ams OSRAM AG
SIX:AMS
Income Statement
Earnings Waterfall
ams OSRAM AG
Revenue
|
3.6B
EUR
|
Cost of Revenue
|
-2.8B
EUR
|
Gross Profit
|
840m
EUR
|
Operating Expenses
|
-933m
EUR
|
Operating Income
|
-93m
EUR
|
Other Expenses
|
-1.5B
EUR
|
Net Income
|
-1.6B
EUR
|
Income Statement
ams OSRAM AG
Dec-2013 | 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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
378
N/A
|
379
+0%
|
394
+4%
|
429
+9%
|
464
+8%
|
531
+14%
|
595
+12%
|
615
+3%
|
623
+1%
|
607
-3%
|
570
-6%
|
564
-1%
|
550
-2%
|
562
+2%
|
611
+9%
|
727
+19%
|
1 064
+46%
|
1 283
+21%
|
1 316
+3%
|
1 466
+11%
|
1 426
-3%
|
1 402
-2%
|
1 556
+11%
|
1 724
+11%
|
1 885
+9%
|
1 996
+6%
|
2 044
+2%
|
2 685
+31%
|
3 504
+31%
|
4 331
+24%
|
5 152
+19%
|
5 220
+1%
|
5 038
-3%
|
5 002
-1%
|
4 946
-1%
|
4 871
-2%
|
4 819
-1%
|
4 500
-7%
|
4 168
-7%
|
3 859
-7%
|
3 590
-7%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(180)
|
(178)
|
(182)
|
(196)
|
(211)
|
(241)
|
(270)
|
(281)
|
(284)
|
(277)
|
(262)
|
(261)
|
(262)
|
(289)
|
(346)
|
(442)
|
(654)
|
(812)
|
(888)
|
(1 009)
|
(1 038)
|
(1 033)
|
(1 080)
|
(1 129)
|
(1 162)
|
(1 206)
|
(1 227)
|
(1 852)
|
(2 469)
|
(3 051)
|
(3 790)
|
(3 707)
|
(3 598)
|
(3 587)
|
(3 419)
|
(3 486)
|
(3 561)
|
(3 416)
|
(3 232)
|
(2 986)
|
(2 750)
|
|
Gross Profit |
198
N/A
|
201
+2%
|
212
+6%
|
233
+10%
|
253
+9%
|
290
+15%
|
324
+12%
|
334
+3%
|
339
+1%
|
330
-3%
|
308
-7%
|
303
-2%
|
288
-5%
|
274
-5%
|
266
-3%
|
285
+7%
|
410
+44%
|
471
+15%
|
428
-9%
|
457
+7%
|
388
-15%
|
369
-5%
|
477
+29%
|
594
+25%
|
723
+22%
|
790
+9%
|
817
+3%
|
832
+2%
|
1 035
+24%
|
1 280
+24%
|
1 362
+6%
|
1 513
+11%
|
1 440
-5%
|
1 415
-2%
|
1 527
+8%
|
1 385
-9%
|
1 258
-9%
|
1 084
-14%
|
936
-14%
|
873
-7%
|
840
-4%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(133)
|
(131)
|
(129)
|
(135)
|
(147)
|
(161)
|
(177)
|
(187)
|
(194)
|
(203)
|
(209)
|
(189)
|
(197)
|
(215)
|
(244)
|
(303)
|
(344)
|
(343)
|
(344)
|
(351)
|
(374)
|
(397)
|
(421)
|
(439)
|
(430)
|
(402)
|
(412)
|
(637)
|
(891)
|
(1 120)
|
(1 354)
|
(1 339)
|
(1 362)
|
(1 215)
|
(994)
|
(1 266)
|
(1 227)
|
(1 362)
|
(2 753)
|
(2 370)
|
(933)
|
|
Selling, General & Administrative |
(69)
|
(67)
|
(67)
|
(71)
|
(78)
|
(84)
|
(90)
|
(94)
|
(94)
|
(94)
|
(95)
|
(93)
|
(97)
|
(103)
|
(112)
|
(123)
|
(140)
|
(145)
|
(146)
|
(149)
|
(142)
|
(146)
|
(152)
|
(163)
|
(178)
|
(194)
|
(211)
|
(380)
|
(526)
|
(665)
|
(793)
|
(748)
|
(758)
|
(693)
|
(663)
|
(636)
|
(612)
|
(596)
|
(547)
|
(516)
|
(501)
|
|
Research & Development |
(69)
|
(69)
|
(69)
|
(71)
|
(77)
|
(84)
|
(93)
|
(99)
|
(108)
|
(117)
|
(123)
|
(133)
|
(139)
|
(152)
|
(174)
|
(192)
|
(214)
|
(218)
|
(215)
|
(219)
|
(239)
|
(259)
|
(276)
|
(283)
|
(261)
|
(251)
|
(245)
|
(330)
|
(423)
|
(368)
|
(499)
|
(504)
|
(642)
|
(663)
|
(621)
|
(636)
|
(630)
|
(615)
|
(582)
|
(519)
|
(480)
|
|
Other Operating Expenses |
5
|
5
|
6
|
7
|
8
|
7
|
6
|
6
|
7
|
8
|
9
|
38
|
39
|
40
|
41
|
12
|
10
|
19
|
17
|
16
|
7
|
7
|
7
|
6
|
9
|
44
|
44
|
74
|
58
|
(87)
|
(62)
|
(87)
|
38
|
141
|
290
|
6
|
15
|
(151)
|
(1 624)
|
(1 335)
|
48
|
|
Operating Income |
65
N/A
|
70
+8%
|
83
+19%
|
98
+18%
|
106
+8%
|
129
+22%
|
147
+14%
|
148
+0%
|
145
-1%
|
127
-13%
|
100
-21%
|
114
+15%
|
91
-20%
|
58
-36%
|
21
-63%
|
(18)
N/A
|
66
N/A
|
128
+94%
|
85
-34%
|
106
+26%
|
14
-87%
|
(28)
N/A
|
56
N/A
|
155
+178%
|
292
+88%
|
389
+33%
|
405
+4%
|
196
-52%
|
144
-26%
|
160
+11%
|
8
-95%
|
174
+2 075%
|
78
-55%
|
200
+156%
|
533
+167%
|
119
-78%
|
31
-74%
|
(278)
N/A
|
(1 817)
-554%
|
(1 497)
+18%
|
(93)
+94%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(2)
|
(2)
|
(1)
|
(0)
|
(2)
|
5
|
9
|
10
|
11
|
2
|
4
|
2
|
5
|
8
|
9
|
16
|
(26)
|
26
|
57
|
82
|
33
|
49
|
17
|
(3)
|
(24)
|
(78)
|
(113)
|
(191)
|
(110)
|
(218)
|
(224)
|
(220)
|
(144)
|
(220)
|
(235)
|
(230)
|
(219)
|
(196)
|
(172)
|
(153)
|
(195)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
38
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
55
|
0
|
0
|
0
|
(173)
|
0
|
0
|
0
|
(1 313)
|
|
Total Other Income |
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
1
|
(0)
|
0
|
0
|
23
|
0
|
0
|
0
|
45
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
(113)
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
63
N/A
|
68
+8%
|
83
+21%
|
98
+19%
|
104
+6%
|
134
+29%
|
156
+16%
|
157
+1%
|
159
+1%
|
128
-19%
|
104
-19%
|
116
+11%
|
97
-16%
|
66
-32%
|
30
-54%
|
(2)
N/A
|
74
N/A
|
154
+109%
|
142
-8%
|
188
+32%
|
91
-51%
|
21
-77%
|
72
+246%
|
153
+111%
|
316
+107%
|
310
-2%
|
293
-6%
|
4
-98%
|
(80)
N/A
|
(58)
+28%
|
(216)
-275%
|
(46)
+79%
|
(1)
+98%
|
(20)
-1 900%
|
298
N/A
|
(111)
N/A
|
(361)
-225%
|
(473)
-31%
|
(1 988)
-320%
|
(1 649)
+17%
|
(1 601)
+3%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(3)
|
(3)
|
(4)
|
(6)
|
(7)
|
(9)
|
(11)
|
(10)
|
(10)
|
(8)
|
(6)
|
4
|
6
|
7
|
5
|
2
|
15
|
14
|
14
|
7
|
2
|
1
|
2
|
4
|
(16)
|
(16)
|
(16)
|
5
|
(10)
|
(18)
|
(25)
|
(110)
|
(31)
|
4
|
(96)
|
(18)
|
(82)
|
(120)
|
(5)
|
(28)
|
(12)
|
|
Income from Continuing Operations |
61
|
66
|
79
|
92
|
98
|
125
|
145
|
147
|
149
|
120
|
98
|
120
|
103
|
73
|
36
|
(0)
|
89
|
168
|
156
|
195
|
93
|
22
|
74
|
157
|
300
|
294
|
277
|
10
|
(90)
|
(76)
|
(241)
|
(156)
|
(32)
|
(16)
|
202
|
(129)
|
(443)
|
(593)
|
(1 993)
|
(1 677)
|
(1 613)
|
|
Income to Minority Interest |
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
|
36
|
75
|
81
|
82
|
40
|
1
|
(6)
|
(7)
|
(1)
|
(1)
|
0
|
0
|
0
|
(1)
|
|
Net Income (Common) |
61
N/A
|
66
+8%
|
79
+20%
|
92
+17%
|
98
+6%
|
125
+28%
|
145
+16%
|
147
+1%
|
149
+1%
|
120
-19%
|
98
-19%
|
120
+22%
|
103
-14%
|
73
-29%
|
36
-51%
|
(0)
N/A
|
89
N/A
|
168
+89%
|
156
-7%
|
195
+25%
|
93
-52%
|
22
-76%
|
74
+232%
|
157
+112%
|
300
+91%
|
294
-2%
|
277
-6%
|
49
-82%
|
(13)
N/A
|
5
N/A
|
(157)
N/A
|
(117)
+25%
|
(31)
+74%
|
(19)
+39%
|
196
N/A
|
(128)
N/A
|
(444)
-247%
|
(593)
-34%
|
(1 993)
-236%
|
(1 678)
+16%
|
(1 613)
+4%
|
|
EPS (Diluted) |
0.85
N/A
|
0.94
+11%
|
1.12
+19%
|
1.3
+16%
|
1.37
+5%
|
1.75
+28%
|
2.02
+15%
|
2.05
+1%
|
1.4
-32%
|
1.68
+20%
|
1.38
-18%
|
1.71
+24%
|
1
-42%
|
0.97
-3%
|
0.42
-57%
|
0.01
-98%
|
0.71
+7 000%
|
2.01
+183%
|
1.87
-7%
|
2.29
+22%
|
0.71
-69%
|
0.18
-75%
|
0.57
+217%
|
1.3
+128%
|
2.46
+89%
|
1.31
-47%
|
1.03
-21%
|
0.19
-82%
|
-0.07
N/A
|
0.02
N/A
|
-0.6
N/A
|
-0.44
+27%
|
-0.06
+86%
|
-0.09
-50%
|
0.75
N/A
|
-0.49
N/A
|
-0.91
-86%
|
-2.26
-148%
|
-4.09
-81%
|
-3.44
+16%
|
-3.53
-3%
|