Tessenderlo Group NV
XBRU:TESB
Income Statement
Earnings Waterfall
Tessenderlo Group NV
Revenue
|
2.9B
EUR
|
Cost of Revenue
|
-2.4B
EUR
|
Gross Profit
|
558.2m
EUR
|
Operating Expenses
|
-440.8m
EUR
|
Operating Income
|
117.4m
EUR
|
Other Expenses
|
-7.9m
EUR
|
Net Income
|
109.5m
EUR
|
Income Statement
Tessenderlo Group NV
Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | 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 |
2 238
N/A
|
2 281
+2%
|
2 328
+2%
|
2 372
+2%
|
2 406
+1%
|
2 457
+2%
|
2 611
+6%
|
2 719
+4%
|
2 765
+2%
|
2 662
-4%
|
2 418
-9%
|
2 226
-8%
|
2 094
-6%
|
2 020
-4%
|
2 038
+1%
|
2 037
0%
|
2 024
-1%
|
2 108
+4%
|
2 120
+1%
|
2 137
+1%
|
2 126
-1%
|
2 116
0%
|
2 117
+0%
|
2 115
0%
|
2 130
+1%
|
2 071
-3%
|
2 051
-1%
|
1 948
-5%
|
1 790
-8%
|
845
-53%
|
1 621
+92%
|
1 701
+5%
|
1 743
+2%
|
1 753
+1%
|
1 737
-1%
|
1 823
+5%
|
2 082
+14%
|
2 400
+15%
|
2 588
+8%
|
2 874
+11%
|
2 928
+2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(1 804)
|
(1 810)
|
(1 830)
|
(1 849)
|
(1 874)
|
(1 919)
|
(2 022)
|
(2 091)
|
(2 151)
|
(2 111)
|
(1 976)
|
(1 886)
|
(1 813)
|
(1 734)
|
(1 713)
|
(1 680)
|
(1 632)
|
(1 684)
|
(1 692)
|
(1 702)
|
(1 690)
|
(1 686)
|
(1 691)
|
(1 697)
|
(1 710)
|
(1 663)
|
(1 643)
|
(1 559)
|
(1 431)
|
(634)
|
(1 236)
|
(1 292)
|
(1 306)
|
(1 281)
|
(1 256)
|
(1 337)
|
(1 535)
|
(1 767)
|
(1 920)
|
(2 231)
|
(2 370)
|
|
Gross Profit |
435
N/A
|
470
+8%
|
498
+6%
|
523
+5%
|
532
+2%
|
538
+1%
|
588
+9%
|
628
+7%
|
615
-2%
|
551
-10%
|
442
-20%
|
340
-23%
|
281
-17%
|
286
+2%
|
325
+14%
|
357
+10%
|
392
+10%
|
424
+8%
|
429
+1%
|
435
+1%
|
436
+0%
|
430
-1%
|
426
-1%
|
418
-2%
|
420
+0%
|
409
-3%
|
408
0%
|
389
-4%
|
359
-8%
|
211
-41%
|
385
+83%
|
409
+6%
|
437
+7%
|
472
+8%
|
482
+2%
|
486
+1%
|
547
+13%
|
633
+16%
|
668
+5%
|
643
-4%
|
558
-13%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(362)
|
(372)
|
(377)
|
(375)
|
(380)
|
(368)
|
(366)
|
(382)
|
(375)
|
(373)
|
(428)
|
(404)
|
(332)
|
(324)
|
(256)
|
(251)
|
(318)
|
(323)
|
(323)
|
(327)
|
(332)
|
(339)
|
(344)
|
(348)
|
(416)
|
(414)
|
(415)
|
(404)
|
(314)
|
(148)
|
(287)
|
(294)
|
(302)
|
(300)
|
(298)
|
(299)
|
(324)
|
(346)
|
(348)
|
(419)
|
(441)
|
|
Selling, General & Administrative |
(348)
|
(354)
|
(358)
|
(356)
|
(368)
|
(357)
|
(350)
|
(364)
|
(349)
|
(348)
|
(344)
|
(333)
|
(323)
|
(314)
|
(309)
|
(296)
|
(304)
|
(309)
|
(310)
|
(315)
|
(321)
|
(325)
|
(330)
|
(332)
|
(330)
|
(327)
|
(328)
|
(316)
|
(294)
|
(139)
|
(263)
|
(278)
|
(271)
|
(279)
|
(266)
|
(279)
|
(297)
|
(332)
|
(340)
|
(390)
|
(395)
|
|
Research & Development |
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
|
(11)
|
0
|
(12)
|
0
|
(12)
|
0
|
(10)
|
0
|
(13)
|
0
|
(30)
|
|
Depreciation & Amortization |
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
|
(10)
|
0
|
(13)
|
0
|
(12)
|
0
|
(11)
|
0
|
(11)
|
0
|
(16)
|
|
Other Operating Expenses |
(14)
|
(19)
|
(19)
|
(20)
|
(12)
|
(11)
|
(15)
|
(19)
|
(27)
|
(25)
|
(84)
|
(72)
|
(9)
|
(9)
|
53
|
45
|
(15)
|
(14)
|
(13)
|
(12)
|
(12)
|
(14)
|
(14)
|
(16)
|
(86)
|
(86)
|
(87)
|
(88)
|
(19)
|
(9)
|
(5)
|
(16)
|
(7)
|
(20)
|
(9)
|
(20)
|
(6)
|
(15)
|
16
|
(29)
|
(1)
|
|
Operating Income |
72
N/A
|
98
+36%
|
121
+23%
|
148
+22%
|
152
+3%
|
171
+12%
|
223
+31%
|
246
+10%
|
239
-3%
|
178
-25%
|
14
-92%
|
(64)
N/A
|
(51)
+20%
|
(38)
+26%
|
69
N/A
|
106
+54%
|
73
-31%
|
102
+39%
|
106
+5%
|
108
+2%
|
104
-4%
|
91
-12%
|
83
-9%
|
70
-15%
|
4
-95%
|
(5)
N/A
|
(8)
-54%
|
(14)
-86%
|
46
N/A
|
63
+37%
|
98
+57%
|
115
+17%
|
135
+17%
|
172
+28%
|
183
+6%
|
187
+2%
|
223
+19%
|
287
+29%
|
321
+12%
|
225
-30%
|
117
-48%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
11
|
11
|
9
|
8
|
6
|
6
|
8
|
(3)
|
(10)
|
(15)
|
(20)
|
(13)
|
(10)
|
(12)
|
(16)
|
(17)
|
(27)
|
(26)
|
(25)
|
(27)
|
(20)
|
(20)
|
(20)
|
(20)
|
(17)
|
(19)
|
(21)
|
(20)
|
(23)
|
8
|
8
|
(12)
|
(2)
|
(10)
|
(41)
|
(27)
|
6
|
13
|
4
|
(8)
|
(0)
|
|
Non-Reccuring Items |
(77)
|
(30)
|
6
|
27
|
35
|
(7)
|
(13)
|
(11)
|
(27)
|
(29)
|
(50)
|
(49)
|
(100)
|
(99)
|
(60)
|
(62)
|
3
|
6
|
(9)
|
(7)
|
2
|
(8)
|
(39)
|
(85)
|
(167)
|
(162)
|
(178)
|
(143)
|
(64)
|
(3)
|
12
|
9
|
(11)
|
(2)
|
(7)
|
(10)
|
3
|
10
|
(32)
|
(22)
|
3
|
|
Total Other Income |
(18)
|
(20)
|
(20)
|
(19)
|
(18)
|
(16)
|
(16)
|
(5)
|
0
|
5
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(2)
|
0
|
(5)
|
(0)
|
(2)
|
0
|
(1)
|
0
|
(3)
|
(0)
|
(4)
|
|
Pre-Tax Income |
(12)
N/A
|
60
N/A
|
116
+95%
|
163
+40%
|
176
+8%
|
153
-13%
|
203
+32%
|
228
+12%
|
202
-11%
|
139
-31%
|
(49)
N/A
|
(126)
-158%
|
(161)
-28%
|
(149)
+8%
|
(6)
+96%
|
27
N/A
|
49
+80%
|
82
+67%
|
72
-11%
|
75
+3%
|
86
+16%
|
63
-27%
|
24
-61%
|
(34)
N/A
|
(181)
-426%
|
(187)
-3%
|
(207)
-11%
|
(178)
+14%
|
(42)
+77%
|
67
N/A
|
116
+73%
|
112
-3%
|
117
+4%
|
160
+37%
|
134
-17%
|
150
+13%
|
231
+54%
|
310
+34%
|
289
-7%
|
195
-33%
|
116
-40%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(13)
|
(40)
|
(48)
|
(53)
|
(47)
|
(35)
|
(47)
|
(61)
|
(62)
|
(42)
|
(19)
|
(2)
|
(5)
|
(14)
|
(20)
|
(20)
|
(16)
|
(19)
|
(22)
|
(21)
|
(28)
|
(27)
|
(26)
|
(24)
|
(18)
|
(16)
|
(17)
|
(18)
|
(23)
|
(13)
|
(24)
|
(28)
|
(19)
|
(24)
|
(35)
|
(40)
|
(43)
|
(55)
|
(62)
|
(48)
|
(2)
|
|
Income from Continuing Operations |
(24)
|
20
|
68
|
110
|
129
|
119
|
156
|
167
|
140
|
97
|
(68)
|
(129)
|
(167)
|
(163)
|
(26)
|
7
|
33
|
63
|
50
|
53
|
58
|
36
|
(2)
|
(59)
|
(198)
|
(203)
|
(224)
|
(195)
|
(65)
|
55
|
92
|
85
|
98
|
136
|
99
|
110
|
188
|
255
|
227
|
147
|
114
|
|
Income to Minority Interest |
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
1
|
(0)
|
(0)
|
(1)
|
(2)
|
0
|
1
|
0
|
(1)
|
(1)
|
0
|
(3)
|
(5)
|
|
Net Income (Common) |
(24)
N/A
|
20
N/A
|
68
+245%
|
110
+62%
|
129
+17%
|
119
-8%
|
156
+31%
|
168
+7%
|
141
-16%
|
97
-31%
|
(68)
N/A
|
(129)
-89%
|
(167)
-30%
|
(166)
+1%
|
(37)
+78%
|
(11)
+69%
|
21
N/A
|
56
+171%
|
(105)
N/A
|
(94)
+10%
|
(96)
-1%
|
(120)
-26%
|
(2)
+98%
|
(59)
-2 710%
|
(199)
-237%
|
(203)
-2%
|
(224)
-10%
|
(195)
+13%
|
(64)
+67%
|
55
N/A
|
92
+68%
|
83
-9%
|
96
+16%
|
136
+42%
|
99
-27%
|
110
+11%
|
188
+70%
|
254
+35%
|
227
-11%
|
144
-37%
|
110
-24%
|
|
EPS (Diluted) |
-0.83
N/A
|
0.67
N/A
|
2.33
+248%
|
3.68
+58%
|
4.46
+21%
|
4.04
-9%
|
5.33
+32%
|
5.58
+5%
|
4.76
-15%
|
3.29
-31%
|
-1.83
N/A
|
-4.64
-154%
|
-5.47
-18%
|
-5.3
+3%
|
-1.17
+78%
|
-0.37
+68%
|
0.69
N/A
|
1.77
+157%
|
-3.23
N/A
|
-2.98
+8%
|
-2.6
+13%
|
-3.82
-47%
|
-0.05
+99%
|
-1.75
-3 400%
|
-5.9
-237%
|
-6.02
-2%
|
-6.65
-10%
|
-5.8
+13%
|
-1.9
+67%
|
1.27
N/A
|
2.13
+68%
|
1.93
-9%
|
2.23
+16%
|
3.15
+41%
|
2.3
-27%
|
2.56
+11%
|
4.37
+71%
|
5.9
+35%
|
5.27
-11%
|
2.26
-57%
|
1.74
-23%
|