Allreal Holding AG
SIX:ALLN
Income Statement
Earnings Waterfall
Allreal Holding AG
Revenue
|
442m
CHF
|
Cost of Revenue
|
-248.5m
CHF
|
Gross Profit
|
193.5m
CHF
|
Operating Expenses
|
-12.9m
CHF
|
Operating Income
|
180.6m
CHF
|
Other Expenses
|
-115.4m
CHF
|
Net Income
|
65.2m
CHF
|
Income Statement
Allreal Holding 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 |
146
N/A
|
132
-9%
|
138
+4%
|
155
+13%
|
156
+0%
|
164
+6%
|
182
+11%
|
206
+13%
|
205
0%
|
371
+81%
|
611
+65%
|
604
-1%
|
572
-5%
|
620
+8%
|
686
+11%
|
699
+2%
|
832
+19%
|
930
+12%
|
868
-7%
|
915
+5%
|
1 116
+22%
|
1 188
+6%
|
950
-20%
|
767
-19%
|
808
+5%
|
919
+14%
|
837
-9%
|
678
-19%
|
623
-8%
|
572
-8%
|
553
-3%
|
555
+0%
|
540
-3%
|
517
-4%
|
524
+1%
|
586
+12%
|
559
-5%
|
504
-10%
|
511
+1%
|
492
-4%
|
442
-10%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(44)
|
(42)
|
(47)
|
(44)
|
(36)
|
(37)
|
(38)
|
(39)
|
(40)
|
(219)
|
(445)
|
(434)
|
(394)
|
(423)
|
(501)
|
(535)
|
(637)
|
(734)
|
(684)
|
(729)
|
(914)
|
(976)
|
(756)
|
(574)
|
(614)
|
(719)
|
(643)
|
(499)
|
(445)
|
(389)
|
(366)
|
(369)
|
(337)
|
(319)
|
(342)
|
(385)
|
(366)
|
(313)
|
(311)
|
(301)
|
(249)
|
|
Gross Profit |
102
N/A
|
91
-11%
|
91
+0%
|
112
+23%
|
120
+7%
|
127
+6%
|
144
+14%
|
167
+16%
|
165
-1%
|
152
-8%
|
166
+9%
|
171
+3%
|
178
+4%
|
197
+11%
|
185
-6%
|
164
-11%
|
195
+19%
|
196
+0%
|
184
-6%
|
186
+1%
|
201
+8%
|
212
+5%
|
194
-9%
|
193
0%
|
194
+0%
|
200
+3%
|
194
-3%
|
179
-8%
|
178
-1%
|
183
+3%
|
187
+2%
|
186
0%
|
204
+9%
|
197
-3%
|
181
-8%
|
201
+11%
|
193
-4%
|
191
-1%
|
200
+4%
|
192
-4%
|
194
+1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(13)
|
(12)
|
(13)
|
(24)
|
(12)
|
(2)
|
(13)
|
(14)
|
(14)
|
(21)
|
(30)
|
(32)
|
(35)
|
(35)
|
(33)
|
(23)
|
(13)
|
(13)
|
(14)
|
(16)
|
(17)
|
(18)
|
(17)
|
(16)
|
(16)
|
(15)
|
(13)
|
(13)
|
(12)
|
(11)
|
(12)
|
(12)
|
(14)
|
(13)
|
(11)
|
(10)
|
(11)
|
(15)
|
(16)
|
(13)
|
(13)
|
|
Selling, General & Administrative |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(8)
|
(17)
|
(19)
|
(20)
|
(21)
|
(21)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(8)
|
0
|
(8)
|
0
|
(7)
|
0
|
(7)
|
0
|
(6)
|
0
|
(7)
|
0
|
(4)
|
0
|
(3)
|
0
|
(5)
|
0
|
(4)
|
|
Depreciation & Amortization |
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
Other Operating Expenses |
(12)
|
(11)
|
(12)
|
(23)
|
(12)
|
(2)
|
(13)
|
(13)
|
(13)
|
(12)
|
(12)
|
(12)
|
(15)
|
(14)
|
(12)
|
(22)
|
(12)
|
(12)
|
(12)
|
(13)
|
(14)
|
(15)
|
(6)
|
(14)
|
(6)
|
(14)
|
(6)
|
(12)
|
(5)
|
(11)
|
(5)
|
(11)
|
(6)
|
(13)
|
(6)
|
(8)
|
(6)
|
(13)
|
(9)
|
(11)
|
(7)
|
|
Operating Income |
89
N/A
|
79
-11%
|
78
-1%
|
88
+13%
|
107
+22%
|
125
+17%
|
131
+5%
|
154
+17%
|
151
-1%
|
131
-13%
|
136
+4%
|
138
+2%
|
143
+3%
|
162
+13%
|
152
-6%
|
142
-7%
|
182
+28%
|
182
+0%
|
170
-7%
|
170
0%
|
185
+9%
|
195
+5%
|
177
-9%
|
177
+0%
|
177
+0%
|
184
+4%
|
181
-2%
|
166
-8%
|
166
0%
|
172
+4%
|
175
+2%
|
175
0%
|
190
+9%
|
184
-3%
|
170
-8%
|
191
+12%
|
182
-4%
|
176
-3%
|
184
+4%
|
179
-3%
|
181
+1%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(22)
|
(21)
|
(20)
|
(22)
|
(24)
|
(26)
|
(30)
|
(33)
|
(34)
|
(36)
|
(17)
|
(22)
|
(28)
|
(16)
|
(1)
|
13
|
12
|
10
|
(42)
|
(52)
|
(24)
|
(22)
|
(43)
|
(43)
|
(26)
|
(30)
|
47
|
54
|
(6)
|
(2)
|
32
|
54
|
122
|
121
|
40
|
55
|
50
|
10
|
1
|
(33)
|
(95)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(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
|
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(0)
|
|
Pre-Tax Income |
66
N/A
|
58
-13%
|
57
-1%
|
65
+14%
|
83
+27%
|
99
+19%
|
102
+3%
|
121
+19%
|
117
-3%
|
95
-19%
|
118
+24%
|
116
-1%
|
115
-1%
|
146
+27%
|
151
+4%
|
155
+3%
|
194
+25%
|
192
-1%
|
128
-34%
|
118
-7%
|
161
+36%
|
173
+8%
|
134
-23%
|
134
0%
|
151
+13%
|
154
+2%
|
228
+48%
|
220
-3%
|
160
-27%
|
170
+6%
|
207
+22%
|
229
+11%
|
313
+36%
|
305
-2%
|
210
-31%
|
245
+17%
|
232
-5%
|
186
-20%
|
185
-1%
|
145
-21%
|
85
-42%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(14)
|
(11)
|
(8)
|
(7)
|
(13)
|
(20)
|
(22)
|
(28)
|
(29)
|
(21)
|
(27)
|
(28)
|
(27)
|
(34)
|
(35)
|
(36)
|
(48)
|
(47)
|
(30)
|
(26)
|
(39)
|
(45)
|
(29)
|
(27)
|
(30)
|
(30)
|
(54)
|
(50)
|
(31)
|
(36)
|
(46)
|
(49)
|
(69)
|
(65)
|
(43)
|
(53)
|
(50)
|
(32)
|
(30)
|
(29)
|
(20)
|
|
Income from Continuing Operations |
53
|
47
|
50
|
59
|
70
|
79
|
80
|
93
|
88
|
74
|
91
|
88
|
89
|
112
|
116
|
120
|
147
|
146
|
98
|
93
|
122
|
128
|
104
|
106
|
122
|
125
|
174
|
170
|
129
|
134
|
161
|
180
|
243
|
240
|
167
|
192
|
183
|
154
|
155
|
116
|
65
|
|
Net Income (Common) |
53
N/A
|
47
-12%
|
50
+6%
|
59
+19%
|
70
+19%
|
79
+13%
|
80
+2%
|
93
+16%
|
88
-5%
|
74
-16%
|
91
+23%
|
88
-3%
|
89
+1%
|
112
+26%
|
116
+4%
|
120
+3%
|
147
+23%
|
146
-1%
|
98
-33%
|
93
-5%
|
122
+32%
|
128
+5%
|
104
-18%
|
106
+2%
|
122
+15%
|
125
+2%
|
174
+39%
|
170
-2%
|
129
-24%
|
134
+3%
|
161
+21%
|
180
+12%
|
243
+35%
|
240
-1%
|
167
-30%
|
192
+15%
|
183
-5%
|
154
-16%
|
155
+0%
|
116
-25%
|
65
-44%
|
|
EPS (Diluted) |
7.12
N/A
|
5.82
-18%
|
5.15
-12%
|
6.46
+25%
|
6.6
+2%
|
7.58
+15%
|
7.7
+2%
|
8.37
+9%
|
7.85
-6%
|
5.95
-24%
|
7.03
+18%
|
7.14
+2%
|
6.92
-3%
|
8.76
+27%
|
7.18
-18%
|
8.6
+20%
|
10.56
+23%
|
9.38
-11%
|
6.3
-33%
|
5.81
-8%
|
7.66
+32%
|
8.03
+5%
|
6.55
-18%
|
6.68
+2%
|
7.66
+15%
|
7.82
+2%
|
10.9
+39%
|
10.66
-2%
|
8.11
-24%
|
8.39
+3%
|
10.13
+21%
|
11.32
+12%
|
15.31
+35%
|
15.13
-1%
|
10.51
-31%
|
12.13
+15%
|
11.05
-9%
|
9.32
-16%
|
9.37
+1%
|
7.04
-25%
|
3.95
-44%
|