Vontobel Holding AG
SIX:VONN
Income Statement
Earnings Waterfall
Vontobel Holding AG
Revenue
|
1.7B
CHF
|
Cost of Revenue
|
-395.4m
CHF
|
Gross Profit
|
1.3B
CHF
|
Operating Expenses
|
-1B
CHF
|
Operating Income
|
263.1m
CHF
|
Other Expenses
|
-48.4m
CHF
|
Net Income
|
214.7m
CHF
|
Income Statement
Vontobel Holding AG
Dec-2003 | Jun-2004 | Dec-2004 | Jun-2005 | Dec-2005 | Jun-2006 | Dec-2006 | Jun-2007 | Dec-2007 | Jun-2008 | Dec-2008 | Jun-2009 | Dec-2009 | Jun-2010 | Dec-2010 | Jun-2011 | Dec-2011 | Jun-2012 | Dec-2012 | Jun-2013 | Dec-2013 | Jun-2014 | Dec-2014 | Jun-2015 | Dec-2015 | Jun-2016 | Dec-2016 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
445
N/A
|
484
+9%
|
458
-5%
|
498
+9%
|
625
+25%
|
739
+18%
|
863
+17%
|
1 027
+19%
|
1 044
+2%
|
949
-9%
|
792
-17%
|
677
-15%
|
777
+15%
|
830
+7%
|
812
-2%
|
819
+1%
|
744
-9%
|
709
-5%
|
763
+8%
|
902
+18%
|
1 005
+11%
|
989
-2%
|
1 045
+6%
|
1 134
+9%
|
1 181
+4%
|
1 160
-2%
|
1 158
0%
|
1 197
+3%
|
1 274
+6%
|
1 370
+8%
|
1 430
+4%
|
1 481
+4%
|
1 555
+5%
|
1 571
+1%
|
1 614
+3%
|
1 827
+13%
|
1 945
+6%
|
1 825
-6%
|
1 656
-9%
|
1 656
+0%
|
1 696
+2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(24)
|
(19)
|
(12)
|
(16)
|
(19)
|
(23)
|
(28)
|
(41)
|
(56)
|
(62)
|
(63)
|
(40)
|
(13)
|
(8)
|
(7)
|
(6)
|
(7)
|
(8)
|
(7)
|
(81)
|
(161)
|
(160)
|
(160)
|
(177)
|
(192)
|
(189)
|
(191)
|
(206)
|
(224)
|
(249)
|
(274)
|
(289)
|
(299)
|
(321)
|
(355)
|
(413)
|
(408)
|
(384)
|
(379)
|
(366)
|
(395)
|
|
Gross Profit |
422
N/A
|
464
+10%
|
446
-4%
|
482
+8%
|
606
+26%
|
716
+18%
|
835
+17%
|
987
+18%
|
988
+0%
|
888
-10%
|
729
-18%
|
637
-13%
|
764
+20%
|
822
+8%
|
805
-2%
|
814
+1%
|
738
-9%
|
701
-5%
|
756
+8%
|
821
+9%
|
844
+3%
|
829
-2%
|
885
+7%
|
957
+8%
|
990
+3%
|
971
-2%
|
966
-1%
|
991
+3%
|
1 050
+6%
|
1 121
+7%
|
1 156
+3%
|
1 192
+3%
|
1 256
+5%
|
1 251
0%
|
1 259
+1%
|
1 414
+12%
|
1 537
+9%
|
1 441
-6%
|
1 277
-11%
|
1 290
+1%
|
1 301
+1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(342)
|
(346)
|
(354)
|
(362)
|
(411)
|
(464)
|
(539)
|
(635)
|
(668)
|
(662)
|
(618)
|
(577)
|
(633)
|
(670)
|
(657)
|
(661)
|
(619)
|
(606)
|
(625)
|
(672)
|
(693)
|
(679)
|
(716)
|
(751)
|
(763)
|
(745)
|
(754)
|
(782)
|
(797)
|
(826)
|
(880)
|
(932)
|
(953)
|
(942)
|
(938)
|
(1 018)
|
(1 068)
|
(1 026)
|
(1 008)
|
(1 054)
|
(1 038)
|
|
Selling, General & Administrative |
(277)
|
(303)
|
(325)
|
(338)
|
(386)
|
(441)
|
(506)
|
(595)
|
(626)
|
(610)
|
(556)
|
(501)
|
(559)
|
(596)
|
(589)
|
(602)
|
(552)
|
(541)
|
(561)
|
(601)
|
(630)
|
(622)
|
(648)
|
(684)
|
(696)
|
(675)
|
(675)
|
(706)
|
(738)
|
(762)
|
(817)
|
(853)
|
(854)
|
(848)
|
(840)
|
(915)
|
(960)
|
(917)
|
(904)
|
(946)
|
(931)
|
|
Depreciation & Amortization |
(36)
|
(34)
|
(27)
|
(21)
|
(21)
|
(26)
|
(31)
|
(35)
|
(39)
|
(46)
|
(53)
|
(59)
|
(61)
|
(63)
|
(61)
|
(59)
|
(60)
|
(58)
|
(56)
|
(57)
|
(56)
|
(58)
|
(62)
|
(63)
|
(66)
|
(65)
|
(61)
|
(60)
|
(60)
|
(63)
|
(68)
|
(87)
|
(99)
|
(96)
|
(98)
|
(99)
|
(98)
|
(99)
|
(103)
|
(106)
|
(106)
|
|
Other Operating Expenses |
(30)
|
(10)
|
(1)
|
(3)
|
(4)
|
3
|
(1)
|
(5)
|
(3)
|
(6)
|
(9)
|
(17)
|
(13)
|
(11)
|
(7)
|
(0)
|
(7)
|
(7)
|
(8)
|
(15)
|
(7)
|
1
|
(6)
|
(5)
|
(2)
|
(6)
|
(19)
|
(16)
|
1
|
(1)
|
5
|
8
|
0
|
2
|
(0)
|
(4)
|
(10)
|
(8)
|
(1)
|
(2)
|
(1)
|
|
Operating Income |
80
N/A
|
118
+49%
|
93
-22%
|
121
+31%
|
195
+62%
|
252
+29%
|
296
+18%
|
352
+19%
|
321
-9%
|
226
-30%
|
111
-51%
|
60
-46%
|
132
+119%
|
152
+16%
|
149
-2%
|
153
+3%
|
119
-22%
|
95
-20%
|
131
+37%
|
149
+14%
|
151
+1%
|
150
-1%
|
169
+13%
|
206
+22%
|
226
+10%
|
226
0%
|
213
-6%
|
210
-1%
|
253
+21%
|
295
+17%
|
276
-7%
|
261
-6%
|
303
+16%
|
309
+2%
|
321
+4%
|
396
+23%
|
469
+18%
|
415
-12%
|
268
-35%
|
236
-12%
|
263
+11%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
4
|
1
|
(1)
|
6
|
111
|
107
|
7
|
3
|
1
|
5
|
5
|
6
|
1
|
3
|
1
|
(1)
|
(1)
|
1
|
(0)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
0
|
21
|
21
|
(2)
|
(2)
|
(0)
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
0
|
0
|
0
|
(0)
|
|
Gain/Loss on Disposition of Assets |
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)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
44
|
7
|
11
|
11
|
19
|
20
|
5
|
(6)
|
3
|
32
|
27
|
8
|
21
|
24
|
25
|
18
|
6
|
16
|
19
|
14
|
1
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
124
N/A
|
125
+1%
|
103
-17%
|
132
+27%
|
214
+63%
|
272
+27%
|
302
+11%
|
346
+15%
|
323
-7%
|
258
-20%
|
137
-47%
|
68
-50%
|
152
+123%
|
174
+15%
|
173
-1%
|
170
-2%
|
147
-14%
|
133
-10%
|
148
+12%
|
161
+9%
|
153
-5%
|
153
N/A
|
173
+13%
|
207
+20%
|
224
+8%
|
231
+3%
|
321
+39%
|
314
-2%
|
259
-17%
|
298
+15%
|
276
-7%
|
265
-4%
|
307
+16%
|
313
+2%
|
321
+2%
|
398
+24%
|
467
+17%
|
414
-11%
|
267
-35%
|
237
-11%
|
263
+11%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(22)
|
(22)
|
(23)
|
(27)
|
(31)
|
(41)
|
(42)
|
(49)
|
(55)
|
(45)
|
(24)
|
(8)
|
(14)
|
(19)
|
(26)
|
(24)
|
(33)
|
(34)
|
(24)
|
(24)
|
(31)
|
(34)
|
(38)
|
(48)
|
(44)
|
(43)
|
(57)
|
(54)
|
(50)
|
(58)
|
(44)
|
(34)
|
(42)
|
(50)
|
(62)
|
(76)
|
(83)
|
(71)
|
(38)
|
(31)
|
(48)
|
|
Income from Continuing Operations |
102
|
103
|
81
|
104
|
183
|
231
|
260
|
298
|
268
|
213
|
113
|
60
|
138
|
155
|
147
|
147
|
114
|
99
|
124
|
137
|
122
|
120
|
135
|
159
|
180
|
188
|
264
|
260
|
209
|
240
|
232
|
231
|
265
|
263
|
259
|
322
|
384
|
343
|
230
|
206
|
215
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
(2)
|
(3)
|
(6)
|
(5)
|
(1)
|
(0)
|
1
|
1
|
1
|
1
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(3)
|
(5)
|
(5)
|
(5)
|
(7)
|
(9)
|
(12)
|
(13)
|
(14)
|
(15)
|
(17)
|
(19)
|
(10)
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
102
N/A
|
103
+2%
|
81
-22%
|
104
+29%
|
183
+75%
|
229
+25%
|
256
+12%
|
292
+14%
|
264
-10%
|
212
-20%
|
113
-47%
|
61
-46%
|
139
+127%
|
155
+12%
|
148
-5%
|
146
-1%
|
114
-22%
|
99
-13%
|
124
+25%
|
137
+10%
|
122
-11%
|
120
-2%
|
135
+12%
|
158
+18%
|
177
+12%
|
183
+3%
|
260
+42%
|
255
-2%
|
202
-21%
|
231
+14%
|
221
-5%
|
218
-1%
|
251
+15%
|
248
-1%
|
243
-2%
|
303
+25%
|
374
+23%
|
343
-8%
|
230
-33%
|
206
-10%
|
215
+4%
|
|
EPS (Diluted) |
1.57
N/A
|
1.74
+11%
|
1.36
-22%
|
1.62
+19%
|
2.85
+76%
|
3.55
+25%
|
3.92
+10%
|
4.5
+15%
|
4.06
-10%
|
3.28
-19%
|
1.76
-46%
|
0.94
-47%
|
2.11
+124%
|
2.38
+13%
|
2.26
-5%
|
2.24
-1%
|
1.75
-22%
|
1.53
-13%
|
1.92
+25%
|
2.12
+10%
|
1.89
-11%
|
1.85
-2%
|
2.19
+18%
|
2.79
+27%
|
3.11
+11%
|
3.26
+5%
|
4.59
+41%
|
4.52
-2%
|
3.56
-21%
|
4.05
+14%
|
3.88
-4%
|
3.82
-2%
|
4.39
+15%
|
4.36
-1%
|
4.25
-3%
|
5.29
+24%
|
6.5
+23%
|
6.03
-7%
|
4.01
-33%
|
3.59
-10%
|
3.75
+4%
|