Barry Callebaut AG
SIX:BARN
Income Statement
Earnings Waterfall
Barry Callebaut AG
Revenue
|
8.9B
CHF
|
Cost of Revenue
|
-7.6B
CHF
|
Gross Profit
|
1.3B
CHF
|
Operating Expenses
|
-858.4m
CHF
|
Operating Income
|
489m
CHF
|
Other Expenses
|
-202.2m
CHF
|
Net Income
|
286.8m
CHF
|
Income Statement
Barry Callebaut AG
May-2005 | Aug-2005 | Nov-2005 | Feb-2006 | May-2006 | Aug-2006 | Feb-2007 | Aug-2007 | Feb-2008 | Aug-2008 | Feb-2009 | Aug-2009 | Feb-2010 | Aug-2010 | Feb-2011 | Aug-2011 | Feb-2012 | Aug-2012 | Feb-2013 | Aug-2013 | Feb-2014 | Aug-2014 | Feb-2015 | Aug-2015 | Feb-2016 | Aug-2016 | Feb-2017 | Aug-2017 | Feb-2018 | Aug-2018 | Feb-2019 | Aug-2019 | Feb-2020 | Aug-2020 | Feb-2021 | Aug-2021 | Feb-2022 | Aug-2022 | Feb-2023 | Aug-2023 | Feb-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
3 972
N/A
|
4 061
+2%
|
4 105
+1%
|
5 255
+28%
|
4 325
-18%
|
4 262
-1%
|
4 048
-5%
|
4 107
+1%
|
4 558
+11%
|
4 815
+6%
|
4 774
-1%
|
4 880
+2%
|
4 994
+2%
|
5 214
+4%
|
4 961
-5%
|
4 460
-10%
|
4 506
+1%
|
4 802
+7%
|
4 744
-1%
|
4 884
+3%
|
5 399
+11%
|
5 866
+9%
|
6 203
+6%
|
6 242
+1%
|
6 422
+3%
|
6 677
+4%
|
6 791
+2%
|
6 805
+0%
|
6 816
+0%
|
6 948
+2%
|
7 071
+2%
|
7 309
+3%
|
7 398
+1%
|
6 893
-7%
|
6 613
-4%
|
7 208
+9%
|
7 756
+8%
|
8 092
+4%
|
8 242
+2%
|
8 471
+3%
|
8 933
+5%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(3 168)
|
(3 433)
|
(3 459)
|
(4 443)
|
(3 643)
|
(3 597)
|
(3 364)
|
(3 453)
|
(3 903)
|
(4 115)
|
(4 068)
|
(4 172)
|
(4 279)
|
(4 478)
|
(4 264)
|
(3 801)
|
(3 860)
|
(4 129)
|
(4 053)
|
(4 155)
|
(4 606)
|
(5 005)
|
(5 318)
|
(5 395)
|
(5 583)
|
(5 814)
|
(5 902)
|
(5 846)
|
(5 769)
|
(5 791)
|
(5 879)
|
(6 112)
|
(6 181)
|
(5 829)
|
(5 587)
|
(6 060)
|
(6 572)
|
(6 875)
|
(6 967)
|
(7 122)
|
(7 585)
|
|
Gross Profit |
804
N/A
|
628
-22%
|
646
+3%
|
812
+26%
|
683
-16%
|
665
-3%
|
684
+3%
|
654
-4%
|
655
+0%
|
701
+7%
|
706
+1%
|
708
+0%
|
715
+1%
|
736
+3%
|
698
-5%
|
659
-6%
|
646
-2%
|
673
+4%
|
692
+3%
|
729
+5%
|
793
+9%
|
861
+9%
|
886
+3%
|
847
-4%
|
839
-1%
|
863
+3%
|
889
+3%
|
959
+8%
|
1 048
+9%
|
1 157
+10%
|
1 192
+3%
|
1 197
+0%
|
1 217
+2%
|
1 064
-13%
|
1 026
-4%
|
1 147
+12%
|
1 184
+3%
|
1 217
+3%
|
1 275
+5%
|
1 349
+6%
|
1 347
0%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(557)
|
(464)
|
(469)
|
(558)
|
(491)
|
(372)
|
(370)
|
(330)
|
(328)
|
(360)
|
(347)
|
(357)
|
(374)
|
(366)
|
(336)
|
(297)
|
(306)
|
(318)
|
(339)
|
(386)
|
(423)
|
(441)
|
(452)
|
(414)
|
(442)
|
(453)
|
(448)
|
(505)
|
(549)
|
(581)
|
(614)
|
(583)
|
(613)
|
(554)
|
(549)
|
(563)
|
(584)
|
(585)
|
(704)
|
(667)
|
(858)
|
|
Selling, General & Administrative |
(376)
|
(385)
|
(387)
|
(486)
|
(396)
|
(383)
|
(377)
|
(367)
|
(381)
|
(391)
|
(377)
|
(371)
|
(374)
|
(370)
|
(340)
|
(304)
|
(312)
|
(324)
|
(341)
|
(390)
|
(431)
|
(451)
|
(458)
|
(403)
|
(441)
|
(422)
|
(472)
|
(473)
|
(551)
|
(543)
|
(593)
|
(584)
|
(597)
|
(557)
|
(529)
|
(566)
|
(583)
|
(583)
|
(610)
|
(666)
|
(700)
|
|
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
|
(35)
|
0
|
(40)
|
0
|
(42)
|
0
|
(48)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Operating Expenses |
(181)
|
(79)
|
(82)
|
(72)
|
(95)
|
11
|
7
|
37
|
53
|
32
|
30
|
14
|
0
|
4
|
4
|
7
|
5
|
6
|
2
|
4
|
8
|
10
|
6
|
24
|
(1)
|
10
|
24
|
10
|
1
|
10
|
(21)
|
1
|
(16)
|
3
|
(20)
|
3
|
(1)
|
(2)
|
(94)
|
(1)
|
(159)
|
|
Operating Income |
247
N/A
|
164
-33%
|
177
+8%
|
254
+43%
|
192
-24%
|
293
+53%
|
314
+7%
|
324
+3%
|
327
+1%
|
341
+4%
|
359
+5%
|
351
-2%
|
341
-3%
|
370
+9%
|
362
-2%
|
362
+0%
|
340
-6%
|
356
+5%
|
353
-1%
|
343
-3%
|
370
+8%
|
420
+14%
|
434
+3%
|
433
0%
|
396
-8%
|
410
+4%
|
442
+8%
|
454
+3%
|
499
+10%
|
576
+16%
|
579
+0%
|
615
+6%
|
603
-2%
|
510
-16%
|
476
-6%
|
584
+23%
|
601
+3%
|
632
+5%
|
571
-10%
|
681
+19%
|
489
-28%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(51)
|
(102)
|
(105)
|
(97)
|
(85)
|
(83)
|
(74)
|
(72)
|
(75)
|
(80)
|
(80)
|
(78)
|
(98)
|
(107)
|
(121)
|
(119)
|
(140)
|
(121)
|
(129)
|
(109)
|
(109)
|
(89)
|
(107)
|
(137)
|
(144)
|
(94)
|
(100)
|
(92)
|
(113)
|
(112)
|
(123)
|
(112)
|
(136)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(7)
|
(7)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
0
|
(18)
|
0
|
(9)
|
(2)
|
6
|
0
|
(22)
|
0
|
(13)
|
0
|
(26)
|
0
|
(17)
|
0
|
(79)
|
0
|
(22)
|
0
|
|
Total Other Income |
(84)
|
(83)
|
(83)
|
(104)
|
(84)
|
(78)
|
(79)
|
(84)
|
(34)
|
9
|
6
|
6
|
2
|
2
|
6
|
1
|
3
|
6
|
0
|
0
|
0
|
(12)
|
0
|
(12)
|
0
|
(14)
|
0
|
(13)
|
0
|
(13)
|
0
|
(11)
|
0
|
(9)
|
0
|
(10)
|
0
|
(10)
|
0
|
(12)
|
0
|
|
Pre-Tax Income |
162
N/A
|
81
-50%
|
95
+16%
|
151
+59%
|
108
-28%
|
216
+100%
|
236
+9%
|
240
+2%
|
235
-2%
|
242
+3%
|
261
+8%
|
260
0%
|
258
-1%
|
289
+12%
|
294
+2%
|
292
-1%
|
268
-8%
|
282
+5%
|
273
-3%
|
265
-3%
|
272
+3%
|
297
+9%
|
313
+5%
|
284
-9%
|
256
-10%
|
267
+4%
|
310
+16%
|
339
+9%
|
390
+15%
|
453
+16%
|
472
+4%
|
453
-4%
|
459
+1%
|
381
-17%
|
376
-1%
|
465
+24%
|
488
+5%
|
432
-12%
|
448
+4%
|
535
+19%
|
353
-34%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(23)
|
(20)
|
(24)
|
(31)
|
(23)
|
(32)
|
(30)
|
(33)
|
(37)
|
(33)
|
(34)
|
(33)
|
(28)
|
(37)
|
(39)
|
(28)
|
(27)
|
(37)
|
(37)
|
(36)
|
(39)
|
(42)
|
(45)
|
(44)
|
(41)
|
(48)
|
(57)
|
(57)
|
(78)
|
(96)
|
(88)
|
(84)
|
(86)
|
(69)
|
(63)
|
(81)
|
(84)
|
(71)
|
(78)
|
(92)
|
(67)
|
|
Income from Continuing Operations |
139
|
61
|
70
|
119
|
85
|
184
|
205
|
207
|
198
|
209
|
227
|
227
|
229
|
252
|
255
|
264
|
241
|
245
|
236
|
230
|
233
|
255
|
268
|
240
|
215
|
219
|
253
|
281
|
312
|
357
|
383
|
369
|
373
|
312
|
314
|
385
|
404
|
361
|
370
|
443
|
286
|
|
Income to Minority Interest |
(1)
|
1
|
0
|
0
|
1
|
(1)
|
0
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(0)
|
(1)
|
(0)
|
1
|
1
|
(1)
|
(1)
|
1
|
1
|
(3)
|
(3)
|
(3)
|
(4)
|
(2)
|
(2)
|
(1)
|
0
|
(1)
|
(1)
|
2
|
6
|
5
|
(0)
|
(1)
|
(1)
|
(0)
|
1
|
1
|
1
|
|
Net Income (Common) |
139
N/A
|
62
-55%
|
71
+14%
|
119
+69%
|
86
-28%
|
183
+113%
|
196
+7%
|
124
-37%
|
123
-1%
|
205
+66%
|
224
+9%
|
227
+1%
|
229
+1%
|
251
+10%
|
265
+5%
|
178
-33%
|
109
-39%
|
142
+30%
|
162
+14%
|
224
+38%
|
233
+4%
|
252
+9%
|
265
+5%
|
237
-11%
|
212
-11%
|
217
+3%
|
252
+16%
|
281
+12%
|
312
+11%
|
356
+14%
|
383
+7%
|
370
-3%
|
379
+2%
|
316
-17%
|
313
-1%
|
384
+23%
|
403
+5%
|
361
-11%
|
371
+3%
|
444
+20%
|
287
-35%
|
|
EPS (Diluted) |
27.17
N/A
|
12.13
-55%
|
13.57
+12%
|
22.96
+69%
|
16.88
-26%
|
34.52
+105%
|
37.59
+9%
|
23.84
-37%
|
23.65
-1%
|
39.34
+66%
|
43.07
+9%
|
43.63
+1%
|
44.01
+1%
|
48.3
+10%
|
50.88
+5%
|
34.15
-33%
|
20.96
-39%
|
27.32
+30%
|
31.15
+14%
|
42.16
+35%
|
42.29
+0%
|
45.89
+9%
|
48.23
+5%
|
43.12
-11%
|
38.49
-11%
|
39.47
+3%
|
45.72
+16%
|
51
+12%
|
56.8
+11%
|
64.74
+14%
|
69.58
+7%
|
67.32
-3%
|
68.96
+2%
|
57.46
-17%
|
56.94
-1%
|
69.8
+23%
|
73.3
+5%
|
65.58
-11%
|
67.5
+3%
|
80.9
+20%
|
52.26
-35%
|