CA Immobilien Anlagen AG
VSE:CAI
Income Statement
Earnings Waterfall
CA Immobilien Anlagen AG
Revenue
|
288.9m
EUR
|
Cost of Revenue
|
-77.9m
EUR
|
Gross Profit
|
211m
EUR
|
Operating Expenses
|
-71.4m
EUR
|
Operating Income
|
139.6m
EUR
|
Other Expenses
|
-364.1m
EUR
|
Net Income
|
-224.5m
EUR
|
Income Statement
CA Immobilien Anlagen AG
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 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
255
N/A
|
244
-4%
|
232
-5%
|
216
-7%
|
202
-6%
|
201
-1%
|
199
-1%
|
206
+4%
|
211
+3%
|
219
+4%
|
225
+3%
|
223
-1%
|
226
+1%
|
231
+2%
|
235
+2%
|
238
+1%
|
243
+2%
|
247
+2%
|
251
+2%
|
255
+2%
|
260
+2%
|
267
+2%
|
272
+2%
|
278
+2%
|
281
+1%
|
286
+2%
|
288
+1%
|
294
+2%
|
297
+1%
|
297
+0%
|
297
0%
|
285
-4%
|
253
-11%
|
279
+10%
|
342
+23%
|
346
+1%
|
269
-22%
|
347
+29%
|
284
-18%
|
288
+1%
|
289
+0%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(70)
|
(69)
|
(66)
|
(65)
|
(52)
|
(57)
|
(58)
|
(59)
|
(53)
|
(67)
|
(67)
|
(67)
|
(60)
|
(71)
|
(70)
|
(70)
|
(61)
|
(71)
|
(71)
|
(73)
|
(69)
|
(83)
|
(85)
|
(85)
|
(67)
|
(82)
|
(77)
|
(79)
|
(66)
|
(81)
|
(85)
|
(81)
|
(54)
|
(81)
|
(104)
|
(109)
|
(69)
|
(116)
|
(97)
|
(98)
|
(78)
|
|
Gross Profit |
185
N/A
|
175
-5%
|
166
-5%
|
151
-9%
|
150
-1%
|
143
-4%
|
141
-2%
|
147
+5%
|
158
+7%
|
152
-4%
|
158
+4%
|
157
-1%
|
166
+6%
|
161
-3%
|
165
+3%
|
168
+2%
|
182
+8%
|
176
-3%
|
180
+2%
|
182
+1%
|
191
+5%
|
184
-4%
|
187
+2%
|
193
+3%
|
214
+11%
|
204
-5%
|
211
+3%
|
215
+2%
|
231
+7%
|
217
-6%
|
212
-2%
|
204
-4%
|
199
-3%
|
198
-1%
|
239
+21%
|
237
-1%
|
201
-15%
|
231
+15%
|
187
-19%
|
190
+2%
|
211
+11%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(43)
|
(44)
|
(34)
|
(31)
|
(43)
|
(45)
|
(53)
|
(54)
|
(51)
|
(45)
|
(43)
|
(43)
|
(55)
|
(48)
|
(48)
|
(47)
|
(58)
|
(48)
|
(49)
|
(51)
|
(67)
|
(53)
|
(54)
|
(53)
|
(63)
|
(50)
|
(76)
|
(77)
|
(92)
|
(77)
|
(51)
|
(53)
|
(76)
|
(58)
|
(70)
|
(70)
|
(67)
|
(66)
|
(53)
|
(52)
|
(71)
|
|
Selling, General & Administrative |
(31)
|
0
|
(31)
|
(29)
|
(51)
|
(43)
|
(45)
|
(46)
|
(50)
|
(43)
|
(41)
|
(42)
|
(54)
|
(45)
|
(46)
|
(44)
|
(57)
|
(46)
|
(47)
|
(49)
|
(67)
|
(52)
|
(52)
|
(51)
|
(60)
|
(46)
|
(71)
|
(71)
|
(90)
|
(75)
|
(51)
|
(53)
|
(73)
|
(54)
|
(64)
|
(64)
|
(66)
|
(60)
|
(49)
|
(48)
|
(71)
|
|
Depreciation & Amortization |
(5)
|
(6)
|
(6)
|
(5)
|
(4)
|
(10)
|
(9)
|
(9)
|
(2)
|
(3)
|
(3)
|
0
|
(1)
|
(3)
|
(3)
|
(4)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(3)
|
(3)
|
(4)
|
(4)
|
(5)
|
(7)
|
(7)
|
(4)
|
(6)
|
(4)
|
(3)
|
(2)
|
(5)
|
(7)
|
(7)
|
(2)
|
(7)
|
(5)
|
(4)
|
(2)
|
|
Other Operating Expenses |
(7)
|
(38)
|
3
|
3
|
11
|
8
|
1
|
1
|
1
|
1
|
1
|
(1)
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
4
|
4
|
4
|
(0)
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
|
Operating Income |
142
N/A
|
131
-8%
|
131
+0%
|
119
-9%
|
107
-11%
|
98
-8%
|
88
-10%
|
94
+6%
|
107
+14%
|
107
+0%
|
115
+7%
|
114
0%
|
112
-2%
|
113
+1%
|
117
+4%
|
121
+3%
|
124
+2%
|
129
+4%
|
132
+2%
|
131
0%
|
124
-5%
|
131
+5%
|
132
+1%
|
139
+5%
|
151
+8%
|
154
+2%
|
135
-13%
|
138
+3%
|
138
+0%
|
140
+1%
|
160
+15%
|
151
-6%
|
123
-18%
|
140
+13%
|
169
+21%
|
167
-1%
|
134
-20%
|
165
+23%
|
134
-19%
|
138
+3%
|
140
+1%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(34)
|
(31)
|
(23)
|
(20)
|
(6)
|
(4)
|
39
|
81
|
229
|
238
|
294
|
268
|
145
|
140
|
123
|
129
|
188
|
182
|
159
|
173
|
276
|
240
|
281
|
322
|
396
|
423
|
339
|
279
|
216
|
231
|
367
|
347
|
537
|
642
|
732
|
787
|
(4)
|
(14)
|
(307)
|
(320)
|
(432)
|
|
Non-Reccuring Items |
(4)
|
0
|
(2)
|
(11)
|
(15)
|
(9)
|
(9)
|
0
|
(14)
|
(28)
|
(28)
|
(28)
|
(17)
|
(4)
|
(4)
|
(4)
|
(3)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(2)
|
|
Total Other Income |
0
|
2
|
2
|
2
|
(1)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
(0)
|
(2)
|
(0)
|
0
|
(0)
|
(6)
|
(1)
|
(1)
|
(0)
|
(5)
|
0
|
0
|
0
|
(7)
|
(5)
|
(5)
|
(5)
|
(6)
|
0
|
0
|
0
|
(9)
|
0
|
(0)
|
0
|
(10)
|
0
|
0
|
0
|
(4)
|
|
Pre-Tax Income |
104
N/A
|
103
-1%
|
109
+6%
|
91
-16%
|
85
-7%
|
85
+0%
|
117
+38%
|
174
+49%
|
316
+81%
|
317
+0%
|
380
+20%
|
354
-7%
|
238
-33%
|
249
+5%
|
235
-5%
|
246
+5%
|
303
+23%
|
311
+3%
|
291
-6%
|
304
+5%
|
396
+30%
|
371
-6%
|
413
+11%
|
462
+12%
|
539
+17%
|
572
+6%
|
469
-18%
|
412
-12%
|
348
-15%
|
370
+6%
|
528
+42%
|
498
-6%
|
651
+31%
|
782
+20%
|
901
+15%
|
954
+6%
|
118
-88%
|
151
+28%
|
(172)
N/A
|
(182)
-5%
|
(299)
-65%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(28)
|
(31)
|
(35)
|
(19)
|
(14)
|
(9)
|
(24)
|
(50)
|
(95)
|
(102)
|
(116)
|
(96)
|
(54)
|
(55)
|
(44)
|
(41)
|
(65)
|
(67)
|
(70)
|
(78)
|
(91)
|
(89)
|
(94)
|
(114)
|
(146)
|
(151)
|
(134)
|
(108)
|
(94)
|
(108)
|
(147)
|
(146)
|
(192)
|
(211)
|
(242)
|
(255)
|
(37)
|
(39)
|
49
|
40
|
63
|
|
Income from Continuing Operations |
76
|
72
|
74
|
72
|
71
|
76
|
93
|
125
|
221
|
215
|
265
|
259
|
184
|
194
|
192
|
205
|
238
|
244
|
221
|
227
|
305
|
282
|
319
|
347
|
393
|
421
|
335
|
303
|
254
|
262
|
381
|
352
|
459
|
570
|
659
|
699
|
81
|
112
|
(124)
|
(142)
|
(236)
|
|
Income to Minority Interest |
(0)
|
(0)
|
(0)
|
(1)
|
(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
|
|
Net Income (Common) |
76
N/A
|
72
-5%
|
74
+3%
|
71
-4%
|
71
-1%
|
76
+8%
|
93
+22%
|
125
+34%
|
221
+77%
|
215
-3%
|
265
+23%
|
259
-2%
|
184
-29%
|
194
+5%
|
192
-1%
|
205
+7%
|
238
+16%
|
244
+2%
|
221
-9%
|
227
+3%
|
305
+35%
|
282
-8%
|
319
+13%
|
347
+9%
|
393
+13%
|
421
+7%
|
335
-21%
|
303
-9%
|
254
-16%
|
262
+3%
|
381
+45%
|
357
-6%
|
480
+34%
|
575
+20%
|
665
+16%
|
693
+4%
|
75
-89%
|
106
+41%
|
(131)
N/A
|
(131)
+0%
|
(224)
-72%
|
|
EPS (Diluted) |
0.76
N/A
|
0.72
-5%
|
0.77
+7%
|
0.77
N/A
|
0.76
-1%
|
0.78
+3%
|
0.94
+21%
|
1.26
+34%
|
2.25
+79%
|
2.23
-1%
|
2.75
+23%
|
2.7
-2%
|
1.94
-28%
|
2.07
+7%
|
2.05
-1%
|
2.22
+8%
|
2.51
+13%
|
2.44
-3%
|
2.37
-3%
|
2.44
+3%
|
3.06
+25%
|
3.03
-1%
|
3.42
+13%
|
3.72
+9%
|
4.23
+14%
|
4.26
+1%
|
3.83
-10%
|
3.29
-14%
|
2.55
-22%
|
2.81
+10%
|
3.75
+33%
|
2.74
-27%
|
4.88
+78%
|
5.71
+17%
|
7.12
+25%
|
8.04
+13%
|
0.75
-91%
|
1.07
+43%
|
-1.33
N/A
|
-1.31
+2%
|
-2.28
-74%
|