Sandoz Group AG
SIX:SDZ
Income Statement
Earnings Waterfall
Sandoz Group AG
Revenue
|
9.1B
USD
|
Cost of Revenue
|
-4.8B
USD
|
Gross Profit
|
4.3B
USD
|
Operating Expenses
|
-2.9B
USD
|
Operating Income
|
1.4B
USD
|
Other Expenses
|
-522m
USD
|
Net Income
|
848m
USD
|
Income Statement
Sandoz Group AG
Dec-2020 | Dec-2021 | Dec-2022 | ||
---|---|---|---|---|
Revenue | ||||
Revenue |
9 658
N/A
|
9 678
+0%
|
9 099
-6%
|
|
Gross Profit | ||||
Cost of Revenue |
(4 917)
|
(4 992)
|
(4 801)
|
|
Gross Profit |
4 741
N/A
|
4 686
-1%
|
4 298
-8%
|
|
Operating Income | ||||
Operating Expenses |
(2 824)
|
(2 988)
|
(2 928)
|
|
Selling, General & Administrative |
(2 101)
|
(2 127)
|
(2 127)
|
|
Research & Development |
(861)
|
(902)
|
(831)
|
|
Other Operating Expenses |
138
|
41
|
30
|
|
Operating Income |
1 917
N/A
|
1 698
-11%
|
1 370
-19%
|
|
Pre-Tax Income | ||||
Interest Income Expense |
(88)
|
(71)
|
(103)
|
|
Non-Reccuring Items |
(1 115)
|
(304)
|
(131)
|
|
Total Other Income |
(8)
|
(10)
|
(34)
|
|
Pre-Tax Income |
706
N/A
|
1 313
+86%
|
1 102
-16%
|
|
Net Income | ||||
Tax Provision |
(242)
|
(403)
|
(252)
|
|
Income from Continuing Operations |
464
|
910
|
850
|
|
Income to Minority Interest |
(2)
|
(2)
|
(2)
|
|
Net Income (Common) |
462
N/A
|
908
+97%
|
848
-7%
|
|
EPS (Diluted) |
1.07
N/A
|
2.11
+97%
|
1.97
-7%
|