Huhtamaki Oyj
OMXH:HUH1V
Income Statement
Earnings Waterfall
Huhtamaki Oyj
Revenue
|
4.1B
EUR
|
Cost of Revenue
|
-3.4B
EUR
|
Gross Profit
|
749.7m
EUR
|
Operating Expenses
|
-378.6m
EUR
|
Operating Income
|
371.1m
EUR
|
Other Expenses
|
-178m
EUR
|
Net Income
|
193.1m
EUR
|
Income Statement
Huhtamaki Oyj
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 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
2 106
N/A
|
2 066
-2%
|
2 043
-1%
|
2 236
+9%
|
2 202
-1%
|
2 337
+6%
|
2 467
+6%
|
2 726
+11%
|
2 769
+2%
|
2 797
+1%
|
2 824
+1%
|
2 865
+1%
|
2 932
+2%
|
2 962
+1%
|
2 975
+0%
|
2 989
+0%
|
2 975
0%
|
2 989
+0%
|
3 036
+2%
|
3 104
+2%
|
3 181
+2%
|
3 262
+3%
|
3 337
+2%
|
3 399
+2%
|
3 442
+1%
|
3 371
-2%
|
3 364
0%
|
3 302
-2%
|
3 259
-1%
|
3 339
+2%
|
3 388
+1%
|
3 575
+6%
|
3 823
+7%
|
4 093
+7%
|
4 375
+7%
|
4 479
+2%
|
4 476
0%
|
4 381
-2%
|
4 240
-3%
|
4 169
-2%
|
4 126
-1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(1 790)
|
(1 749)
|
(1 725)
|
(1 887)
|
(1 855)
|
(1 958)
|
(2 050)
|
(2 256)
|
(2 280)
|
(2 296)
|
(2 320)
|
(2 348)
|
(2 416)
|
(2 447)
|
(2 463)
|
(2 474)
|
(2 474)
|
(2 498)
|
(2 550)
|
(2 608)
|
(2 694)
|
(2 753)
|
(2 803)
|
(2 816)
|
(2 853)
|
(2 795)
|
(2 788)
|
(2 715)
|
(2 710)
|
(2 777)
|
(2 821)
|
(2 972)
|
(3 184)
|
(3 414)
|
(3 654)
|
(3 742)
|
(3 740)
|
(3 662)
|
(3 520)
|
(3 415)
|
(3 376)
|
|
Gross Profit |
316
N/A
|
317
+0%
|
318
+0%
|
349
+10%
|
348
0%
|
379
+9%
|
417
+10%
|
471
+13%
|
488
+4%
|
501
+3%
|
504
+1%
|
517
+3%
|
517
0%
|
515
0%
|
512
-1%
|
514
+1%
|
500
-3%
|
491
-2%
|
486
-1%
|
496
+2%
|
486
-2%
|
509
+5%
|
534
+5%
|
583
+9%
|
588
+1%
|
576
-2%
|
576
0%
|
587
+2%
|
549
-6%
|
562
+2%
|
567
+1%
|
603
+6%
|
638
+6%
|
679
+6%
|
721
+6%
|
737
+2%
|
736
0%
|
719
-2%
|
719
+0%
|
754
+5%
|
750
-1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(186)
|
(178)
|
(175)
|
(177)
|
(178)
|
(210)
|
(225)
|
(258)
|
(263)
|
(250)
|
(248)
|
(252)
|
(248)
|
(248)
|
(247)
|
(221)
|
(241)
|
(227)
|
(231)
|
(254)
|
(258)
|
(282)
|
(296)
|
(295)
|
(290)
|
(285)
|
(287)
|
(286)
|
(296)
|
(304)
|
(309)
|
(306)
|
(320)
|
(340)
|
(310)
|
(366)
|
(337)
|
(362)
|
(406)
|
(415)
|
(379)
|
|
Selling, General & Administrative |
(167)
|
(163)
|
(160)
|
(175)
|
(177)
|
(187)
|
(202)
|
(228)
|
(237)
|
(246)
|
(242)
|
(236)
|
(239)
|
(231)
|
(229)
|
(225)
|
(225)
|
(230)
|
(233)
|
(231)
|
(252)
|
(258)
|
(265)
|
(257)
|
(275)
|
(275)
|
(284)
|
(264)
|
(267)
|
(269)
|
(272)
|
(282)
|
(316)
|
(336)
|
(349)
|
(326)
|
(364)
|
(375)
|
(381)
|
(369)
|
(401)
|
|
Research & Development |
(14)
|
(13)
|
(12)
|
(13)
|
(13)
|
(13)
|
(14)
|
(16)
|
(16)
|
(17)
|
(18)
|
(17)
|
(18)
|
(18)
|
(18)
|
(19)
|
(19)
|
(20)
|
(20)
|
(20)
|
(21)
|
(21)
|
(22)
|
(22)
|
(22)
|
(21)
|
(20)
|
(20)
|
0
|
(17)
|
(19)
|
(25)
|
(27)
|
(28)
|
(29)
|
(26)
|
(32)
|
(33)
|
(33)
|
(29)
|
(36)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
(12)
|
0
|
0
|
0
|
(18)
|
0
|
0
|
0
|
(22)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(29)
|
0
|
0
|
0
|
(35)
|
0
|
|
Other Operating Expenses |
(5)
|
(2)
|
(2)
|
20
|
11
|
(9)
|
(9)
|
(6)
|
(10)
|
14
|
12
|
12
|
9
|
1
|
0
|
34
|
3
|
22
|
23
|
9
|
15
|
(3)
|
(9)
|
1
|
8
|
12
|
17
|
20
|
(29)
|
(18)
|
(18)
|
9
|
22
|
24
|
69
|
16
|
59
|
46
|
8
|
18
|
59
|
|
Operating Income |
130
N/A
|
140
+7%
|
143
+2%
|
172
+20%
|
170
-1%
|
170
N/A
|
192
+13%
|
213
+11%
|
225
+6%
|
252
+12%
|
256
+2%
|
265
+4%
|
269
+1%
|
267
-1%
|
264
-1%
|
293
+11%
|
259
-12%
|
263
+2%
|
256
-3%
|
242
-5%
|
229
-5%
|
227
-1%
|
238
+5%
|
288
+21%
|
299
+4%
|
291
-2%
|
289
-1%
|
301
+4%
|
254
-16%
|
258
+2%
|
259
+0%
|
297
+15%
|
318
+7%
|
339
+7%
|
412
+21%
|
372
-10%
|
399
+7%
|
357
-10%
|
313
-12%
|
339
+8%
|
371
+9%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(20)
|
(20)
|
(20)
|
(25)
|
(27)
|
(29)
|
(31)
|
(29)
|
(29)
|
(28)
|
(25)
|
(23)
|
(24)
|
(23)
|
(21)
|
(14)
|
(17)
|
(18)
|
(19)
|
(24)
|
(26)
|
(27)
|
(28)
|
(25)
|
(28)
|
(29)
|
(27)
|
(26)
|
(27)
|
(24)
|
(29)
|
(29)
|
(28)
|
(34)
|
(46)
|
(45)
|
(69)
|
(73)
|
(68)
|
(66)
|
(71)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(31)
|
0
|
0
|
0
|
(21)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(36)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
34
|
0
|
0
|
0
|
42
|
0
|
|
Total Other Income |
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
0
|
(0)
|
(0)
|
(2)
|
(2)
|
0
|
0
|
(2)
|
0
|
(0)
|
0
|
(2)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(3)
|
0
|
|
Pre-Tax Income |
110
N/A
|
120
+9%
|
123
+2%
|
146
+19%
|
143
-2%
|
141
-1%
|
161
+14%
|
181
+12%
|
196
+9%
|
224
+14%
|
231
+3%
|
239
+4%
|
245
+2%
|
245
0%
|
244
0%
|
247
+1%
|
242
-2%
|
246
+1%
|
236
-4%
|
196
-17%
|
202
+3%
|
199
-1%
|
210
+6%
|
257
+22%
|
270
+5%
|
262
-3%
|
262
0%
|
237
-9%
|
227
-4%
|
234
+3%
|
229
-2%
|
263
+15%
|
290
+10%
|
306
+5%
|
366
+20%
|
352
-4%
|
330
-6%
|
285
-14%
|
246
-14%
|
312
+27%
|
300
-4%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(14)
|
(16)
|
(19)
|
(15)
|
(15)
|
(14)
|
(17)
|
(29)
|
(33)
|
(40)
|
(43)
|
(48)
|
(51)
|
(53)
|
(54)
|
(50)
|
(49)
|
(49)
|
(46)
|
(38)
|
(39)
|
(39)
|
(44)
|
(58)
|
(62)
|
(60)
|
(59)
|
(53)
|
(52)
|
(54)
|
(53)
|
(60)
|
(68)
|
(73)
|
(80)
|
(67)
|
(61)
|
(52)
|
(60)
|
(87)
|
(88)
|
|
Income from Continuing Operations |
97
|
104
|
104
|
132
|
128
|
127
|
144
|
151
|
163
|
184
|
188
|
192
|
194
|
192
|
190
|
197
|
194
|
197
|
190
|
158
|
163
|
160
|
167
|
199
|
208
|
202
|
203
|
184
|
175
|
180
|
176
|
203
|
223
|
233
|
285
|
285
|
269
|
233
|
185
|
225
|
212
|
|
Income to Minority Interest |
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(3)
|
0
|
(2)
|
(3)
|
(4)
|
(4)
|
(3)
|
(2)
|
(3)
|
(3)
|
(6)
|
(9)
|
(9)
|
(10)
|
(9)
|
(7)
|
(6)
|
(6)
|
(4)
|
(4)
|
(5)
|
(6)
|
(8)
|
(9)
|
(10)
|
(9)
|
(10)
|
(19)
|
(18)
|
|
Net Income (Common) |
97
N/A
|
108
+11%
|
111
+3%
|
138
+24%
|
140
+1%
|
136
-3%
|
149
+10%
|
147
-1%
|
159
+8%
|
180
+13%
|
184
+2%
|
188
+2%
|
191
+2%
|
190
0%
|
188
-1%
|
193
+3%
|
190
-2%
|
192
+1%
|
187
-3%
|
157
-16%
|
160
+2%
|
157
-2%
|
160
+2%
|
190
+19%
|
200
+5%
|
193
-4%
|
194
+1%
|
177
-9%
|
169
-4%
|
175
+3%
|
172
-1%
|
199
+16%
|
218
+10%
|
227
+4%
|
278
+22%
|
276
-1%
|
260
-6%
|
224
-14%
|
176
-22%
|
206
+18%
|
193
-6%
|
|
EPS (Diluted) |
0.94
N/A
|
1.04
+11%
|
1.07
+3%
|
1.33
+24%
|
1.35
+2%
|
1.3
-4%
|
1.43
+10%
|
1.43
N/A
|
1.54
+8%
|
1.73
+12%
|
1.77
+2%
|
1.81
+2%
|
1.84
+2%
|
1.83
-1%
|
1.81
-1%
|
1.86
+3%
|
1.83
-2%
|
1.85
+1%
|
1.79
-3%
|
1.5
-16%
|
1.53
+2%
|
1.5
-2%
|
1.54
+3%
|
1.82
+18%
|
1.91
+5%
|
1.84
-4%
|
1.86
+1%
|
1.69
-9%
|
1.62
-4%
|
1.67
+3%
|
1.65
-1%
|
1.9
+15%
|
2.09
+10%
|
2.18
+4%
|
2.66
+22%
|
2.65
0%
|
2.49
-6%
|
2.15
-14%
|
1.68
-22%
|
1.97
+17%
|
1.85
-6%
|