Lonza Group AG
OTC:LZAGF
Income Statement
Earnings Waterfall
Lonza Group AG
Revenue
|
6.7B
CHF
|
Cost of Revenue
|
-4.3B
CHF
|
Gross Profit
|
2.4B
CHF
|
Operating Expenses
|
-1.1B
CHF
|
Operating Income
|
1.3B
CHF
|
Other Expenses
|
-677m
CHF
|
Net Income
|
654m
CHF
|
Income Statement
Lonza Group AG
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
2 242
N/A
|
2 173
-3%
|
2 182
+0%
|
2 319
+6%
|
2 521
+9%
|
2 336
-7%
|
2 285
-2%
|
2 619
+15%
|
2 870
+10%
|
2 959
+3%
|
2 937
-1%
|
2 803
-5%
|
2 690
-4%
|
2 662
-1%
|
2 680
+1%
|
2 572
-4%
|
2 692
+5%
|
3 463
+29%
|
3 925
+13%
|
3 705
-6%
|
3 584
-3%
|
3 640
+2%
|
3 640
N/A
|
3 744
+3%
|
3 803
+2%
|
3 918
+3%
|
4 132
+5%
|
4 423
+7%
|
4 548
+3%
|
5 034
+11%
|
5 542
+10%
|
5 439
-2%
|
4 207
-23%
|
3 474
-17%
|
4 508
+30%
|
3 976
-12%
|
5 409
+36%
|
5 849
+8%
|
6 223
+6%
|
6 319
+2%
|
6 717
+6%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
0
|
0
|
0
|
(954)
|
0
|
(778)
|
(1 721)
|
(1 900)
|
(2 060)
|
(2 136)
|
(2 098)
|
(2 043)
|
(2 145)
|
(2 112)
|
(1 969)
|
(1 898)
|
(1 992)
|
(2 578)
|
(2 920)
|
(2 791)
|
(2 758)
|
(2 680)
|
(2 566)
|
(2 691)
|
(2 704)
|
(2 644)
|
(2 731)
|
(2 847)
|
(2 797)
|
(3 150)
|
(3 402)
|
(3 389)
|
(2 429)
|
(1 885)
|
(2 645)
|
(2 308)
|
(3 299)
|
(3 586)
|
(3 785)
|
(3 969)
|
(4 311)
|
|
Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
271
N/A
|
0
N/A
|
262
N/A
|
564
+115%
|
719
+27%
|
810
+13%
|
823
+2%
|
839
+2%
|
760
-9%
|
545
-28%
|
550
+1%
|
711
+29%
|
674
-5%
|
700
+4%
|
885
+26%
|
1 005
+14%
|
914
-9%
|
826
-10%
|
960
+16%
|
1 074
+12%
|
1 053
-2%
|
1 099
+4%
|
1 274
+16%
|
1 401
+10%
|
1 576
+12%
|
1 751
+11%
|
1 884
+8%
|
2 140
+14%
|
2 050
-4%
|
1 778
-13%
|
1 589
-11%
|
1 863
+17%
|
1 668
-10%
|
2 110
+26%
|
2 263
+7%
|
2 438
+8%
|
2 350
-4%
|
2 406
+2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(1 940)
|
(1 936)
|
(1 968)
|
(1 126)
|
(2 224)
|
(1 266)
|
(263)
|
(344)
|
(393)
|
(375)
|
(398)
|
(391)
|
(306)
|
(301)
|
(337)
|
(337)
|
(439)
|
(597)
|
(665)
|
(625)
|
(573)
|
(604)
|
(651)
|
(653)
|
(671)
|
(746)
|
(867)
|
(1 016)
|
(962)
|
(1 080)
|
(1 159)
|
(1 218)
|
(857)
|
(742)
|
(891)
|
(1 068)
|
(1 283)
|
(1 084)
|
(1 081)
|
(914)
|
(1 075)
|
|
Selling, General & Administrative |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(533)
|
0
|
(552)
|
0
|
(701)
|
0
|
(724)
|
0
|
(850)
|
0
|
(608)
|
0
|
(648)
|
0
|
(711)
|
0
|
(821)
|
0
|
(836)
|
|
Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(101)
|
0
|
(103)
|
0
|
(84)
|
0
|
(95)
|
0
|
(110)
|
0
|
(75)
|
0
|
(78)
|
0
|
(90)
|
0
|
(95)
|
0
|
(105)
|
|
Depreciation & Amortization |
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
|
(58)
|
0
|
(126)
|
0
|
(193)
|
0
|
(193)
|
0
|
(186)
|
0
|
(175)
|
0
|
(138)
|
0
|
(132)
|
|
Other Operating Expenses |
(1 940)
|
(1 936)
|
(1 968)
|
(1 126)
|
(2 224)
|
(1 266)
|
(263)
|
(344)
|
(393)
|
(375)
|
(398)
|
(391)
|
(306)
|
(301)
|
(337)
|
(337)
|
(439)
|
(597)
|
(665)
|
(625)
|
(573)
|
(604)
|
(17)
|
(653)
|
(16)
|
(746)
|
(24)
|
(1 016)
|
(17)
|
(1 080)
|
(6)
|
(1 218)
|
19
|
(742)
|
21
|
(1 068)
|
(307)
|
(1 084)
|
(27)
|
(914)
|
(2)
|
|
Operating Income |
302
N/A
|
237
-22%
|
214
-10%
|
239
+12%
|
297
+24%
|
292
-2%
|
301
+3%
|
375
+25%
|
417
+11%
|
448
+7%
|
441
-2%
|
369
-16%
|
239
-35%
|
249
+4%
|
374
+50%
|
337
-10%
|
261
-23%
|
288
+10%
|
340
+18%
|
289
-15%
|
253
-12%
|
356
+41%
|
423
+19%
|
400
-5%
|
428
+7%
|
528
+23%
|
534
+1%
|
560
+5%
|
789
+41%
|
804
+2%
|
981
+22%
|
832
-15%
|
921
+11%
|
847
-8%
|
972
+15%
|
600
-38%
|
827
+38%
|
1 179
+43%
|
1 357
+15%
|
1 436
+6%
|
1 331
-7%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(24)
|
(26)
|
(32)
|
(37)
|
(53)
|
(63)
|
(50)
|
(40)
|
(47)
|
(56)
|
(57)
|
(53)
|
(53)
|
(46)
|
(44)
|
(50)
|
(86)
|
(123)
|
(130)
|
(133)
|
(148)
|
(126)
|
(136)
|
(158)
|
(80)
|
(84)
|
(101)
|
(145)
|
(133)
|
(72)
|
(38)
|
(79)
|
(104)
|
(45)
|
(93)
|
(34)
|
(83)
|
(95)
|
(78)
|
(99)
|
(86)
|
|
Non-Reccuring Items |
(163)
|
(112)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
(9)
|
82
|
91
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(51)
|
0
|
(108)
|
0
|
(127)
|
0
|
(91)
|
0
|
(72)
|
0
|
24
|
0
|
184
|
0
|
(451)
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(8)
|
0
|
(7)
|
0
|
(9)
|
0
|
(13)
|
0
|
(9)
|
0
|
(7)
|
(39)
|
(4)
|
(31)
|
(8)
|
(26)
|
(15)
|
3
|
(4)
|
|
Pre-Tax Income |
115
N/A
|
99
-14%
|
179
+81%
|
202
+13%
|
244
+21%
|
229
-6%
|
251
+10%
|
335
+33%
|
361
+8%
|
474
+31%
|
475
+0%
|
316
-33%
|
186
-41%
|
203
+9%
|
330
+63%
|
287
-13%
|
175
-39%
|
165
-6%
|
210
+27%
|
156
-26%
|
105
-33%
|
230
+119%
|
279
+21%
|
242
-13%
|
341
+41%
|
444
+30%
|
373
-16%
|
415
+11%
|
535
+29%
|
732
+37%
|
807
+10%
|
753
-7%
|
719
-5%
|
763
+6%
|
803
+5%
|
535
-33%
|
760
+42%
|
1 058
+39%
|
1 448
+37%
|
1 340
-7%
|
790
-41%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(24)
|
(21)
|
(41)
|
(47)
|
(56)
|
(48)
|
(52)
|
(70)
|
(60)
|
(52)
|
(56)
|
(46)
|
(27)
|
(27)
|
(46)
|
(41)
|
(21)
|
(24)
|
(36)
|
(25)
|
(18)
|
(44)
|
(42)
|
(34)
|
(64)
|
(84)
|
(72)
|
(81)
|
131
|
98
|
(148)
|
(106)
|
(71)
|
(66)
|
(71)
|
(18)
|
(83)
|
(146)
|
(230)
|
(209)
|
(135)
|
|
Income from Continuing Operations |
91
|
78
|
138
|
155
|
188
|
181
|
199
|
265
|
301
|
422
|
419
|
270
|
159
|
176
|
284
|
246
|
154
|
141
|
174
|
131
|
87
|
186
|
237
|
208
|
277
|
360
|
301
|
334
|
666
|
830
|
659
|
647
|
648
|
697
|
732
|
517
|
677
|
912
|
1 218
|
1 131
|
655
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
3
|
3
|
3
|
7
|
6
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(4)
|
(4)
|
(3)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
|
Net Income (Common) |
91
N/A
|
78
-14%
|
138
+77%
|
155
+12%
|
188
+21%
|
197
+5%
|
222
+13%
|
272
+23%
|
301
+11%
|
422
+40%
|
420
0%
|
273
-35%
|
162
-41%
|
179
+10%
|
291
+63%
|
252
-13%
|
154
-39%
|
140
-9%
|
174
+24%
|
131
-25%
|
87
-34%
|
186
+114%
|
237
+27%
|
208
-12%
|
277
+33%
|
360
+30%
|
301
-16%
|
334
+11%
|
707
+112%
|
883
+25%
|
559
-37%
|
455
-19%
|
645
+42%
|
823
+28%
|
869
+6%
|
711
-18%
|
2 944
+314%
|
3 117
+6%
|
1 215
-61%
|
1 133
-7%
|
654
-42%
|
|
EPS (Diluted) |
1.57
N/A
|
1.52
-3%
|
2.7
+78%
|
3.03
+12%
|
3.33
+10%
|
3.67
+10%
|
3.45
-6%
|
4.93
+43%
|
5.11
+4%
|
7.53
+47%
|
7.25
-4%
|
4.8
-34%
|
2.93
-39%
|
3.15
+8%
|
5.14
+63%
|
4.5
-12%
|
2.75
-39%
|
2.5
-9%
|
3.1
+24%
|
2.33
-25%
|
1.54
-34%
|
3.31
+115%
|
4.21
+27%
|
3.66
-13%
|
4.87
+33%
|
6.36
+31%
|
5.27
-17%
|
5.41
+3%
|
10.32
+91%
|
11.79
+14%
|
7.48
-37%
|
6.1
-18%
|
8.65
+42%
|
11.02
+27%
|
11.63
+6%
|
9.53
-18%
|
39.52
+315%
|
41.87
+6%
|
16.34
-61%
|
15.3
-6%
|
8.88
-42%
|