Eurofins Scientific SE
OTC:ERFSF
Income Statement
Earnings Waterfall
Eurofins Scientific SE
Revenue
|
6.5B
EUR
|
Cost of Revenue
|
-5.2B
EUR
|
Gross Profit
|
1.4B
EUR
|
Operating Expenses
|
-522m
EUR
|
Operating Income
|
841.7m
EUR
|
Other Expenses
|
-585.2m
EUR
|
Net Income
|
256.5m
EUR
|
Income Statement
Eurofins Scientific SE
Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | 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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
551
N/A
|
492
-11%
|
529
+7%
|
571
+8%
|
612
+7%
|
633
+3%
|
642
+1%
|
647
+1%
|
640
-1%
|
789
+23%
|
654
-17%
|
666
+2%
|
680
+2%
|
696
+2%
|
734
+6%
|
772
+5%
|
829
+7%
|
937
+13%
|
1 044
+11%
|
1 134
+9%
|
1 226
+8%
|
1 299
+6%
|
1 410
+9%
|
1 609
+14%
|
1 950
+21%
|
2 317
+19%
|
2 537
+9%
|
2 725
+7%
|
2 971
+9%
|
3 318
+12%
|
3 781
+14%
|
4 206
+11%
|
4 563
+8%
|
4 719
+3%
|
5 439
+15%
|
6 388
+17%
|
6 718
+5%
|
6 857
+2%
|
6 712
-2%
|
6 510
-3%
|
6 515
+0%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(217)
|
(192)
|
(208)
|
(223)
|
(242)
|
(252)
|
(256)
|
(257)
|
(266)
|
(325)
|
(265)
|
(266)
|
(260)
|
(261)
|
(271)
|
(279)
|
(385)
|
(660)
|
(867)
|
(937)
|
(1 006)
|
(1 064)
|
(1 150)
|
(1 315)
|
(1 589)
|
(1 881)
|
(2 057)
|
(2 212)
|
(2 415)
|
(2 691)
|
(3 061)
|
(3 391)
|
(3 632)
|
(3 709)
|
(4 026)
|
(4 460)
|
(4 816)
|
(5 134)
|
(5 199)
|
(5 187)
|
(5 151)
|
|
Gross Profit |
334
N/A
|
300
-10%
|
321
+7%
|
348
+9%
|
370
+6%
|
381
+3%
|
386
+1%
|
390
+1%
|
374
-4%
|
464
+24%
|
389
-16%
|
400
+3%
|
421
+5%
|
434
+3%
|
463
+7%
|
493
+6%
|
443
-10%
|
277
-38%
|
176
-36%
|
196
+11%
|
219
+12%
|
235
+7%
|
260
+11%
|
294
+13%
|
361
+23%
|
435
+21%
|
480
+10%
|
513
+7%
|
557
+8%
|
627
+13%
|
720
+15%
|
814
+13%
|
931
+14%
|
1 009
+8%
|
1 413
+40%
|
1 927
+36%
|
1 902
-1%
|
1 723
-9%
|
1 513
-12%
|
1 323
-13%
|
1 364
+3%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(286)
|
(261)
|
(283)
|
(308)
|
(327)
|
(338)
|
(349)
|
(354)
|
(356)
|
(446)
|
(364)
|
(368)
|
(371)
|
(379)
|
(398)
|
(419)
|
(334)
|
(142)
|
(45)
|
(51)
|
(57)
|
(63)
|
(71)
|
(82)
|
(96)
|
(111)
|
(122)
|
(134)
|
(157)
|
(180)
|
(199)
|
(269)
|
(357)
|
(376)
|
(389)
|
(401)
|
(429)
|
(462)
|
(476)
|
(492)
|
(522)
|
|
Selling, General & Administrative |
(259)
|
(235)
|
(255)
|
(277)
|
(294)
|
(303)
|
(312)
|
(316)
|
(318)
|
(398)
|
(324)
|
(327)
|
(330)
|
(337)
|
(355)
|
(375)
|
0
|
(101)
|
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 |
(29)
|
(26)
|
(28)
|
(31)
|
(33)
|
(35)
|
(37)
|
(38)
|
(39)
|
(48)
|
(40)
|
(41)
|
(41)
|
(42)
|
(43)
|
(44)
|
(42)
|
(41)
|
(45)
|
(51)
|
(57)
|
(63)
|
(71)
|
(82)
|
(96)
|
(111)
|
(122)
|
(134)
|
(157)
|
(180)
|
(199)
|
(269)
|
(357)
|
(376)
|
(389)
|
(401)
|
(429)
|
(462)
|
(476)
|
(492)
|
(522)
|
|
Other Operating Expenses |
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(292)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
|
Operating Income |
48
N/A
|
39
-19%
|
38
-3%
|
41
+7%
|
42
+4%
|
43
+2%
|
36
-16%
|
37
+0%
|
18
-51%
|
18
+2%
|
25
+35%
|
31
+28%
|
50
+59%
|
56
+12%
|
65
+17%
|
74
+14%
|
109
+48%
|
135
+23%
|
131
-3%
|
145
+11%
|
162
+11%
|
172
+6%
|
190
+10%
|
212
+12%
|
264
+25%
|
324
+23%
|
358
+10%
|
379
+6%
|
400
+6%
|
447
+12%
|
521
+16%
|
545
+5%
|
574
+5%
|
633
+10%
|
1 024
+62%
|
1 526
+49%
|
1 473
-3%
|
1 261
-14%
|
1 037
-18%
|
832
-20%
|
842
+1%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
0
|
0
|
(3)
|
(6)
|
(9)
|
(14)
|
(15)
|
(15)
|
(12)
|
(14)
|
(11)
|
(12)
|
(13)
|
(14)
|
(14)
|
(14)
|
(16)
|
(19)
|
(20)
|
(20)
|
(23)
|
(28)
|
(31)
|
(36)
|
(68)
|
(43)
|
(69)
|
(43)
|
(43)
|
(50)
|
(60)
|
(79)
|
(93)
|
(98)
|
(98)
|
(106)
|
(97)
|
(124)
|
(121)
|
(106)
|
(121)
|
|
Non-Reccuring Items |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(8)
|
(8)
|
(7)
|
(7)
|
(1)
|
(1)
|
(2)
|
(3)
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
(12)
|
(9)
|
(7)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
30
|
0
|
20
|
0
|
0
|
0
|
(0)
|
0
|
(3)
|
0
|
(6)
|
0
|
(7)
|
0
|
(12)
|
0
|
15
|
|
Pre-Tax Income |
36
N/A
|
29
-19%
|
27
-8%
|
30
+11%
|
30
+0%
|
28
-8%
|
20
-29%
|
20
+4%
|
(2)
N/A
|
(4)
-103%
|
7
N/A
|
13
+84%
|
36
+189%
|
41
+13%
|
49
+20%
|
57
+16%
|
93
+64%
|
115
+23%
|
112
-3%
|
126
+13%
|
139
+10%
|
144
+4%
|
159
+10%
|
176
+11%
|
227
+29%
|
281
+24%
|
309
+10%
|
335
+9%
|
357
+6%
|
397
+11%
|
461
+16%
|
466
+1%
|
477
+2%
|
536
+12%
|
920
+72%
|
1 420
+54%
|
1 369
-4%
|
1 137
-17%
|
904
-21%
|
726
-20%
|
736
+1%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(14)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(8)
|
(9)
|
(10)
|
(11)
|
(11)
|
(11)
|
(11)
|
(14)
|
(14)
|
(17)
|
(19)
|
(20)
|
(23)
|
(22)
|
(24)
|
(31)
|
(39)
|
(60)
|
(75)
|
(81)
|
(87)
|
(54)
|
(56)
|
(105)
|
(110)
|
(117)
|
(145)
|
(213)
|
(317)
|
(325)
|
(281)
|
(221)
|
(178)
|
(168)
|
|
Income from Continuing Operations |
22
|
20
|
18
|
21
|
20
|
18
|
11
|
12
|
(11)
|
(14)
|
(4)
|
2
|
25
|
30
|
35
|
43
|
77
|
96
|
92
|
103
|
117
|
120
|
128
|
137
|
167
|
206
|
227
|
248
|
302
|
341
|
356
|
357
|
360
|
391
|
707
|
1 103
|
1 043
|
856
|
683
|
548
|
568
|
|
Income to Minority Interest |
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(0)
|
0
|
1
|
0
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(0)
|
2
|
2
|
0
|
0
|
(0)
|
(0)
|
(3)
|
(5)
|
(4)
|
(3)
|
(2)
|
0
|
0
|
1
|
0
|
(1)
|
(1)
|
(2)
|
(0)
|
2
|
4
|
4
|
3
|
|
Net Income (Common) |
19
N/A
|
18
-8%
|
16
-11%
|
18
+16%
|
18
-3%
|
18
+0%
|
11
-38%
|
13
+20%
|
(11)
N/A
|
(14)
-27%
|
(4)
+70%
|
1
N/A
|
23
+2 201%
|
25
+7%
|
28
+13%
|
32
+14%
|
44
+36%
|
49
+11%
|
54
+11%
|
50
-8%
|
53
+7%
|
62
+16%
|
78
+26%
|
78
+0%
|
56
-28%
|
82
+46%
|
138
+69%
|
152
+10%
|
179
+18%
|
190
+6%
|
175
-8%
|
143
-18%
|
146
+2%
|
187
+29%
|
505
+170%
|
826
+63%
|
749
-9%
|
643
-14%
|
581
-10%
|
414
-29%
|
257
-38%
|
|
EPS (Diluted) |
0.13
N/A
|
0.12
-8%
|
0.11
-8%
|
0.12
+9%
|
0.11
-8%
|
0.11
N/A
|
0.06
-45%
|
0.08
+33%
|
-0.08
N/A
|
-0.1
-25%
|
-0.03
+70%
|
0
N/A
|
0.15
N/A
|
0.16
+7%
|
0.18
+13%
|
0.21
+17%
|
0.27
+29%
|
0.3
+11%
|
0.34
+13%
|
0.3
-12%
|
0.33
+10%
|
0.38
+15%
|
0.48
+26%
|
0.48
N/A
|
0.34
-29%
|
0.5
+47%
|
0.81
+62%
|
0.85
+5%
|
0.99
+16%
|
1.01
+2%
|
0.95
-6%
|
0.76
-20%
|
0.78
+3%
|
0.98
+26%
|
2.57
+162%
|
4.1
+60%
|
3.73
-9%
|
3.21
-14%
|
2.91
-9%
|
2.08
-29%
|
1.29
-38%
|