Umicore SA
XBRU:UMI
Income Statement
Earnings Waterfall
Umicore SA
Revenue
|
18.3B
EUR
|
Cost of Revenue
|
-16.8B
EUR
|
Gross Profit
|
1.4B
EUR
|
Operating Expenses
|
-789.1m
EUR
|
Operating Income
|
637.2m
EUR
|
Other Expenses
|
-252.1m
EUR
|
Net Income
|
385.1m
EUR
|
Income Statement
Umicore SA
Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||
Revenue |
14 944
N/A
|
17 485
+17%
|
19 871
+14%
|
20 710
+4%
|
23 421
+13%
|
24 054
+3%
|
24 266
+1%
|
25 436
+5%
|
22 557
-11%
|
18 266
-19%
|
|
Gross Profit | |||||||||||
Cost of Revenue |
(13 878)
|
(16 448)
|
(18 811)
|
(19 612)
|
(21 917)
|
(22 540)
|
(22 790)
|
(23 852)
|
(20 939)
|
(16 840)
|
|
Gross Profit |
1 065
N/A
|
1 037
-3%
|
1 060
+2%
|
1 099
+4%
|
1 504
+37%
|
1 514
+1%
|
1 476
-3%
|
1 584
+7%
|
1 619
+2%
|
1 426
-12%
|
|
Operating Income | |||||||||||
Operating Expenses |
(590)
|
(561)
|
(647)
|
(674)
|
(795)
|
(564)
|
(745)
|
(736)
|
(871)
|
(789)
|
|
Selling, General & Administrative |
0
|
(48)
|
0
|
(36)
|
0
|
(48)
|
0
|
(59)
|
0
|
(49)
|
|
Depreciation & Amortization |
(256)
|
(244)
|
(353)
|
(268)
|
(337)
|
(280)
|
(356)
|
(286)
|
(305)
|
(299)
|
|
Other Operating Expenses |
(335)
|
(269)
|
(294)
|
(369)
|
(458)
|
(236)
|
(389)
|
(391)
|
(567)
|
(441)
|
|
Operating Income |
475
N/A
|
476
+0%
|
413
-13%
|
425
+3%
|
710
+67%
|
950
+34%
|
732
-23%
|
848
+16%
|
747
-12%
|
637
-15%
|
|
Pre-Tax Income | |||||||||||
Interest Income Expense |
(68)
|
(54)
|
(88)
|
(91)
|
(101)
|
(82)
|
(69)
|
(93)
|
(138)
|
(85)
|
|
Non-Reccuring Items |
0
|
(16)
|
0
|
(123)
|
0
|
(47)
|
0
|
(24)
|
0
|
(47)
|
|
Total Other Income |
0
|
(11)
|
0
|
(16)
|
0
|
(15)
|
(0)
|
(20)
|
0
|
(23)
|
|
Pre-Tax Income |
407
N/A
|
396
-3%
|
325
-18%
|
195
-40%
|
609
+212%
|
806
+32%
|
662
-18%
|
710
+7%
|
609
-14%
|
482
-21%
|
|
Net Income | |||||||||||
Tax Provision |
(96)
|
(97)
|
(85)
|
(59)
|
(160)
|
(179)
|
(130)
|
(138)
|
(127)
|
(105)
|
|
Income from Continuing Operations |
311
|
299
|
240
|
136
|
449
|
627
|
532
|
572
|
482
|
377
|
|
Income to Minority Interest |
(7)
|
(11)
|
(10)
|
(5)
|
(9)
|
(8)
|
(4)
|
(3)
|
2
|
8
|
|
Net Income (Common) |
304
N/A
|
288
-5%
|
230
-20%
|
131
-43%
|
440
+236%
|
619
+41%
|
528
-15%
|
570
+8%
|
484
-15%
|
385
-20%
|
|
EPS (Diluted) |
1.25
N/A
|
1.19
-5%
|
0.95
-20%
|
0.54
-43%
|
1.82
+237%
|
2.56
+41%
|
2.19
-14%
|
2.37
+8%
|
2.01
-15%
|
1.6
-20%
|