Logitech International SA
SIX:LOGN
Income Statement
Earnings Waterfall
Logitech International SA
Revenue
|
4.5B
USD
|
Cost of Revenue
|
-2.8B
USD
|
Gross Profit
|
1.7B
USD
|
Operating Expenses
|
-1.2B
USD
|
Operating Income
|
493.4m
USD
|
Other Expenses
|
-128.8m
USD
|
Net Income
|
364.6m
USD
|
Income Statement
Logitech International SA
Mar-2013 | Jun-2013 | Sep-2013 | 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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
2 099
N/A
|
2 109
+0%
|
2 093
-1%
|
2 106
+1%
|
2 008
-5%
|
1 986
-1%
|
1 956
-2%
|
1 932
-1%
|
2 005
+4%
|
1 996
0%
|
2 013
+1%
|
2 030
+1%
|
2 018
-1%
|
2 050
+2%
|
2 096
+2%
|
2 142
+2%
|
2 221
+4%
|
2 272
+2%
|
2 340
+3%
|
2 485
+6%
|
2 567
+3%
|
2 645
+3%
|
2 704
+2%
|
2 756
+2%
|
2 788
+1%
|
2 824
+1%
|
2 853
+1%
|
2 891
+1%
|
2 976
+3%
|
3 124
+5%
|
3 661
+17%
|
4 426
+21%
|
5 252
+19%
|
5 773
+10%
|
5 822
+1%
|
5 787
-1%
|
5 481
-5%
|
5 329
-3%
|
5 172
-3%
|
4 809
-7%
|
4 539
-6%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(1 390)
|
(1 376)
|
(1 373)
|
(1 383)
|
(1 347)
|
(1 329)
|
(1 296)
|
(1 273)
|
(1 300)
|
(1 298)
|
(1 328)
|
(1 349)
|
(1 337)
|
(1 359)
|
(1 370)
|
(1 377)
|
(1 401)
|
(1 426)
|
(1 474)
|
(1 590)
|
(1 658)
|
(1 706)
|
(1 736)
|
(1 740)
|
(1 751)
|
(1 772)
|
(1 785)
|
(1 812)
|
(1 854)
|
(1 934)
|
(2 174)
|
(2 524)
|
(2 917)
|
(3 174)
|
(3 250)
|
(3 307)
|
(3 218)
|
(3 175)
|
(3 121)
|
(2 939)
|
(2 819)
|
|
Gross Profit |
710
N/A
|
733
+3%
|
720
-2%
|
724
+0%
|
662
-9%
|
657
-1%
|
660
+0%
|
659
0%
|
706
+7%
|
699
-1%
|
685
-2%
|
681
-1%
|
681
+0%
|
692
+2%
|
726
+5%
|
764
+5%
|
820
+7%
|
845
+3%
|
866
+2%
|
895
+3%
|
909
+2%
|
939
+3%
|
968
+3%
|
1 016
+5%
|
1 037
+2%
|
1 052
+1%
|
1 068
+2%
|
1 079
+1%
|
1 122
+4%
|
1 189
+6%
|
1 487
+25%
|
1 901
+28%
|
2 336
+23%
|
2 599
+11%
|
2 571
-1%
|
2 480
-4%
|
2 263
-9%
|
2 154
-5%
|
2 050
-5%
|
1 870
-9%
|
1 720
-8%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(701)
|
(695)
|
(681)
|
(661)
|
(548)
|
(518)
|
(499)
|
(483)
|
(556)
|
(551)
|
(542)
|
(539)
|
(534)
|
(544)
|
(565)
|
(575)
|
(608)
|
(627)
|
(642)
|
(666)
|
(678)
|
(698)
|
(719)
|
(745)
|
(761)
|
(770)
|
(785)
|
(789)
|
(844)
|
(876)
|
(920)
|
(1 016)
|
(1 187)
|
(1 331)
|
(1 446)
|
(1 531)
|
(1 479)
|
(1 467)
|
(1 396)
|
(1 304)
|
(1 226)
|
|
Selling, General & Administrative |
(546)
|
(543)
|
(529)
|
(515)
|
(435)
|
(417)
|
(409)
|
(399)
|
(448)
|
(440)
|
(429)
|
(425)
|
(421)
|
(426)
|
(441)
|
(456)
|
(480)
|
(498)
|
(512)
|
(523)
|
(532)
|
(544)
|
(559)
|
(577)
|
(587)
|
(592)
|
(603)
|
(604)
|
(627)
|
(645)
|
(677)
|
(762)
|
(937)
|
(1 068)
|
(1 167)
|
(1 233)
|
(1 175)
|
(1 147)
|
(1 086)
|
(1 004)
|
(934)
|
|
Research & Development |
(155)
|
(152)
|
(152)
|
(145)
|
(112)
|
(101)
|
(91)
|
(84)
|
(108)
|
(111)
|
(113)
|
(115)
|
(114)
|
(118)
|
(121)
|
(124)
|
(131)
|
(134)
|
(138)
|
(140)
|
(144)
|
(148)
|
(151)
|
(157)
|
(161)
|
(164)
|
(167)
|
(170)
|
(178)
|
(185)
|
(197)
|
(207)
|
(226)
|
(246)
|
(261)
|
(282)
|
(292)
|
(298)
|
(298)
|
(289)
|
(281)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(3)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(8)
|
(9)
|
(10)
|
(12)
|
(13)
|
(14)
|
(15)
|
(16)
|
(16)
|
(18)
|
(18)
|
(18)
|
(19)
|
(20)
|
(20)
|
(19)
|
(16)
|
(15)
|
(13)
|
(12)
|
(12)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
8
|
10
|
13
|
3
|
5
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
(23)
|
(29)
|
(29)
|
(29)
|
(6)
|
2
|
2
|
4
|
4
|
(7)
|
1
|
0
|
0
|
|
Operating Income |
8
N/A
|
38
+359%
|
39
+4%
|
63
+61%
|
114
+80%
|
138
+22%
|
160
+16%
|
176
+10%
|
149
-15%
|
148
-1%
|
143
-3%
|
141
-1%
|
147
+4%
|
148
+0%
|
161
+9%
|
190
+18%
|
212
+12%
|
218
+3%
|
224
+3%
|
228
+2%
|
231
+1%
|
242
+5%
|
249
+3%
|
271
+9%
|
276
+2%
|
282
+2%
|
283
+0%
|
289
+2%
|
278
-4%
|
313
+12%
|
567
+81%
|
885
+56%
|
1 149
+30%
|
1 268
+10%
|
1 126
-11%
|
949
-16%
|
784
-17%
|
687
-12%
|
655
-5%
|
565
-14%
|
493
-13%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
1
|
1
|
1
|
0
|
1
|
(0)
|
0
|
1
|
1
|
2
|
2
|
3
|
3
|
3
|
2
|
4
|
3
|
4
|
6
|
5
|
2
|
6
|
7
|
8
|
5
|
9
|
9
|
10
|
47
|
10
|
8
|
13
|
1
|
5
|
(3)
|
(14)
|
(4)
|
(6)
|
0
|
10
|
(5)
|
|
Non-Reccuring Items |
(260)
|
(231)
|
(240)
|
(30)
|
(9)
|
(6)
|
(1)
|
(2)
|
3
|
(9)
|
(12)
|
(9)
|
(18)
|
(6)
|
(3)
|
(4)
|
0
|
(1)
|
(1)
|
(2)
|
(1)
|
(11)
|
(12)
|
(11)
|
(13)
|
(4)
|
(2)
|
(3)
|
(2)
|
(0)
|
(1)
|
0
|
(3)
|
0
|
0
|
(9)
|
(10)
|
0
|
(41)
|
(38)
|
(35)
|
|
Total Other Income |
(2)
|
(2)
|
(2)
|
3
|
1
|
2
|
2
|
0
|
0
|
(2)
|
(2)
|
0
|
(0)
|
(1)
|
(0)
|
0
|
0
|
(0)
|
0
|
(1)
|
1
|
(3)
|
0
|
(2)
|
3
|
3
|
(0)
|
3
|
1
|
37
|
37
|
36
|
1
|
1
|
1
|
1
|
6
|
6
|
6
|
6
|
10
|
|
Pre-Tax Income |
(253)
N/A
|
(195)
+23%
|
(201)
-3%
|
36
N/A
|
107
+196%
|
134
+25%
|
161
+20%
|
175
+9%
|
153
-12%
|
139
-9%
|
131
-6%
|
133
+2%
|
132
-1%
|
144
+9%
|
160
+12%
|
190
+18%
|
215
+13%
|
222
+3%
|
229
+4%
|
231
+1%
|
232
+1%
|
234
+1%
|
244
+4%
|
265
+9%
|
271
+2%
|
290
+7%
|
290
0%
|
300
+3%
|
324
+8%
|
359
+11%
|
611
+71%
|
934
+53%
|
1 148
+23%
|
1 274
+11%
|
1 124
-12%
|
928
-17%
|
776
-16%
|
687
-11%
|
619
-10%
|
543
-12%
|
464
-15%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
26
|
20
|
(15)
|
(8)
|
(1)
|
(5)
|
(7)
|
(3)
|
(5)
|
(2)
|
(3)
|
(3)
|
(3)
|
(6)
|
(6)
|
(6)
|
(9)
|
(1)
|
1
|
2
|
(2)
|
(3)
|
(6)
|
(16)
|
(14)
|
(24)
|
(15)
|
(19)
|
125
|
118
|
59
|
1
|
(201)
|
(212)
|
(189)
|
(166)
|
(131)
|
(128)
|
(118)
|
(111)
|
(99)
|
|
Income from Continuing Operations |
(228)
|
(175)
|
(216)
|
28
|
106
|
129
|
154
|
172
|
148
|
137
|
129
|
130
|
128
|
137
|
154
|
183
|
206
|
221
|
230
|
234
|
230
|
231
|
238
|
249
|
258
|
265
|
275
|
280
|
450
|
476
|
670
|
935
|
947
|
1 062
|
935
|
762
|
645
|
559
|
501
|
431
|
365
|
|
Net Income (Common) |
(228)
N/A
|
(175)
+23%
|
(216)
-23%
|
28
N/A
|
74
+163%
|
93
+25%
|
115
+23%
|
129
+12%
|
9
-93%
|
(3)
N/A
|
(21)
-600%
|
(19)
+11%
|
119
N/A
|
134
+12%
|
163
+22%
|
195
+20%
|
206
+6%
|
221
+7%
|
230
+4%
|
214
-7%
|
209
-2%
|
210
+1%
|
218
+4%
|
250
+15%
|
258
+3%
|
264
+3%
|
273
+3%
|
278
+2%
|
450
+62%
|
476
+6%
|
670
+41%
|
935
+40%
|
947
+1%
|
1 062
+12%
|
935
-12%
|
762
-18%
|
645
-15%
|
559
-13%
|
501
-10%
|
431
-14%
|
365
-15%
|
|
EPS (Diluted) |
-1.43
N/A
|
-1.1
+23%
|
-1.33
-21%
|
0.18
N/A
|
0.45
+150%
|
0.56
+24%
|
0.69
+23%
|
0.77
+12%
|
0.05
-94%
|
-0.01
N/A
|
-0.12
-1 100%
|
-0.11
+8%
|
0.71
N/A
|
0.82
+15%
|
0.98
+20%
|
1.17
+19%
|
1.24
+6%
|
1.33
+7%
|
1.38
+4%
|
1.26
-9%
|
1.23
-2%
|
1.24
+1%
|
1.28
+3%
|
1.47
+15%
|
1.52
+3%
|
1.57
+3%
|
1.62
+3%
|
1.65
+2%
|
2.66
+61%
|
2.8
+5%
|
3.93
+40%
|
5.41
+38%
|
5.51
+2%
|
6.18
+12%
|
5.45
-12%
|
4.49
-18%
|
3.78
-16%
|
3.35
-11%
|
3.04
-9%
|
2.65
-13%
|
2.23
-16%
|