RHI Magnesita NV
LSE:RHIM
Income Statement
Earnings Waterfall
RHI Magnesita NV
Revenue
|
3.6B
EUR
|
Cost of Revenue
|
-2.7B
EUR
|
Gross Profit
|
857.4m
EUR
|
Operating Expenses
|
-503m
EUR
|
Operating Income
|
354.4m
EUR
|
Other Expenses
|
-189.8m
EUR
|
Net Income
|
164.6m
EUR
|
Income Statement
RHI Magnesita NV
Oct-2010 | Dec-2010 | Apr-2011 | Jul-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | 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 |
1 459
N/A
|
1 523
+4%
|
1 595
+5%
|
1 633
+2%
|
1 682
+3%
|
1 759
+5%
|
1 782
+1%
|
1 821
+2%
|
1 851
+2%
|
1 836
-1%
|
1 824
-1%
|
1 794
-2%
|
1 761
-2%
|
1 755
0%
|
1 732
-1%
|
1 723
0%
|
1 711
-1%
|
1 721
+1%
|
1 743
+1%
|
1 784
+2%
|
1 779
0%
|
1 753
-1%
|
1 718
-2%
|
1 681
-2%
|
1 667
-1%
|
1 651
-1%
|
1 680
+2%
|
1 677
0%
|
1 950
+16%
|
2 602
+33%
|
3 081
+18%
|
3 115
+1%
|
2 922
-6%
|
2 552
-13%
|
2 259
-11%
|
2 289
+1%
|
2 551
+11%
|
2 946
+15%
|
3 317
+13%
|
3 457
+4%
|
3 572
+3%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(1 121)
|
(1 188)
|
(1 258)
|
(1 290)
|
(1 336)
|
(1 395)
|
(1 411)
|
(1 439)
|
(1 451)
|
(1 433)
|
(1 408)
|
(1 387)
|
(1 373)
|
(1 376)
|
(1 368)
|
(1 364)
|
(1 356)
|
(1 350)
|
(1 373)
|
(1 407)
|
(1 398)
|
(1 389)
|
(1 361)
|
(1 330)
|
(1 319)
|
(1 295)
|
(1 309)
|
(1 302)
|
(1 543)
|
(2 013)
|
(2 345)
|
(2 359)
|
(2 205)
|
(1 955)
|
(1 709)
|
(1 746)
|
(1 968)
|
(2 260)
|
(2 554)
|
(2 653)
|
(2 714)
|
|
Gross Profit |
338
N/A
|
335
-1%
|
336
+0%
|
344
+2%
|
346
+1%
|
364
+5%
|
371
+2%
|
382
+3%
|
400
+5%
|
403
+1%
|
417
+4%
|
407
-2%
|
388
-5%
|
378
-3%
|
364
-4%
|
359
-1%
|
355
-1%
|
371
+5%
|
370
0%
|
377
+2%
|
382
+1%
|
363
-5%
|
357
-2%
|
351
-2%
|
348
-1%
|
356
+2%
|
372
+4%
|
374
+1%
|
407
+9%
|
589
+45%
|
737
+25%
|
756
+3%
|
717
-5%
|
597
-17%
|
550
-8%
|
543
-1%
|
584
+8%
|
685
+17%
|
763
+11%
|
804
+5%
|
857
+7%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(197)
|
(196)
|
(202)
|
(210)
|
(206)
|
(215)
|
(218)
|
(220)
|
(232)
|
(251)
|
(245)
|
(250)
|
(246)
|
(190)
|
(253)
|
(238)
|
(237)
|
(228)
|
(229)
|
(240)
|
(250)
|
(231)
|
(324)
|
(314)
|
(307)
|
(235)
|
(241)
|
(262)
|
(251)
|
(379)
|
(327)
|
(356)
|
(329)
|
(311)
|
(307)
|
(301)
|
(323)
|
(383)
|
(417)
|
(458)
|
(503)
|
|
Selling, General & Administrative |
(192)
|
(205)
|
(210)
|
(211)
|
(214)
|
(220)
|
(228)
|
(230)
|
(236)
|
(235)
|
(234)
|
(240)
|
(237)
|
(234)
|
(232)
|
(225)
|
(226)
|
(199)
|
(230)
|
(235)
|
(235)
|
(206)
|
(229)
|
(225)
|
(227)
|
(211)
|
(245)
|
(256)
|
(214)
|
(314)
|
(285)
|
(336)
|
(282)
|
(312)
|
(248)
|
(308)
|
(289)
|
(370)
|
(367)
|
(445)
|
(441)
|
|
Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(23)
|
0
|
0
|
0
|
(23)
|
0
|
0
|
0
|
(24)
|
0
|
0
|
(24)
|
0
|
(33)
|
0
|
(35)
|
0
|
(38)
|
0
|
(37)
|
0
|
(42)
|
0
|
(51)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
(6)
|
0
|
(20)
|
0
|
(19)
|
0
|
(24)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Operating Expenses |
(5)
|
9
|
8
|
1
|
8
|
5
|
10
|
10
|
4
|
(16)
|
(12)
|
(10)
|
(9)
|
44
|
(21)
|
(13)
|
(11)
|
2
|
1
|
(4)
|
(15)
|
3
|
(95)
|
(89)
|
(80)
|
5
|
4
|
(6)
|
(6)
|
(65)
|
11
|
(20)
|
6
|
1
|
2
|
7
|
3
|
(12)
|
(9)
|
(13)
|
(11)
|
|
Operating Income |
141
N/A
|
139
-1%
|
134
-3%
|
134
-1%
|
140
+5%
|
149
+6%
|
154
+3%
|
162
+5%
|
168
+3%
|
151
-10%
|
171
+13%
|
157
-9%
|
142
-9%
|
188
+33%
|
111
-41%
|
121
+10%
|
118
-3%
|
143
+22%
|
141
-2%
|
137
-3%
|
132
-4%
|
132
+0%
|
33
-75%
|
37
+10%
|
42
+14%
|
122
+193%
|
131
+8%
|
112
-14%
|
156
+39%
|
210
+35%
|
410
+95%
|
400
-3%
|
388
-3%
|
286
-26%
|
243
-15%
|
242
0%
|
261
+8%
|
302
+16%
|
346
+14%
|
346
N/A
|
354
+2%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(4)
|
(8)
|
(8)
|
(9)
|
(13)
|
(13)
|
(20)
|
(20)
|
(13)
|
(11)
|
(16)
|
(25)
|
(29)
|
(76)
|
(7)
|
(3)
|
(4)
|
(15)
|
(12)
|
(12)
|
(10)
|
(75)
|
(8)
|
(0)
|
10
|
7
|
7
|
4
|
(54)
|
(142)
|
(91)
|
(50)
|
(41)
|
(35)
|
(62)
|
(23)
|
95
|
80
|
(44)
|
(70)
|
(71)
|
|
Non-Reccuring Items |
(22)
|
(13)
|
(11)
|
(9)
|
(2)
|
2
|
6
|
3
|
9
|
16
|
15
|
75
|
67
|
(12)
|
(15)
|
(72)
|
(73)
|
(33)
|
(31)
|
(32)
|
(29)
|
(26)
|
0
|
(2)
|
(6)
|
(16)
|
(18)
|
(21)
|
(98)
|
0
|
(33)
|
5
|
(108)
|
(114)
|
(112)
|
(98)
|
(45)
|
(51)
|
(3)
|
(4)
|
(21)
|
|
Total Other Income |
(13)
|
(14)
|
(14)
|
(15)
|
(15)
|
(13)
|
(3)
|
(4)
|
(4)
|
(5)
|
(13)
|
(12)
|
(12)
|
(11)
|
(11)
|
(11)
|
(12)
|
(11)
|
(13)
|
(9)
|
(7)
|
(3)
|
(4)
|
(7)
|
(9)
|
(7)
|
(7)
|
(7)
|
(11)
|
(31)
|
(41)
|
(41)
|
(39)
|
(32)
|
(27)
|
(25)
|
(21)
|
(24)
|
(29)
|
(32)
|
(29)
|
|
Pre-Tax Income |
102
N/A
|
105
+3%
|
102
-3%
|
102
N/A
|
110
+9%
|
126
+14%
|
137
+9%
|
140
+2%
|
161
+14%
|
152
-6%
|
157
+4%
|
195
+24%
|
169
-13%
|
89
-47%
|
77
-13%
|
36
-54%
|
29
-19%
|
85
+197%
|
86
+1%
|
85
-1%
|
86
+1%
|
27
-68%
|
21
-22%
|
27
+28%
|
37
+37%
|
106
+184%
|
112
+6%
|
89
-21%
|
(6)
N/A
|
38
N/A
|
246
+546%
|
314
+27%
|
200
-36%
|
105
-47%
|
42
-61%
|
96
+131%
|
289
+202%
|
307
+6%
|
271
-12%
|
240
-11%
|
233
-3%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
4
|
0
|
(0)
|
3
|
(4)
|
(5)
|
(3)
|
(6)
|
(44)
|
(38)
|
(53)
|
(60)
|
(40)
|
(27)
|
(18)
|
(14)
|
(16)
|
(32)
|
(32)
|
(31)
|
(29)
|
(10)
|
(10)
|
(15)
|
(12)
|
(30)
|
(33)
|
(26)
|
(5)
|
(10)
|
(59)
|
(76)
|
(51)
|
(26)
|
(14)
|
(21)
|
(39)
|
(52)
|
(104)
|
(94)
|
(62)
|
|
Income from Continuing Operations |
106
|
105
|
101
|
105
|
106
|
121
|
135
|
134
|
116
|
114
|
104
|
135
|
129
|
63
|
60
|
22
|
13
|
53
|
54
|
55
|
57
|
18
|
11
|
12
|
26
|
76
|
80
|
63
|
(11)
|
29
|
187
|
238
|
149
|
79
|
28
|
75
|
250
|
255
|
167
|
146
|
171
|
|
Income to Minority Interest |
1
|
0
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(7)
|
(2)
|
(29)
|
(38)
|
(10)
|
(3)
|
(3)
|
(4)
|
(7)
|
(12)
|
(11)
|
(6)
|
(7)
|
|
Net Income (Common) |
108
N/A
|
106
-2%
|
102
-4%
|
105
+3%
|
105
+0%
|
122
+15%
|
135
+11%
|
135
0%
|
117
-13%
|
114
-3%
|
104
-8%
|
134
+29%
|
128
-4%
|
63
-51%
|
59
-5%
|
22
-64%
|
13
-41%
|
53
+310%
|
52
-1%
|
53
+2%
|
56
+5%
|
18
-68%
|
10
-46%
|
10
+4%
|
26
+159%
|
74
+189%
|
80
+8%
|
63
-21%
|
(17)
N/A
|
27
N/A
|
158
+488%
|
200
+27%
|
139
-31%
|
76
-45%
|
25
-67%
|
72
+188%
|
243
+240%
|
243
0%
|
156
-36%
|
139
-11%
|
165
+18%
|
|
EPS (Diluted) |
2.7
N/A
|
2.66
-1%
|
2.55
-4%
|
2.63
+3%
|
2.63
N/A
|
3.05
+16%
|
3.39
+11%
|
3.36
-1%
|
2.93
-13%
|
2.84
-3%
|
2.61
-8%
|
3.36
+29%
|
3.22
-4%
|
1.56
-52%
|
1.48
-5%
|
0.53
-64%
|
0.31
-42%
|
1.31
+323%
|
1.31
N/A
|
1.33
+2%
|
1.39
+5%
|
0.44
-68%
|
0.24
-45%
|
0.25
+4%
|
0.64
+156%
|
1.86
+191%
|
2
+8%
|
1.57
-22%
|
-0.43
N/A
|
0.6
N/A
|
3.52
+487%
|
4.07
+16%
|
2.81
-31%
|
1.54
-45%
|
0.5
-68%
|
1.49
+198%
|
5.05
+239%
|
5.16
+2%
|
3.26
-37%
|
2.89
-11%
|
3.42
+18%
|