Adler Real Estate AG
XETRA:ADL
Income Statement
Earnings Waterfall
Adler Real Estate AG
Revenue
|
471m
EUR
|
Cost of Revenue
|
-366.3m
EUR
|
Gross Profit
|
104.7m
EUR
|
Operating Expenses
|
-167.4m
EUR
|
Operating Income
|
-62.7m
EUR
|
Other Expenses
|
-314.1m
EUR
|
Net Income
|
-376.8m
EUR
|
Income Statement
Adler Real Estate AG
Jun-2013 | Sep-2013 | 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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
7
N/A
|
14
+109%
|
19
+41%
|
32
+64%
|
43
+37%
|
74
+72%
|
171
+130%
|
207
+21%
|
250
+21%
|
304
+22%
|
385
+27%
|
424
+10%
|
481
+13%
|
528
+10%
|
288
-46%
|
274
-5%
|
229
-17%
|
167
-27%
|
303
+82%
|
301
-1%
|
353
+17%
|
383
+8%
|
425
+11%
|
634
+49%
|
800
+26%
|
814
+2%
|
904
+11%
|
1 105
+22%
|
975
-12%
|
973
0%
|
1 191
+22%
|
821
-31%
|
844
+3%
|
813
-4%
|
1 766
+117%
|
2 380
+35%
|
2 641
+11%
|
2 600
-2%
|
1 513
-42%
|
858
-43%
|
471
-45%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(5)
|
(8)
|
(11)
|
(18)
|
(25)
|
(46)
|
(137)
|
(160)
|
(184)
|
(223)
|
(270)
|
(290)
|
(330)
|
(359)
|
(179)
|
(173)
|
(138)
|
(92)
|
(173)
|
(160)
|
(183)
|
(188)
|
(213)
|
(407)
|
(584)
|
(598)
|
(684)
|
(889)
|
(744)
|
(740)
|
(968)
|
(600)
|
(635)
|
(612)
|
(1 575)
|
(2 208)
|
(2 504)
|
(2 489)
|
(127)
|
(765)
|
(366)
|
|
Gross Profit |
2
N/A
|
5
+225%
|
8
+58%
|
13
+59%
|
18
+41%
|
28
+54%
|
34
+22%
|
47
+37%
|
65
+39%
|
81
+24%
|
115
+42%
|
133
+16%
|
151
+13%
|
169
+12%
|
109
-36%
|
102
-6%
|
91
-11%
|
75
-18%
|
131
+75%
|
141
+8%
|
170
+21%
|
195
+15%
|
212
+8%
|
227
+7%
|
216
-5%
|
216
+0%
|
220
+2%
|
217
-1%
|
231
+7%
|
233
+1%
|
223
-4%
|
221
-1%
|
208
-6%
|
201
-4%
|
191
-5%
|
172
-10%
|
136
-21%
|
112
-18%
|
1 386
+1 143%
|
93
-93%
|
105
+13%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
0
|
(0)
|
(3)
|
19
|
18
|
14
|
3
|
17
|
27
|
21
|
(39)
|
(30)
|
(49)
|
(50)
|
(40)
|
(41)
|
(39)
|
(39)
|
(54)
|
(61)
|
(80)
|
(88)
|
(94)
|
(96)
|
(92)
|
(94)
|
(113)
|
(128)
|
(136)
|
(138)
|
(109)
|
(113)
|
(100)
|
(94)
|
(12)
|
(83)
|
(124)
|
(156)
|
(101)
|
(210)
|
(167)
|
|
Selling, General & Administrative |
(1)
|
(1)
|
(2)
|
(1)
|
(2)
|
(3)
|
(11)
|
(7)
|
(9)
|
(11)
|
(20)
|
(15)
|
(17)
|
(18)
|
(36)
|
(17)
|
(17)
|
(18)
|
(43)
|
(22)
|
(25)
|
(29)
|
(79)
|
(39)
|
(42)
|
(47)
|
(87)
|
(68)
|
(82)
|
(85)
|
(93)
|
(78)
|
(64)
|
(53)
|
(59)
|
(37)
|
(33)
|
(30)
|
(58)
|
(24)
|
(23)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(5)
|
(6)
|
(6)
|
(7)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(36)
|
(84)
|
(144)
|
(8)
|
(113)
|
0
|
|
Other Operating Expenses |
1
|
1
|
(2)
|
21
|
20
|
17
|
14
|
25
|
37
|
34
|
(18)
|
(14)
|
(31)
|
(32)
|
(3)
|
(24)
|
(22)
|
(21)
|
(10)
|
(38)
|
(54)
|
(58)
|
(14)
|
(55)
|
(47)
|
(41)
|
(21)
|
(53)
|
(48)
|
(47)
|
(11)
|
(30)
|
(31)
|
(36)
|
51
|
(10)
|
(7)
|
18
|
(35)
|
(73)
|
(145)
|
|
Operating Income |
2
N/A
|
5
+189%
|
5
-6%
|
33
+563%
|
37
+13%
|
42
+14%
|
38
-11%
|
64
+70%
|
92
+44%
|
102
+11%
|
76
-26%
|
104
+36%
|
102
-2%
|
119
+17%
|
69
-42%
|
61
-12%
|
52
-14%
|
36
-31%
|
76
+111%
|
80
+5%
|
90
+12%
|
107
+18%
|
118
+10%
|
130
+11%
|
124
-5%
|
123
-1%
|
106
-13%
|
89
-16%
|
95
+7%
|
96
+1%
|
114
+19%
|
108
-5%
|
108
+1%
|
107
-1%
|
179
+67%
|
89
-50%
|
13
-86%
|
(45)
N/A
|
1 285
N/A
|
(117)
N/A
|
(63)
+46%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
46
|
51
|
62
|
54
|
107
|
89
|
97
|
76
|
(37)
|
(31)
|
(19)
|
(39)
|
(16)
|
62
|
118
|
124
|
122
|
33
|
146
|
161
|
249
|
367
|
336
|
309
|
330
|
384
|
251
|
248
|
265
|
133
|
179
|
273
|
238
|
101
|
2
|
(85)
|
(230)
|
(257)
|
(1 614)
|
(309)
|
(505)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
42
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(3)
|
(4)
|
(5)
|
(17)
|
0
|
0
|
0
|
(50)
|
0
|
0
|
(21)
|
(197)
|
0
|
0
|
|
Total Other Income |
0
|
0
|
(3)
|
(1)
|
(3)
|
(4)
|
(1)
|
16
|
14
|
13
|
(4)
|
(7)
|
(7)
|
(11)
|
(28)
|
(30)
|
(31)
|
(25)
|
(64)
|
(96)
|
(102)
|
(103)
|
1
|
31
|
39
|
41
|
(0)
|
0
|
0
|
1
|
0
|
0
|
(10)
|
(0)
|
0
|
0
|
(35)
|
(46)
|
6
|
(45)
|
(0)
|
|
Pre-Tax Income |
47
N/A
|
56
+19%
|
63
+12%
|
85
+35%
|
141
+67%
|
129
-9%
|
133
+3%
|
156
+18%
|
70
-55%
|
84
+20%
|
95
+13%
|
58
-39%
|
79
+37%
|
171
+116%
|
159
-7%
|
155
-2%
|
144
-7%
|
44
-70%
|
158
+262%
|
145
-8%
|
237
+63%
|
370
+56%
|
455
+23%
|
470
+3%
|
493
+5%
|
547
+11%
|
357
-35%
|
335
-6%
|
357
+6%
|
224
-37%
|
276
+23%
|
381
+38%
|
336
-12%
|
208
-38%
|
131
-37%
|
4
-97%
|
(252)
N/A
|
(368)
-46%
|
(520)
-41%
|
(471)
+9%
|
(568)
-21%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(13)
|
(12)
|
(16)
|
(17)
|
(22)
|
(23)
|
(21)
|
(23)
|
(8)
|
(14)
|
(17)
|
(18)
|
(26)
|
(54)
|
(46)
|
(47)
|
(47)
|
(18)
|
(52)
|
(52)
|
(81)
|
(111)
|
(123)
|
(110)
|
(112)
|
(107)
|
(81)
|
(98)
|
(105)
|
(84)
|
(81)
|
(98)
|
(81)
|
(75)
|
(57)
|
(38)
|
8
|
30
|
60
|
61
|
65
|
|
Income from Continuing Operations |
34
|
44
|
47
|
67
|
119
|
106
|
112
|
133
|
62
|
70
|
78
|
40
|
54
|
117
|
113
|
108
|
97
|
26
|
106
|
94
|
156
|
259
|
332
|
360
|
381
|
441
|
276
|
237
|
252
|
140
|
195
|
283
|
255
|
132
|
75
|
(34)
|
(243)
|
(338)
|
(459)
|
(409)
|
(502)
|
|
Income to Minority Interest |
(3)
|
(3)
|
(8)
|
(8)
|
(11)
|
(10)
|
(2)
|
(2)
|
0
|
(1)
|
(6)
|
(7)
|
(7)
|
(12)
|
(13)
|
(13)
|
(14)
|
(9)
|
(16)
|
(18)
|
(24)
|
(44)
|
(67)
|
(64)
|
(71)
|
(97)
|
(129)
|
(124)
|
(132)
|
(96)
|
(48)
|
(67)
|
(57)
|
(24)
|
(5)
|
15
|
57
|
83
|
108
|
99
|
126
|
|
Net Income (Common) |
32
N/A
|
41
+30%
|
39
-6%
|
59
+53%
|
109
+83%
|
95
-12%
|
109
+14%
|
131
+20%
|
63
-52%
|
70
+11%
|
72
+4%
|
33
-55%
|
47
+43%
|
105
+123%
|
121
+15%
|
119
-2%
|
110
-8%
|
51
-54%
|
127
+151%
|
109
-14%
|
163
+49%
|
240
+47%
|
266
+11%
|
296
+12%
|
309
+5%
|
343
+11%
|
238
-31%
|
202
-15%
|
(289)
N/A
|
(363)
-26%
|
(352)
+3%
|
(281)
+20%
|
198
N/A
|
109
-45%
|
69
-36%
|
(18)
N/A
|
(187)
-909%
|
(255)
-37%
|
(352)
-38%
|
(310)
+12%
|
(377)
-21%
|
|
EPS (Diluted) |
2.41
N/A
|
1.85
-23%
|
2.03
+10%
|
2.25
+11%
|
3.97
+76%
|
2.99
-25%
|
3.25
+9%
|
3.05
-6%
|
1.4
-54%
|
1.18
-16%
|
1.42
+20%
|
0.52
-63%
|
0.59
+13%
|
1.54
+161%
|
1.74
+13%
|
1.85
+6%
|
1.71
-8%
|
0.48
-72%
|
1.73
+260%
|
1.62
-6%
|
2.1
+30%
|
3.1
+48%
|
3.43
+11%
|
4.32
+26%
|
3.46
-20%
|
4.3
+24%
|
3
-30%
|
2.93
-2%
|
-4.18
N/A
|
-4.93
-18%
|
-4.94
0%
|
-2.99
+39%
|
1.9
N/A
|
1.05
-45%
|
0.66
-37%
|
-0.16
N/A
|
-1.7
-963%
|
-2.32
-36%
|
-3.21
-38%
|
-2.58
+20%
|
-3.44
-33%
|