Grifols SA
NASDAQ:GRFS
Income Statement
Earnings Waterfall
Grifols SA
Revenue
|
6.6B
EUR
|
Cost of Revenue
|
-4.1B
EUR
|
Gross Profit
|
2.5B
EUR
|
Operating Expenses
|
-1.8B
EUR
|
Operating Income
|
735.7m
EUR
|
Other Expenses
|
-676.3m
EUR
|
Net Income
|
59.3m
EUR
|
Income Statement
Grifols SA
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 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
1 977
N/A
|
2 023
+2%
|
2 047
+1%
|
2 742
+34%
|
2 856
+4%
|
2 972
+4%
|
3 133
+5%
|
3 355
+7%
|
3 466
+3%
|
3 645
+5%
|
3 789
+4%
|
3 935
+4%
|
3 985
+1%
|
3 986
+0%
|
4 014
+1%
|
4 050
+1%
|
4 153
+3%
|
4 291
+3%
|
4 348
+1%
|
4 318
-1%
|
4 279
-1%
|
4 246
-1%
|
4 332
+2%
|
4 487
+4%
|
5 764
+28%
|
7 091
+23%
|
7 261
+2%
|
5 099
-30%
|
7 706
+51%
|
6 667
-13%
|
6 706
+1%
|
5 340
-20%
|
5 231
-2%
|
5 199
-1%
|
4 933
-5%
|
7 552
+53%
|
7 743
+3%
|
3 104
-60%
|
3 225
+4%
|
4 822
+50%
|
6 592
+37%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(958)
|
(962)
|
(606)
|
(598)
|
(642)
|
(660)
|
(750)
|
(1 656)
|
(1 736)
|
(1 717)
|
(1 805)
|
(2 004)
|
(2 031)
|
(2 595)
|
(2 639)
|
(2 138)
|
(2 173)
|
(2 217)
|
(2 211)
|
(2 166)
|
(2 181)
|
(2 191)
|
(2 283)
|
(2 437)
|
(3 150)
|
(3 868)
|
(3 957)
|
(2 757)
|
(4 167)
|
(3 807)
|
(3 826)
|
(3 085)
|
(3 034)
|
(2 869)
|
(2 971)
|
(4 514)
|
(4 708)
|
(1 972)
|
(2 052)
|
(3 018)
|
(4 097)
|
|
Gross Profit |
1 019
N/A
|
1 062
+4%
|
1 441
+36%
|
2 144
+49%
|
2 214
+3%
|
2 312
+4%
|
2 383
+3%
|
1 699
-29%
|
1 730
+2%
|
1 928
+11%
|
1 984
+3%
|
1 931
-3%
|
1 954
+1%
|
1 390
-29%
|
1 376
-1%
|
1 912
+39%
|
1 980
+4%
|
2 074
+5%
|
2 137
+3%
|
2 152
+1%
|
2 099
-2%
|
2 055
-2%
|
2 049
0%
|
2 050
+0%
|
2 614
+28%
|
3 223
+23%
|
3 304
+3%
|
2 341
-29%
|
3 539
+51%
|
2 861
-19%
|
2 880
+1%
|
2 255
-22%
|
2 197
-3%
|
2 331
+6%
|
1 963
-16%
|
3 038
+55%
|
3 035
0%
|
1 132
-63%
|
1 173
+4%
|
1 805
+54%
|
2 495
+38%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(492)
|
(509)
|
(875)
|
(1 408)
|
(1 442)
|
(1 539)
|
(1 582)
|
(842)
|
(859)
|
(1 017)
|
(1 039)
|
(961)
|
(989)
|
(438)
|
(431)
|
(973)
|
(1 020)
|
(1 055)
|
(1 093)
|
(1 149)
|
(1 123)
|
(1 097)
|
(1 088)
|
(1 055)
|
(1 367)
|
(1 695)
|
(1 752)
|
(1 219)
|
(1 889)
|
(1 575)
|
(1 610)
|
(1 280)
|
(1 290)
|
(1 319)
|
(1 400)
|
(2 069)
|
(2 125)
|
(911)
|
(906)
|
(1 295)
|
(1 759)
|
|
Selling, General & Administrative |
(401)
|
(385)
|
(451)
|
(617)
|
(642)
|
(688)
|
(721)
|
(566)
|
(544)
|
(627)
|
(621)
|
(671)
|
(379)
|
(252)
|
(263)
|
(713)
|
(764)
|
(765)
|
(795)
|
(795)
|
(740)
|
(740)
|
(734)
|
(753)
|
(990)
|
(1 216)
|
(1 261)
|
(856)
|
(1 352)
|
(1 177)
|
(1 172)
|
(895)
|
(992)
|
(985)
|
(969)
|
(1 523)
|
(1 578)
|
(695)
|
(685)
|
(986)
|
(1 260)
|
|
Research & Development |
(29)
|
(30)
|
(62)
|
(57)
|
(66)
|
0
|
(75)
|
(168)
|
(82)
|
0
|
(90)
|
(211)
|
(95)
|
(142)
|
(143)
|
(185)
|
(200)
|
(208)
|
(216)
|
(274)
|
(264)
|
(262)
|
(260)
|
(221)
|
(287)
|
(355)
|
(366)
|
(254)
|
(390)
|
(342)
|
(345)
|
(261)
|
(298)
|
(301)
|
(300)
|
(499)
|
(498)
|
(180)
|
(183)
|
(272)
|
(331)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(108)
|
(20)
|
(90)
|
(109)
|
(79)
|
(188)
|
(137)
|
0
|
(75)
|
0
|
0
|
0
|
(80)
|
(20)
|
(39)
|
(39)
|
(82)
|
(46)
|
(80)
|
0
|
(109)
|
0
|
0
|
0
|
(123)
|
0
|
(33)
|
(148)
|
(66)
|
(69)
|
0
|
(38)
|
0
|
(172)
|
|
Other Operating Expenses |
(62)
|
(94)
|
(361)
|
(734)
|
(734)
|
(851)
|
(786)
|
0
|
(213)
|
(300)
|
(219)
|
0
|
(326)
|
92
|
(25)
|
0
|
(56)
|
(82)
|
(82)
|
0
|
(99)
|
(55)
|
(55)
|
0
|
(44)
|
(44)
|
(125)
|
0
|
(147)
|
(56)
|
(93)
|
0
|
0
|
0
|
16
|
20
|
21
|
(35)
|
0
|
(38)
|
3
|
|
Operating Income |
527
N/A
|
552
+5%
|
567
+3%
|
736
+30%
|
773
+5%
|
773
+0%
|
801
+4%
|
858
+7%
|
870
+1%
|
911
+5%
|
945
+4%
|
970
+3%
|
966
-1%
|
952
-1%
|
945
-1%
|
939
-1%
|
961
+2%
|
1 019
+6%
|
1 044
+2%
|
1 003
-4%
|
976
-3%
|
959
-2%
|
961
+0%
|
994
+3%
|
1 247
+25%
|
1 527
+23%
|
1 552
+2%
|
1 122
-28%
|
1 651
+47%
|
1 285
-22%
|
1 270
-1%
|
975
-23%
|
907
-7%
|
1 012
+12%
|
563
-44%
|
969
+72%
|
910
-6%
|
221
-76%
|
266
+20%
|
510
+91%
|
736
+44%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(203)
|
(339)
|
(172)
|
(221)
|
(227)
|
(229)
|
(246)
|
(252)
|
(251)
|
(262)
|
(245)
|
(264)
|
(260)
|
(235)
|
(237)
|
(211)
|
(217)
|
(257)
|
(249)
|
(275)
|
(266)
|
(260)
|
(284)
|
(279)
|
(374)
|
(468)
|
(492)
|
(249)
|
(414)
|
(307)
|
(169)
|
(70)
|
(75)
|
(64)
|
(168)
|
(305)
|
(288)
|
(150)
|
(207)
|
(351)
|
(332)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(19)
|
0
|
31
|
31
|
30
|
31
|
(1)
|
0
|
(38)
|
0
|
(37)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(25)
|
|
Total Other Income |
0
|
144
|
(9)
|
(18)
|
(18)
|
(17)
|
(17)
|
(16)
|
(23)
|
(15)
|
(19)
|
(16)
|
(13)
|
(16)
|
(12)
|
(16)
|
(12)
|
(14)
|
(14)
|
(14)
|
(19)
|
(17)
|
(17)
|
(19)
|
(26)
|
(30)
|
(30)
|
(19)
|
21
|
24
|
24
|
(27)
|
(16)
|
(18)
|
(44)
|
(43)
|
(44)
|
(10)
|
(40)
|
(40)
|
(154)
|
|
Pre-Tax Income |
324
N/A
|
357
+10%
|
386
+8%
|
498
+29%
|
528
+6%
|
527
0%
|
538
+2%
|
590
+10%
|
596
+1%
|
634
+6%
|
681
+7%
|
690
+1%
|
693
+0%
|
701
+1%
|
695
-1%
|
713
+2%
|
732
+3%
|
748
+2%
|
781
+4%
|
696
-11%
|
692
-1%
|
713
+3%
|
690
-3%
|
726
+5%
|
877
+21%
|
1 027
+17%
|
1 029
+0%
|
817
-21%
|
1 258
+54%
|
966
-23%
|
1 125
+16%
|
879
-22%
|
816
-7%
|
930
+14%
|
350
-62%
|
622
+78%
|
578
-7%
|
62
-89%
|
19
-69%
|
119
+523%
|
224
+89%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(105)
|
(114)
|
(122)
|
(156)
|
(156)
|
(142)
|
(123)
|
(123)
|
(121)
|
(130)
|
(150)
|
(159)
|
(164)
|
(166)
|
(159)
|
(168)
|
(178)
|
(190)
|
(211)
|
(34)
|
(21)
|
(11)
|
7
|
(131)
|
(163)
|
(193)
|
(192)
|
(168)
|
(254)
|
(168)
|
(184)
|
(131)
|
(121)
|
(171)
|
(85)
|
(143)
|
(136)
|
(28)
|
(10)
|
(16)
|
(43)
|
|
Income from Continuing Operations |
218
|
243
|
264
|
342
|
372
|
385
|
415
|
467
|
475
|
505
|
531
|
531
|
528
|
535
|
536
|
545
|
553
|
558
|
570
|
661
|
671
|
702
|
697
|
594
|
714
|
834
|
837
|
649
|
1 004
|
798
|
940
|
748
|
695
|
758
|
265
|
479
|
442
|
34
|
9
|
103
|
181
|
|
Income to Minority Interest |
3
|
4
|
3
|
4
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
3
|
(6)
|
(22)
|
(23)
|
(56)
|
(74)
|
(78)
|
(90)
|
(94)
|
(83)
|
(77)
|
(100)
|
(110)
|
(52)
|
(65)
|
(100)
|
(121)
|
|
Net Income (Common) |
221
N/A
|
247
+12%
|
267
+8%
|
346
+29%
|
376
+9%
|
388
+3%
|
418
+8%
|
470
+13%
|
478
+2%
|
507
+6%
|
533
+5%
|
532
0%
|
529
-1%
|
535
+1%
|
537
+0%
|
545
+2%
|
554
+2%
|
559
+1%
|
571
+2%
|
663
+16%
|
672
+1%
|
704
+5%
|
699
-1%
|
597
-15%
|
717
+20%
|
828
+16%
|
815
-2%
|
625
-23%
|
948
+52%
|
693
-27%
|
824
+19%
|
619
-25%
|
562
-9%
|
667
+19%
|
189
-72%
|
379
+101%
|
332
-12%
|
(18)
N/A
|
(56)
-214%
|
3
N/A
|
59
+1 686%
|
|
EPS (Diluted) |
0.33
N/A
|
0.36
+9%
|
0.38
+6%
|
0.5
+32%
|
0.55
+10%
|
0.57
+4%
|
0.62
+9%
|
0.69
+11%
|
0.7
+1%
|
0.74
+6%
|
0.77
+4%
|
0.39
-49%
|
0.76
+95%
|
0.76
N/A
|
0.78
+3%
|
0.8
+3%
|
0.82
+2%
|
0.83
+1%
|
0.84
+1%
|
0.97
+15%
|
0.98
+1%
|
1.03
+5%
|
1.03
N/A
|
0.87
-16%
|
1.05
+21%
|
1.21
+15%
|
1.19
-2%
|
0.91
-24%
|
1.38
+52%
|
1
-28%
|
1.19
+19%
|
0.9
-24%
|
0.82
-9%
|
0.99
+21%
|
0.28
-72%
|
0.55
+96%
|
0.48
-13%
|
-0.03
N/A
|
-0.08
-167%
|
0.01
N/A
|
0.09
+800%
|