Hugo Boss AG
XETRA:BOSS
Income Statement
Earnings Waterfall
Hugo Boss AG
Revenue
|
4.2B
EUR
|
Cost of Revenue
|
-1.6B
EUR
|
Gross Profit
|
2.6B
EUR
|
Operating Expenses
|
-2.2B
EUR
|
Operating Income
|
410.1m
EUR
|
Other Expenses
|
-151.8m
EUR
|
Net Income
|
258.4m
EUR
|
Income Statement
Hugo Boss 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 |
2 432
N/A
|
2 451
+1%
|
2 478
+1%
|
2 537
+2%
|
2 572
+1%
|
2 627
+2%
|
2 715
+3%
|
2 742
+1%
|
2 809
+2%
|
2 784
-1%
|
2 759
-1%
|
2 718
-1%
|
2 693
-1%
|
2 701
+0%
|
2 715
+1%
|
2 723
+0%
|
2 733
+0%
|
2 732
0%
|
2 749
+1%
|
2 748
0%
|
2 796
+2%
|
2 810
+1%
|
2 832
+1%
|
2 842
+0%
|
2 884
+1%
|
2 775
-4%
|
2 375
-14%
|
2 188
-8%
|
1 946
-11%
|
1 888
-3%
|
2 242
+19%
|
2 464
+10%
|
2 786
+13%
|
3 061
+10%
|
3 310
+8%
|
3 488
+5%
|
3 651
+5%
|
3 847
+5%
|
4 962
+29%
|
5 056
+2%
|
4 197
-17%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(856)
|
(841)
|
(842)
|
(859)
|
(873)
|
(891)
|
(922)
|
(929)
|
(956)
|
(956)
|
(941)
|
(925)
|
(915)
|
(917)
|
(921)
|
(923)
|
(924)
|
(927)
|
(937)
|
(953)
|
(972)
|
(978)
|
(992)
|
(990)
|
(1 009)
|
(975)
|
(870)
|
(809)
|
(759)
|
(750)
|
(868)
|
(954)
|
(1 065)
|
(1 164)
|
(1 242)
|
(1 319)
|
(1 395)
|
(1 473)
|
(1 912)
|
(1 950)
|
(1 617)
|
|
Gross Profit |
1 576
N/A
|
1 610
+2%
|
1 636
+2%
|
1 678
+3%
|
1 699
+1%
|
1 735
+2%
|
1 793
+3%
|
1 813
+1%
|
1 853
+2%
|
1 828
-1%
|
1 818
-1%
|
1 793
-1%
|
1 778
-1%
|
1 785
+0%
|
1 794
+1%
|
1 801
+0%
|
1 808
+0%
|
1 805
0%
|
1 812
+0%
|
1 795
-1%
|
1 824
+2%
|
1 832
+0%
|
1 840
+0%
|
1 852
+1%
|
1 875
+1%
|
1 800
-4%
|
1 505
-16%
|
1 379
-8%
|
1 187
-14%
|
1 138
-4%
|
1 374
+21%
|
1 510
+10%
|
1 721
+14%
|
1 897
+10%
|
2 068
+9%
|
2 169
+5%
|
2 256
+4%
|
2 374
+5%
|
3 050
+28%
|
3 106
+2%
|
2 581
-17%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(1 120)
|
(1 157)
|
(1 176)
|
(1 215)
|
(1 252)
|
(1 293)
|
(1 339)
|
(1 378)
|
(1 405)
|
(1 429)
|
(1 498)
|
(1 496)
|
(1 514)
|
(1 511)
|
(1 455)
|
(1 456)
|
(1 467)
|
(1 458)
|
(1 473)
|
(1 479)
|
(1 477)
|
(1 501)
|
(1 499)
|
(1 513)
|
(1 531)
|
(1 517)
|
(1 554)
|
(1 504)
|
(1 448)
|
(1 359)
|
(1 304)
|
(1 369)
|
(1 523)
|
(1 630)
|
(1 743)
|
(1 837)
|
(1 925)
|
(2 014)
|
(2 604)
|
(2 649)
|
(2 171)
|
|
Selling, General & Administrative |
(1 064)
|
(1 100)
|
(1 120)
|
(1 155)
|
(1 170)
|
(1 208)
|
(1 257)
|
(1 295)
|
(1 336)
|
(1 354)
|
(1 365)
|
(1 365)
|
(1 383)
|
(1 404)
|
(1 396)
|
(1 419)
|
(1 413)
|
(1 404)
|
(1 412)
|
(1 410)
|
(1 401)
|
(1 425)
|
(1 423)
|
(1 438)
|
(1 466)
|
(1 452)
|
(1 494)
|
(1 444)
|
(1 390)
|
(1 301)
|
(1 247)
|
(1 314)
|
(1 466)
|
(1 573)
|
(1 675)
|
(1 769)
|
(1 844)
|
(1 932)
|
(2 518)
|
(2 563)
|
(2 081)
|
|
Research & Development |
(53)
|
(55)
|
(55)
|
(57)
|
(59)
|
(62)
|
(63)
|
(64)
|
(63)
|
(65)
|
(65)
|
(65)
|
(62)
|
0
|
0
|
0
|
(61)
|
0
|
0
|
0
|
(62)
|
0
|
0
|
0
|
(63)
|
0
|
0
|
0
|
(56)
|
0
|
0
|
0
|
(55)
|
0
|
0
|
0
|
(78)
|
0
|
(41)
|
0
|
(86)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(3)
|
|
Other Operating Expenses |
(3)
|
(2)
|
0
|
(3)
|
(21)
|
(22)
|
(18)
|
(20)
|
(4)
|
(10)
|
(69)
|
(66)
|
(67)
|
(107)
|
(59)
|
(37)
|
9
|
(54)
|
(61)
|
(69)
|
(13)
|
(76)
|
(76)
|
(75)
|
0
|
(65)
|
(60)
|
(60)
|
0
|
(58)
|
(57)
|
(55)
|
0
|
(57)
|
(68)
|
(68)
|
0
|
(82)
|
(45)
|
(86)
|
(0)
|
|
Operating Income |
456
N/A
|
454
-1%
|
461
+2%
|
462
+0%
|
447
-3%
|
443
-1%
|
454
+3%
|
435
-4%
|
448
+3%
|
399
-11%
|
320
-20%
|
297
-7%
|
264
-11%
|
274
+4%
|
339
+24%
|
345
+2%
|
341
-1%
|
347
+2%
|
339
-2%
|
316
-7%
|
347
+10%
|
331
-5%
|
341
+3%
|
339
-1%
|
345
+2%
|
284
-18%
|
(49)
N/A
|
(125)
-157%
|
(261)
-109%
|
(221)
+15%
|
70
N/A
|
141
+101%
|
198
+40%
|
267
+35%
|
325
+22%
|
332
+2%
|
331
0%
|
360
+9%
|
446
+24%
|
457
+2%
|
410
-10%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(15)
|
(12)
|
(11)
|
(11)
|
(9)
|
(5)
|
(6)
|
(6)
|
(23)
|
(6)
|
(3)
|
(3)
|
(7)
|
(3)
|
(2)
|
(4)
|
(10)
|
(4)
|
(2)
|
(2)
|
(12)
|
(8)
|
(14)
|
(18)
|
(39)
|
(35)
|
(34)
|
(36)
|
(34)
|
(26)
|
(23)
|
(25)
|
(25)
|
(13)
|
(21)
|
(18)
|
(49)
|
(33)
|
(44)
|
(51)
|
(51)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
25
|
0
|
0
|
0
|
30
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
0
|
|
Total Other Income |
(8)
|
(9)
|
(5)
|
(3)
|
(2)
|
(9)
|
(9)
|
(23)
|
(5)
|
(21)
|
(21)
|
(8)
|
(1)
|
(3)
|
(8)
|
(5)
|
(0)
|
(7)
|
(5)
|
(5)
|
2
|
(7)
|
(8)
|
(8)
|
(0)
|
(6)
|
(8)
|
(8)
|
(4)
|
(12)
|
(13)
|
(12)
|
(6)
|
(9)
|
(11)
|
(12)
|
(1)
|
(26)
|
(22)
|
(22)
|
(2)
|
|
Pre-Tax Income |
434
N/A
|
433
0%
|
446
+3%
|
448
+1%
|
437
-3%
|
429
-2%
|
439
+2%
|
405
-8%
|
420
+4%
|
372
-11%
|
295
-21%
|
287
-3%
|
256
-11%
|
268
+5%
|
329
+23%
|
335
+2%
|
331
-1%
|
335
+1%
|
331
-1%
|
308
-7%
|
337
+9%
|
316
-6%
|
319
+1%
|
313
-2%
|
306
-2%
|
243
-21%
|
(90)
N/A
|
(168)
-86%
|
(273)
-62%
|
(259)
+5%
|
34
N/A
|
104
+207%
|
197
+90%
|
245
+24%
|
293
+20%
|
302
+3%
|
285
-5%
|
301
+6%
|
380
+26%
|
384
+1%
|
357
-7%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(100)
|
(100)
|
(103)
|
(104)
|
(103)
|
(101)
|
(103)
|
(95)
|
(101)
|
(90)
|
(73)
|
(72)
|
(62)
|
(65)
|
(79)
|
(86)
|
(100)
|
(102)
|
(103)
|
(94)
|
(101)
|
(96)
|
(96)
|
(95)
|
(100)
|
(83)
|
8
|
29
|
54
|
50
|
(32)
|
(52)
|
(53)
|
(66)
|
(80)
|
(82)
|
(63)
|
(68)
|
(89)
|
(91)
|
(87)
|
|
Income from Continuing Operations |
333
|
333
|
343
|
345
|
335
|
329
|
336
|
310
|
319
|
282
|
223
|
215
|
194
|
203
|
250
|
249
|
231
|
234
|
229
|
215
|
236
|
220
|
223
|
218
|
205
|
159
|
(83)
|
(140)
|
(219)
|
(209)
|
2
|
52
|
144
|
179
|
213
|
220
|
222
|
233
|
291
|
293
|
270
|
|
Income to Minority Interest |
(4)
|
(5)
|
(4)
|
(3)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
1
|
(0)
|
0
|
0
|
(2)
|
(7)
|
(6)
|
(9)
|
(10)
|
(12)
|
(14)
|
(17)
|
(15)
|
(11)
|
|
Net Income (Common) |
329
N/A
|
328
0%
|
338
+3%
|
342
+1%
|
333
-3%
|
328
-2%
|
336
+2%
|
310
-8%
|
319
+3%
|
282
-12%
|
223
-21%
|
215
-4%
|
194
-10%
|
203
+5%
|
250
+23%
|
249
0%
|
231
-7%
|
234
+1%
|
229
-2%
|
215
-6%
|
236
+10%
|
220
-7%
|
222
+1%
|
217
-2%
|
205
-6%
|
158
-23%
|
(82)
N/A
|
(139)
-70%
|
(220)
-58%
|
(210)
+5%
|
(3)
+99%
|
46
N/A
|
137
+196%
|
169
+23%
|
205
+21%
|
210
+2%
|
210
0%
|
221
+5%
|
273
+24%
|
278
+2%
|
258
-7%
|
|
EPS (Diluted) |
4.77
N/A
|
4.76
0%
|
4.91
+3%
|
4.96
+1%
|
4.83
-3%
|
4.76
-1%
|
4.87
+2%
|
4.49
-8%
|
4.63
+3%
|
4.09
-12%
|
3.23
-21%
|
3.12
-3%
|
2.8
-10%
|
2.95
+5%
|
3.56
+21%
|
3.62
+2%
|
3.35
-7%
|
3.38
+1%
|
3.27
-3%
|
3.11
-5%
|
3.42
+10%
|
3.19
-7%
|
3.22
+1%
|
3.14
-2%
|
2.97
-5%
|
2.29
-23%
|
-1.19
N/A
|
-2.01
-69%
|
-3.18
-58%
|
-3.4
-7%
|
-0.04
+99%
|
0.66
N/A
|
1.99
+202%
|
2.47
+24%
|
2.92
+18%
|
3.06
+5%
|
3.04
-1%
|
3.15
+4%
|
3.94
+25%
|
4.01
+2%
|
3.74
-7%
|