Wienerberger AG
VSE:WIE
Income Statement
Earnings Waterfall
Wienerberger AG
Revenue
|
4.2B
EUR
|
Cost of Revenue
|
-2.6B
EUR
|
Gross Profit
|
1.6B
EUR
|
Operating Expenses
|
-1.1B
EUR
|
Operating Income
|
494.7m
EUR
|
Other Expenses
|
-160.3m
EUR
|
Net Income
|
334.4m
EUR
|
Income Statement
Wienerberger 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 |
2 663
N/A
|
2 756
+3%
|
2 752
0%
|
2 777
+1%
|
2 834
+2%
|
2 862
+1%
|
2 960
+3%
|
2 969
+0%
|
2 972
+0%
|
2 971
0%
|
2 966
0%
|
2 969
+0%
|
2 974
+0%
|
3 023
+2%
|
3 034
+0%
|
3 055
+1%
|
3 120
+2%
|
3 135
+0%
|
3 198
+2%
|
3 254
+2%
|
3 305
+2%
|
3 407
+3%
|
3 435
+1%
|
3 466
+1%
|
3 466
+0%
|
3 483
+0%
|
3 371
-3%
|
3 357
0%
|
3 355
0%
|
3 358
+0%
|
3 581
+7%
|
3 704
+3%
|
3 971
+7%
|
4 331
+9%
|
4 676
+8%
|
4 923
+5%
|
4 977
+1%
|
4 873
-2%
|
4 607
-5%
|
4 414
-4%
|
4 224
-4%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(1 887)
|
(1 938)
|
(1 932)
|
(1 936)
|
(1 984)
|
(2 001)
|
(2 050)
|
(2 049)
|
(2 028)
|
(2 014)
|
(2 010)
|
(2 009)
|
(2 011)
|
(2 041)
|
(2 050)
|
(2 059)
|
(2 094)
|
(2 091)
|
(2 115)
|
(2 135)
|
(2 146)
|
(2 191)
|
(2 202)
|
(2 212)
|
(2 212)
|
(2 228)
|
(2 180)
|
(2 170)
|
(2 166)
|
(2 173)
|
(2 294)
|
(2 367)
|
(2 532)
|
(2 720)
|
(2 890)
|
(3 011)
|
(3 029)
|
(2 950)
|
(2 804)
|
(2 704)
|
(2 612)
|
|
Gross Profit |
776
N/A
|
817
+5%
|
820
+0%
|
841
+3%
|
851
+1%
|
861
+1%
|
910
+6%
|
920
+1%
|
945
+3%
|
956
+1%
|
957
+0%
|
959
+0%
|
963
+0%
|
982
+2%
|
984
+0%
|
997
+1%
|
1 026
+3%
|
1 044
+2%
|
1 083
+4%
|
1 119
+3%
|
1 159
+4%
|
1 216
+5%
|
1 232
+1%
|
1 254
+2%
|
1 255
+0%
|
1 255
+0%
|
1 192
-5%
|
1 187
0%
|
1 188
+0%
|
1 185
0%
|
1 287
+9%
|
1 338
+4%
|
1 439
+8%
|
1 611
+12%
|
1 786
+11%
|
1 912
+7%
|
1 947
+2%
|
1 923
-1%
|
1 804
-6%
|
1 711
-5%
|
1 613
-6%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(711)
|
(724)
|
(727)
|
(742)
|
(750)
|
(1 024)
|
(764)
|
(767)
|
(777)
|
(783)
|
(789)
|
(780)
|
(765)
|
(779)
|
(769)
|
(779)
|
(832)
|
(850)
|
(881)
|
(896)
|
(911)
|
(913)
|
(907)
|
(917)
|
(892)
|
(905)
|
(874)
|
(871)
|
(883)
|
(871)
|
(937)
|
(955)
|
(1 008)
|
(1 068)
|
(1 128)
|
(1 175)
|
(1 208)
|
(1 205)
|
(1 165)
|
(1 157)
|
(1 118)
|
|
Selling, General & Administrative |
(684)
|
(694)
|
(698)
|
(707)
|
(705)
|
(730)
|
(755)
|
(762)
|
(745)
|
(764)
|
(758)
|
(757)
|
(744)
|
(770)
|
(774)
|
(779)
|
(783)
|
(806)
|
(823)
|
(836)
|
(836)
|
(870)
|
(874)
|
(884)
|
(832)
|
(893)
|
(865)
|
(855)
|
(798)
|
(850)
|
(895)
|
(925)
|
(922)
|
(1 043)
|
(1 106)
|
(1 160)
|
(1 116)
|
(1 186)
|
(1 165)
|
(1 145)
|
(1 039)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
(54)
|
0
|
0
|
0
|
(54)
|
0
|
0
|
0
|
(64)
|
0
|
0
|
0
|
(88)
|
0
|
0
|
0
|
(60)
|
0
|
0
|
0
|
(78)
|
0
|
0
|
0
|
(197)
|
0
|
0
|
0
|
(105)
|
0
|
0
|
0
|
(123)
|
0
|
0
|
0
|
(96)
|
|
Other Operating Expenses |
(27)
|
(31)
|
(29)
|
(35)
|
8
|
(294)
|
(9)
|
(5)
|
22
|
(19)
|
(31)
|
(23)
|
44
|
(9)
|
6
|
1
|
39
|
(44)
|
(58)
|
(60)
|
(14)
|
(43)
|
(33)
|
(33)
|
18
|
(12)
|
(9)
|
(17)
|
111
|
(21)
|
(41)
|
(30)
|
18
|
(26)
|
(22)
|
(15)
|
31
|
(20)
|
0
|
(13)
|
17
|
|
Operating Income |
65
N/A
|
93
+44%
|
93
+0%
|
99
+6%
|
100
+1%
|
(163)
N/A
|
146
N/A
|
153
+5%
|
168
+9%
|
174
+4%
|
168
-4%
|
179
+7%
|
198
+10%
|
204
+3%
|
215
+5%
|
218
+1%
|
194
-11%
|
194
0%
|
202
+4%
|
223
+10%
|
248
+11%
|
303
+22%
|
326
+7%
|
337
+4%
|
363
+8%
|
350
-3%
|
318
-9%
|
316
-1%
|
305
-3%
|
313
+3%
|
350
+12%
|
383
+9%
|
431
+13%
|
543
+26%
|
658
+21%
|
737
+12%
|
740
+0%
|
718
-3%
|
639
-11%
|
554
-13%
|
495
-11%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(59)
|
(58)
|
(58)
|
(59)
|
(45)
|
(49)
|
(47)
|
(45)
|
(52)
|
(33)
|
(30)
|
(27)
|
(27)
|
(30)
|
(31)
|
(31)
|
(29)
|
(33)
|
(34)
|
(35)
|
(37)
|
(38)
|
(38)
|
(37)
|
(41)
|
(35)
|
(33)
|
(32)
|
(39)
|
(32)
|
(32)
|
(33)
|
(38)
|
(35)
|
(36)
|
(38)
|
(30)
|
(37)
|
(44)
|
(48)
|
(46)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
(267)
|
0
|
(276)
|
(276)
|
(5)
|
0
|
6
|
6
|
(7)
|
(8)
|
(15)
|
(13)
|
(16)
|
(11)
|
(5)
|
(6)
|
(11)
|
(12)
|
(12)
|
(12)
|
(2)
|
(116)
|
(117)
|
(114)
|
(117)
|
3
|
(7)
|
(9)
|
(20)
|
(24)
|
(15)
|
(16)
|
(19)
|
(5)
|
(4)
|
(2)
|
(17)
|
|
Total Other Income |
(9)
|
(9)
|
(4)
|
20
|
(4)
|
4
|
(4)
|
(31)
|
(3)
|
(18)
|
(11)
|
(8)
|
(5)
|
(2)
|
(4)
|
(2)
|
(5)
|
(4)
|
(4)
|
(4)
|
(5)
|
(6)
|
(1)
|
(4)
|
(5)
|
(11)
|
(10)
|
(20)
|
0
|
(12)
|
(26)
|
(13)
|
1
|
(14)
|
(4)
|
2
|
(3)
|
4
|
2
|
(11)
|
(7)
|
|
Pre-Tax Income |
(3)
N/A
|
26
N/A
|
31
+18%
|
60
+96%
|
(215)
N/A
|
(208)
+3%
|
(181)
+13%
|
(198)
-9%
|
107
N/A
|
123
+15%
|
132
+8%
|
150
+13%
|
159
+6%
|
164
+3%
|
166
+1%
|
172
+3%
|
145
-16%
|
146
+1%
|
159
+9%
|
178
+12%
|
195
+10%
|
248
+27%
|
275
+11%
|
284
+3%
|
315
+11%
|
188
-40%
|
157
-16%
|
150
-4%
|
149
-1%
|
273
+83%
|
285
+4%
|
327
+15%
|
374
+14%
|
470
+26%
|
603
+28%
|
685
+14%
|
688
+0%
|
679
-1%
|
594
-13%
|
492
-17%
|
424
-14%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(5)
|
(15)
|
(9)
|
(7)
|
(14)
|
(16)
|
(26)
|
(40)
|
(37)
|
(36)
|
(41)
|
(34)
|
(43)
|
(46)
|
(44)
|
(43)
|
(4)
|
(8)
|
(9)
|
(9)
|
(48)
|
(54)
|
(54)
|
(56)
|
(53)
|
(59)
|
(52)
|
(51)
|
(49)
|
(41)
|
(48)
|
(51)
|
(62)
|
(73)
|
(84)
|
(115)
|
(120)
|
(122)
|
(123)
|
(98)
|
(89)
|
|
Income from Continuing Operations |
(8)
|
12
|
22
|
54
|
(230)
|
(225)
|
(207)
|
(238)
|
70
|
87
|
92
|
116
|
115
|
118
|
122
|
129
|
141
|
138
|
151
|
169
|
147
|
194
|
221
|
227
|
263
|
129
|
105
|
99
|
100
|
232
|
237
|
276
|
312
|
397
|
520
|
571
|
569
|
557
|
471
|
395
|
335
|
|
Income to Minority Interest |
2
|
1
|
1
|
1
|
0
|
1
|
1
|
0
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(1)
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
Net Income (Common) |
(39)
N/A
|
(20)
+49%
|
(10)
+51%
|
22
N/A
|
(262)
N/A
|
(256)
+2%
|
(238)
+7%
|
(270)
-13%
|
37
N/A
|
53
+46%
|
58
+8%
|
82
+42%
|
82
+0%
|
88
+8%
|
97
+9%
|
108
+12%
|
123
+14%
|
121
-2%
|
135
+11%
|
154
+14%
|
133
-13%
|
180
+35%
|
207
+15%
|
214
+3%
|
249
+17%
|
116
-53%
|
93
-20%
|
87
-7%
|
89
+2%
|
222
+151%
|
231
+4%
|
273
+18%
|
311
+14%
|
396
+27%
|
519
+31%
|
570
+10%
|
568
0%
|
556
-2%
|
470
-15%
|
394
-16%
|
334
-15%
|
|
EPS (Diluted) |
-0.33
N/A
|
-0.17
+48%
|
-0.08
+53%
|
0.2
N/A
|
-2.26
N/A
|
-2.17
+4%
|
-2.03
+6%
|
-2.34
-15%
|
0.31
N/A
|
0.46
+48%
|
0.49
+7%
|
0.7
+43%
|
0.7
N/A
|
0.75
+7%
|
0.83
+11%
|
0.92
+11%
|
1.05
+14%
|
1.03
-2%
|
1.14
+11%
|
1.31
+15%
|
1.15
-12%
|
1.56
+36%
|
1.8
+15%
|
1.86
+3%
|
2.18
+17%
|
1.01
-54%
|
0.81
-20%
|
0.76
-6%
|
0.79
+4%
|
1.97
+149%
|
2.05
+4%
|
2.42
+18%
|
2.75
+14%
|
3.45
+25%
|
4.57
+32%
|
5.29
+16%
|
5.17
-2%
|
5.24
+1%
|
4.44
-15%
|
3.74
-16%
|
3.17
-15%
|