Givaudan SA
OTC:GVDBF
Givaudan SA
OTC:GVDBF
Price:
3 890
USD
Market Closed
Market Cap:
$36B
Income Statement
Earnings Waterfall
Givaudan SA
Givaudan SA
Income Statement
Givaudan SA
Givaudan SA
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 | 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
38
|
0
|
47
|
0
|
59
|
0
|
64
|
0
|
46
|
55
|
121
|
130
|
118
|
118
|
119
|
98
|
82
|
76
|
77
|
107
|
74
|
79
|
64
|
78
|
53
|
55
|
48
|
48
|
43
|
35
|
30
|
33
|
45
|
59
|
69
|
67
|
82
|
87
|
89
|
91
|
95
|
107
|
114
|
112
|
114
|
110
|
104
|
|
| Revenue |
2 399
N/A
|
2 504
+4%
|
2 674
+7%
|
2 689
+1%
|
2 715
+1%
|
2 735
+1%
|
2 680
-2%
|
2 649
-1%
|
2 778
+5%
|
2 884
+4%
|
2 909
+1%
|
3 440
+18%
|
4 132
+20%
|
4 222
+2%
|
4 087
-3%
|
3 988
-2%
|
3 959
-1%
|
4 162
+5%
|
4 239
+2%
|
4 045
-5%
|
3 915
-3%
|
6 041
+54%
|
4 257
-30%
|
4 356
+2%
|
4 369
+0%
|
4 335
-1%
|
4 404
+2%
|
4 397
0%
|
4 396
0%
|
4 546
+3%
|
4 663
+3%
|
4 812
+3%
|
5 051
+5%
|
5 242
+4%
|
5 527
+5%
|
5 947
+8%
|
6 203
+4%
|
6 330
+2%
|
6 322
0%
|
6 474
+2%
|
6 684
+3%
|
6 963
+4%
|
7 117
+2%
|
7 000
-2%
|
6 915
-1%
|
7 117
+3%
|
7 412
+4%
|
7 539
+2%
|
7 472
-1%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(1 246)
|
(1 295)
|
(1 398)
|
(1 435)
|
(1 463)
|
(1 445)
|
(1 402)
|
(1 372)
|
(1 419)
|
(1 475)
|
(1 473)
|
(1 776)
|
(2 191)
|
(2 259)
|
(2 225)
|
(2 204)
|
(2 179)
|
(2 249)
|
(2 283)
|
(2 256)
|
(2 249)
|
(3 476)
|
(2 451)
|
(2 464)
|
(2 415)
|
(2 346)
|
(2 377)
|
(2 374)
|
(2 366)
|
(2 439)
|
(2 535)
|
(2 645)
|
(2 801)
|
(2 942)
|
(3 198)
|
(3 526)
|
(3 673)
|
(3 715)
|
(3 663)
|
(3 694)
|
(3 829)
|
(4 129)
|
(4 355)
|
(4 249)
|
(4 069)
|
(4 073)
|
(4 141)
|
(4 212)
|
(4 220)
|
|
| Gross Profit |
1 153
N/A
|
1 209
+5%
|
1 276
+6%
|
1 254
-2%
|
1 252
0%
|
1 290
+3%
|
1 278
-1%
|
1 277
0%
|
1 359
+6%
|
1 409
+4%
|
1 436
+2%
|
1 664
+16%
|
1 941
+17%
|
1 963
+1%
|
1 862
-5%
|
1 784
-4%
|
1 780
0%
|
1 913
+7%
|
1 956
+2%
|
1 789
-9%
|
1 666
-7%
|
2 565
+54%
|
1 806
-30%
|
1 892
+5%
|
1 954
+3%
|
1 989
+2%
|
2 027
+2%
|
2 023
0%
|
2 030
+0%
|
2 107
+4%
|
2 128
+1%
|
2 167
+2%
|
2 250
+4%
|
2 300
+2%
|
2 329
+1%
|
2 421
+4%
|
2 530
+5%
|
2 615
+3%
|
2 659
+2%
|
2 780
+5%
|
2 855
+3%
|
2 834
-1%
|
2 762
-3%
|
2 751
0%
|
2 846
+3%
|
3 044
+7%
|
3 271
+7%
|
3 327
+2%
|
3 252
-2%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(757)
|
(795)
|
(871)
|
(873)
|
(912)
|
(879)
|
(798)
|
(802)
|
(846)
|
(865)
|
(922)
|
(1 277)
|
(1 604)
|
(1 581)
|
(1 447)
|
(1 370)
|
(1 252)
|
(1 317)
|
(1 300)
|
(1 278)
|
(1 184)
|
(1 786)
|
(1 215)
|
(1 219)
|
(1 254)
|
(1 285)
|
(1 301)
|
(1 254)
|
(1 223)
|
(1 233)
|
(1 241)
|
(1 292)
|
(1 375)
|
(1 425)
|
(1 443)
|
(1 525)
|
(1 580)
|
(1 605)
|
(1 622)
|
(1 685)
|
(1 751)
|
(1 722)
|
(1 659)
|
(1 688)
|
(1 726)
|
(1 772)
|
(1 866)
|
(1 900)
|
(1 886)
|
|
| Selling, General & Administrative |
(679)
|
(703)
|
(734)
|
(746)
|
(739)
|
(729)
|
(730)
|
(736)
|
(770)
|
(810)
|
(844)
|
(1 000)
|
(780)
|
(604)
|
(768)
|
(748)
|
(733)
|
(745)
|
(751)
|
(729)
|
(713)
|
(1 086)
|
(751)
|
(759)
|
(784)
|
(808)
|
(779)
|
(780)
|
(742)
|
(767)
|
(786)
|
(786)
|
(818)
|
(843)
|
(886)
|
(928)
|
(970)
|
(994)
|
(1 001)
|
(1 052)
|
(1 100)
|
(1 094)
|
(1 063)
|
(1 056)
|
(1 047)
|
(1 085)
|
(1 154)
|
(1 187)
|
(1 163)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(371)
|
(169)
|
(344)
|
(339)
|
(326)
|
(333)
|
(336)
|
(321)
|
(435)
|
(639)
|
(399)
|
(396)
|
(406)
|
(403)
|
(340)
|
(370)
|
(333)
|
(353)
|
(371)
|
(379)
|
(394)
|
(410)
|
(429)
|
(446)
|
(459)
|
(465)
|
(474)
|
(489)
|
(498)
|
(494)
|
(477)
|
(480)
|
(486)
|
(507)
|
(534)
|
(529)
|
(522)
|
|
| Depreciation & Amortization |
(71)
|
(74)
|
(87)
|
(94)
|
(93)
|
(56)
|
(18)
|
(18)
|
(19)
|
(19)
|
(19)
|
(102)
|
(224)
|
(264)
|
(232)
|
(182)
|
(176)
|
(188)
|
(194)
|
(199)
|
(42)
|
(65)
|
(55)
|
(63)
|
(66)
|
(72)
|
(173)
|
(114)
|
(147)
|
(144)
|
(116)
|
(85)
|
(86)
|
(88)
|
(110)
|
(137)
|
(143)
|
(150)
|
(163)
|
(165)
|
(158)
|
(145)
|
(127)
|
(120)
|
(126)
|
(125)
|
(132)
|
(143)
|
(135)
|
|
| Other Operating Expenses |
(7)
|
(18)
|
(50)
|
(33)
|
(80)
|
(94)
|
(50)
|
(48)
|
(57)
|
(36)
|
(59)
|
(175)
|
(229)
|
(544)
|
(103)
|
(101)
|
(17)
|
(51)
|
(19)
|
(29)
|
6
|
5
|
(10)
|
(1)
|
2
|
(2)
|
(9)
|
10
|
(1)
|
31
|
32
|
(42)
|
(77)
|
(84)
|
(18)
|
(14)
|
(8)
|
4
|
16
|
21
|
5
|
11
|
8
|
(32)
|
(67)
|
(55)
|
(46)
|
(41)
|
(66)
|
|
| Operating Income |
396
N/A
|
414
+5%
|
405
-2%
|
381
-6%
|
340
-11%
|
411
+21%
|
480
+17%
|
475
-1%
|
513
+8%
|
544
+6%
|
514
-6%
|
387
-25%
|
337
-13%
|
382
+13%
|
415
+9%
|
414
0%
|
528
+28%
|
596
+13%
|
656
+10%
|
511
-22%
|
482
-6%
|
779
+62%
|
591
-24%
|
673
+14%
|
700
+4%
|
704
+1%
|
726
+3%
|
769
+6%
|
807
+5%
|
874
+8%
|
887
+1%
|
875
-1%
|
875
N/A
|
875
N/A
|
886
+1%
|
896
+1%
|
950
+6%
|
1 010
+6%
|
1 037
+3%
|
1 095
+6%
|
1 104
+1%
|
1 112
+1%
|
1 103
-1%
|
1 063
-4%
|
1 120
+5%
|
1 272
+14%
|
1 405
+10%
|
1 427
+2%
|
1 366
-4%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
(9)
|
0
|
(23)
|
0
|
(33)
|
0
|
(29)
|
0
|
(24)
|
(55)
|
(123)
|
(123)
|
(112)
|
(113)
|
(115)
|
(112)
|
(100)
|
(100)
|
(111)
|
(144)
|
(76)
|
(80)
|
(75)
|
(94)
|
(58)
|
(62)
|
(71)
|
(69)
|
(65)
|
(53)
|
(43)
|
(57)
|
(80)
|
(80)
|
(74)
|
(73)
|
(85)
|
(83)
|
(95)
|
(163)
|
(161)
|
(114)
|
(89)
|
(44)
|
(32)
|
(55)
|
(33)
|
|
| Non-Reccuring Items |
0
|
0
|
(31)
|
0
|
0
|
0
|
(18)
|
0
|
0
|
0
|
0
|
0
|
(15)
|
(9)
|
(35)
|
(27)
|
(67)
|
(50)
|
(100)
|
(68)
|
(38)
|
(31)
|
35
|
25
|
(7)
|
35
|
35
|
(2)
|
(11)
|
(7)
|
(11)
|
(10)
|
(6)
|
(12)
|
(8)
|
(13)
|
(34)
|
(53)
|
(44)
|
(20)
|
(17)
|
(16)
|
(2)
|
1
|
(9)
|
(19)
|
(19)
|
(5)
|
9
|
|
| Total Other Income |
(12)
|
(20)
|
(9)
|
(66)
|
(17)
|
(4)
|
0
|
(70)
|
3
|
(1)
|
18
|
(11)
|
(34)
|
(93)
|
(113)
|
(117)
|
(79)
|
(36)
|
(19)
|
(15)
|
(15)
|
(40)
|
(36)
|
(22)
|
(38)
|
(17)
|
(26)
|
(23)
|
(29)
|
(28)
|
(27)
|
(32)
|
(31)
|
(31)
|
(26)
|
(25)
|
(34)
|
(33)
|
(32)
|
(30)
|
(27)
|
(22)
|
(12)
|
(18)
|
(33)
|
(36)
|
(41)
|
(41)
|
(37)
|
|
| Pre-Tax Income |
384
N/A
|
394
+3%
|
356
-10%
|
315
-12%
|
300
-5%
|
407
+36%
|
429
+5%
|
405
-6%
|
487
+20%
|
543
+11%
|
508
-6%
|
321
-37%
|
165
-49%
|
157
-5%
|
155
-1%
|
157
+1%
|
267
+70%
|
398
+49%
|
437
+10%
|
328
-25%
|
318
-3%
|
564
+77%
|
514
-9%
|
596
+16%
|
580
-3%
|
628
+8%
|
677
+8%
|
682
+1%
|
696
+2%
|
770
+11%
|
784
+2%
|
780
-1%
|
795
+2%
|
775
-3%
|
772
0%
|
778
+1%
|
808
+4%
|
851
+5%
|
876
+3%
|
962
+10%
|
965
+0%
|
911
-6%
|
928
+2%
|
932
+0%
|
989
+6%
|
1 173
+19%
|
1 313
+12%
|
1 326
+1%
|
1 305
-2%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(109)
|
(111)
|
(98)
|
(83)
|
(82)
|
(93)
|
(92)
|
(88)
|
(80)
|
(78)
|
(95)
|
(90)
|
(70)
|
(51)
|
(43)
|
(42)
|
(67)
|
(96)
|
(97)
|
(68)
|
(66)
|
(112)
|
(104)
|
(115)
|
(90)
|
(104)
|
(114)
|
(85)
|
(71)
|
(116)
|
(140)
|
(120)
|
(75)
|
(68)
|
(109)
|
(106)
|
(106)
|
(116)
|
(133)
|
(151)
|
(144)
|
(131)
|
(72)
|
(67)
|
(96)
|
(141)
|
(223)
|
(232)
|
(234)
|
|
| Income from Continuing Operations |
275
|
283
|
258
|
232
|
218
|
314
|
337
|
317
|
407
|
465
|
413
|
231
|
95
|
106
|
112
|
115
|
200
|
302
|
340
|
260
|
252
|
452
|
410
|
481
|
490
|
524
|
563
|
597
|
625
|
654
|
644
|
660
|
720
|
707
|
663
|
672
|
702
|
735
|
743
|
811
|
821
|
780
|
856
|
865
|
893
|
1 032
|
1 090
|
1 094
|
1 071
|
|
| Income to Minority Interest |
(1)
|
(1)
|
(2)
|
(3)
|
(2)
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
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
|
|
| Net Income (Common) |
274
N/A
|
282
+3%
|
256
-9%
|
229
-11%
|
216
-6%
|
314
+45%
|
337
+7%
|
317
-6%
|
406
+28%
|
464
+14%
|
412
-11%
|
229
-44%
|
94
-59%
|
105
+12%
|
111
+6%
|
114
+3%
|
199
+75%
|
302
+52%
|
340
+13%
|
260
-24%
|
252
-3%
|
452
+79%
|
410
-9%
|
481
+17%
|
490
+2%
|
524
+7%
|
563
+7%
|
597
+6%
|
625
+5%
|
654
+5%
|
644
-2%
|
660
+2%
|
720
+9%
|
707
-2%
|
663
-6%
|
672
+1%
|
702
+4%
|
735
+5%
|
743
+1%
|
811
+9%
|
821
+1%
|
780
-5%
|
856
+10%
|
865
+1%
|
893
+3%
|
1 032
+16%
|
1 090
+6%
|
1 094
+0%
|
1 071
-2%
|
|
| EPS (Diluted) |
28.99
N/A
|
31.67
+9%
|
28.37
-10%
|
26.68
-6%
|
25.32
-5%
|
37.69
+49%
|
41.87
+11%
|
41.17
-2%
|
53.07
+29%
|
61.2
+15%
|
55.02
-10%
|
30.42
-45%
|
12.48
-59%
|
14.04
+12%
|
14.65
+4%
|
15.09
+3%
|
24.97
+65%
|
33.9
+36%
|
37.63
+11%
|
28.43
-24%
|
27.55
-3%
|
49.33
+79%
|
44.74
-9%
|
51.98
+16%
|
52.83
+2%
|
56.19
+6%
|
60.35
+7%
|
64.04
+6%
|
67.06
+5%
|
70.41
+5%
|
69.34
-2%
|
71.09
+3%
|
77.54
+9%
|
75.92
-2%
|
71.36
-6%
|
72.39
+1%
|
75.59
+4%
|
79.15
+5%
|
79.96
+1%
|
87.31
+9%
|
88.37
+1%
|
84.23
-5%
|
92.51
+10%
|
93.48
+1%
|
96.47
+3%
|
111.45
+16%
|
117.63
+6%
|
118
+0%
|
115.46
-2%
|
|
Switch to:
Switch to:
See Also
Discover More
