
|
(2)
|
0
|
(2)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(94)
|
(94)
|
(12)
|
0
|
0
|
0
|
|
| Total Other Income |
15
|
16
|
(3)
|
(7)
|
2
|
(14)
|
3
|
1
|
3
|
(17)
|
1
|
(15)
|
3
|
(15)
|
3
|
(30)
|
1
|
(6)
|
5
|
(14)
|
(29)
|
5
|
(18)
|
(14)
|
(16)
|
(17)
|
(9)
|
(16)
|
(25)
|
(33)
|
(34)
|
(22)
|
(18)
|
6
|
(23)
|
6
|
(35)
|
6
|
(31)
|
6
|
(9)
|
7
|
(25)
|
7
|
(75)
|
7
|
(26)
|
5
|
10
|
10
|
|
| Pre-Tax Income |
99
N/A
|
100
+1%
|
131
+30%
|
140
+7%
|
154
+9%
|
177
+15%
|
191
+8%
|
212
+11%
|
234
+10%
|
269
+15%
|
334
+24%
|
420
+26%
|
480
+14%
|
479
0%
|
373
-22%
|
275
-26%
|
316
+15%
|
386
+22%
|
403
+5%
|
364
-10%
|
446
+23%
|
316
-29%
|
575
+82%
|
390
-32%
|
409
+5%
|
477
+17%
|
528
+11%
|
591
+12%
|
611
+3%
|
622
+2%
|
687
+10%
|
756
+10%
|
809
+7%
|
862
+7%
|
899
+4%
|
893
-1%
|
908
+2%
|
967
+6%
|
900
-7%
|
1 060
+18%
|
1 350
+27%
|
1 336
-1%
|
1 473
+10%
|
1 498
+2%
|
1 266
-15%
|
1 336
+6%
|
1 514
+13%
|
1 563
+3%
|
1 558
0%
|
1 962
+26%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(39)
|
(37)
|
(52)
|
(56)
|
(59)
|
(63)
|
(70)
|
(76)
|
(79)
|
(88)
|
(99)
|
(125)
|
(138)
|
(137)
|
(106)
|
(78)
|
(90)
|
(101)
|
(93)
|
(90)
|
(117)
|
(101)
|
(180)
|
(111)
|
(114)
|
(132)
|
(147)
|
(149)
|
(150)
|
(157)
|
(172)
|
(189)
|
(203)
|
(213)
|
(218)
|
(206)
|
(209)
|
(208)
|
(196)
|
(235)
|
(305)
|
(287)
|
(321)
|
(336)
|
(291)
|
(274)
|
(287)
|
(315)
|
(333)
|
(420)
|
|
| Income from Continuing Operations |
60
|
63
|
79
|
84
|
94
|
114
|
122
|
137
|
155
|
181
|
235
|
295
|
342
|
343
|
267
|
197
|
226
|
284
|
311
|
274
|
329
|
215
|
395
|
279
|
295
|
345
|
381
|
441
|
461
|
465
|
514
|
567
|
606
|
649
|
682
|
687
|
700
|
759
|
703
|
825
|
1 044
|
1 049
|
1 153
|
1 163
|
976
|
1 063
|
1 228
|
1 248
|
1 225
|
1 541
|
|
| Income to Minority Interest |
(2)
|
(2)
|
(0)
|
(0)
|
(1)
|
(2)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(0)
|
(0)
|
(1)
|
(0)
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(4)
|
(5)
|
(5)
|
(4)
|
(3)
|
(6)
|
(5)
|
(4)
|
(5)
|
(7)
|
(4)
|
(1)
|
(0)
|
(1)
|
(0)
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
|
| Net Income (Common) |
59
N/A
|
62
+6%
|
79
+27%
|
84
+7%
|
93
+10%
|
113
+21%
|
121
+7%
|
135
+12%
|
153
+13%
|
179
+17%
|
232
+30%
|
293
+26%
|
342
+17%
|
343
+0%
|
267
-22%
|
197
-26%
|
226
+15%
|
284
+26%
|
311
+9%
|
273
-12%
|
329
+20%
|
213
-35%
|
393
+84%
|
277
-30%
|
292
+6%
|
342
+17%
|
379
+11%
|
439
+16%
|
457
+4%
|
460
+1%
|
510
+11%
|
563
+11%
|
603
+7%
|
644
+7%
|
677
+5%
|
683
+1%
|
694
+2%
|
752
+8%
|
700
-7%
|
825
+18%
|
1 044
+27%
|
1 048
+0%
|
1 152
+10%
|
1 163
+1%
|
975
-16%
|
1 062
+9%
|
1 227
+16%
|
1 246
+2%
|
1 223
-2%
|
1 540
+26%
|
|
| EPS (Diluted) |
0.39
N/A
|
0.41
+5%
|
0.53
+29%
|
0.65
+23%
|
0.62
-5%
|
0.86
+39%
|
0.8
-7%
|
0.88
+10%
|
1
+14%
|
1.17
+17%
|
1.52
+30%
|
1.92
+26%
|
2.26
+18%
|
2.28
+1%
|
1.78
-22%
|
1.32
-26%
|
1.52
+15%
|
1.91
+26%
|
2.08
+9%
|
1.82
-13%
|
2.19
+20%
|
1.42
-35%
|
2.61
+84%
|
1.83
-30%
|
2.18
+19%
|
2.26
+4%
|
1.24
-45%
|
2.89
+133%
|
3
+4%
|
3.02
+1%
|
3.35
+11%
|
3.7
+10%
|
3.96
+7%
|
4.23
+7%
|
4.44
+5%
|
4.54
+2%
|
4.47
-2%
|
4.74
+6%
|
4.47
-6%
|
5.19
+16%
|
6.58
+27%
|
6.54
-1%
|
7.23
+11%
|
7.24
+0%
|
6.14
-15%
|
6.62
+8%
|
7.64
+15%
|
7.76
+2%
|
7.62
-2%
|
4.79
-37%
|
|
Switch to:
Switch to:
See Also
Discover More
