Georg Fischer AG
SIX:GF
Income Statement
Earnings Waterfall
Georg Fischer AG
Revenue
|
4B
CHF
|
Cost of Revenue
|
-1.7B
CHF
|
Gross Profit
|
2.3B
CHF
|
Operating Expenses
|
-1.9B
CHF
|
Operating Income
|
370m
CHF
|
Other Expenses
|
-135m
CHF
|
Net Income
|
235m
CHF
|
Income Statement
Georg Fischer AG
Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|
Revenue | ||||||
Revenue |
3 722
N/A
|
3 858
+4%
|
3 998
+4%
|
3 988
0%
|
4 026
+1%
|
|
Gross Profit | ||||||
Cost of Revenue |
(1 717)
|
(1 764)
|
(1 795)
|
(1 737)
|
(1 739)
|
|
Gross Profit |
2 005
N/A
|
2 094
+4%
|
2 203
+5%
|
2 251
+2%
|
2 287
+2%
|
|
Operating Income | ||||||
Operating Expenses |
(1 721)
|
(1 778)
|
(1 807)
|
(1 855)
|
(1 917)
|
|
Selling, General & Administrative |
(1 580)
|
(1 024)
|
(1 668)
|
(1 083)
|
(1 785)
|
|
Depreciation & Amortization |
(134)
|
(127)
|
(115)
|
(109)
|
(122)
|
|
Other Operating Expenses |
(7)
|
(627)
|
(24)
|
(663)
|
(10)
|
|
Operating Income |
284
N/A
|
316
+11%
|
396
+25%
|
396
N/A
|
370
-7%
|
|
Pre-Tax Income | ||||||
Interest Income Expense |
(34)
|
(22)
|
(22)
|
(13)
|
(31)
|
|
Non-Reccuring Items |
6
|
0
|
6
|
0
|
1
|
|
Total Other Income |
(3)
|
(10)
|
(26)
|
(26)
|
(27)
|
|
Pre-Tax Income |
253
N/A
|
284
+12%
|
354
+25%
|
357
+1%
|
313
-12%
|
|
Net Income | ||||||
Tax Provision |
(53)
|
(60)
|
(74)
|
(76)
|
(71)
|
|
Income from Continuing Operations |
200
|
224
|
280
|
281
|
242
|
|
Income to Minority Interest |
15
|
9
|
(4)
|
(8)
|
(7)
|
|
Net Income (Common) |
214
N/A
|
231
+8%
|
276
+19%
|
274
-1%
|
235
-14%
|
|
EPS (Diluted) |
2.61
N/A
|
2.84
+9%
|
3.37
+19%
|
3.34
-1%
|
2.87
-14%
|