Evonik Industries AG
XETRA:EVK
Income Statement
Earnings Waterfall
Evonik Industries AG
Revenue
|
15.3B
EUR
|
Cost of Revenue
|
-11.2B
EUR
|
Gross Profit
|
4.1B
EUR
|
Operating Expenses
|
-2.7B
EUR
|
Operating Income
|
1.3B
EUR
|
Other Expenses
|
-1.8B
EUR
|
Net Income
|
-465m
EUR
|
Income Statement
Evonik Industries 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 |
12 708
N/A
|
12 697
0%
|
12 735
+0%
|
12 780
+0%
|
12 917
+1%
|
13 141
+2%
|
13 413
+2%
|
13 535
+1%
|
13 507
0%
|
13 188
-2%
|
12 927
-2%
|
12 726
-2%
|
12 732
+0%
|
13 263
+4%
|
13 623
+3%
|
14 015
+3%
|
14 383
+3%
|
13 994
-3%
|
13 789
-1%
|
13 580
-2%
|
13 267
-2%
|
16 653
+26%
|
19 832
+19%
|
19 717
-1%
|
13 108
-34%
|
19 583
+49%
|
15 818
-19%
|
15 503
-2%
|
12 199
-21%
|
12 315
+1%
|
13 124
+7%
|
14 078
+7%
|
14 955
+6%
|
16 095
+8%
|
17 231
+7%
|
18 238
+6%
|
18 488
+1%
|
17 995
-3%
|
17 109
-5%
|
16 002
-6%
|
15 267
-5%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(9 111)
|
(9 182)
|
(9 248)
|
(9 266)
|
(9 308)
|
(9 312)
|
(9 322)
|
(9 245)
|
(9 096)
|
(8 827)
|
(8 626)
|
(8 487)
|
(8 534)
|
(9 020)
|
(9 300)
|
(9 618)
|
(9 905)
|
(9 604)
|
(9 489)
|
(9 397)
|
(9 271)
|
(11 682)
|
(14 016)
|
(14 027)
|
(9 413)
|
(14 080)
|
(11 439)
|
(11 200)
|
(8 865)
|
(8 909)
|
(9 457)
|
(10 160)
|
(10 925)
|
(11 839)
|
(12 848)
|
(13 825)
|
(14 257)
|
(14 124)
|
(13 957)
|
(13 354)
|
(11 184)
|
|
Gross Profit |
3 597
N/A
|
3 515
-2%
|
3 487
-1%
|
3 514
+1%
|
3 609
+3%
|
3 829
+6%
|
4 091
+7%
|
4 290
+5%
|
4 411
+3%
|
4 361
-1%
|
4 301
-1%
|
4 239
-1%
|
4 198
-1%
|
4 243
+1%
|
4 323
+2%
|
4 397
+2%
|
4 478
+2%
|
4 390
-2%
|
4 300
-2%
|
4 183
-3%
|
3 996
-4%
|
4 971
+24%
|
5 816
+17%
|
5 690
-2%
|
3 695
-35%
|
5 503
+49%
|
4 379
-20%
|
4 303
-2%
|
3 334
-23%
|
3 406
+2%
|
3 667
+8%
|
3 918
+7%
|
4 030
+3%
|
4 256
+6%
|
4 383
+3%
|
4 413
+1%
|
4 231
-4%
|
3 871
-9%
|
3 152
-19%
|
2 648
-16%
|
4 083
+54%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(2 312)
|
(2 370)
|
(2 394)
|
(2 394)
|
(2 442)
|
(2 391)
|
(2 304)
|
(2 392)
|
(2 789)
|
(2 729)
|
(2 753)
|
(2 737)
|
(2 867)
|
(2 991)
|
(3 133)
|
(3 177)
|
(3 193)
|
(3 119)
|
(2 995)
|
(2 875)
|
(2 723)
|
(3 617)
|
(4 213)
|
(4 256)
|
(2 547)
|
(3 964)
|
(3 272)
|
(3 174)
|
(2 505)
|
(2 538)
|
(2 607)
|
(2 726)
|
(2 812)
|
(2 942)
|
(3 031)
|
(3 107)
|
(2 968)
|
(3 313)
|
(3 268)
|
(3 191)
|
(2 734)
|
|
Selling, General & Administrative |
(1 925)
|
(1 921)
|
(1 887)
|
(1 882)
|
(1 890)
|
(1 923)
|
(2 011)
|
(2 056)
|
(2 140)
|
(2 152)
|
(2 154)
|
(2 180)
|
(2 201)
|
(2 273)
|
(2 321)
|
(2 365)
|
(2 409)
|
(2 353)
|
(2 293)
|
(2 237)
|
(2 162)
|
(2 695)
|
(3 199)
|
(3 172)
|
(2 079)
|
(3 103)
|
(2 550)
|
(2 516)
|
(2 032)
|
(2 035)
|
(2 078)
|
(2 191)
|
(2 263)
|
(2 365)
|
(2 492)
|
(2 577)
|
(2 589)
|
(2 582)
|
(2 512)
|
(2 394)
|
(2 316)
|
|
Research & Development |
(394)
|
(400)
|
(409)
|
(411)
|
(413)
|
(416)
|
(416)
|
(416)
|
(434)
|
(436)
|
(441)
|
(448)
|
(438)
|
(445)
|
(455)
|
(462)
|
(476)
|
(467)
|
(457)
|
(447)
|
(437)
|
(549)
|
(648)
|
(649)
|
(428)
|
(644)
|
(539)
|
(536)
|
(433)
|
(311)
|
(319)
|
(333)
|
(464)
|
(472)
|
(474)
|
(471)
|
(460)
|
(461)
|
(455)
|
(455)
|
(423)
|
|
Other Operating Expenses |
7
|
(49)
|
(98)
|
(101)
|
(139)
|
(52)
|
123
|
80
|
(215)
|
(141)
|
(158)
|
(109)
|
(228)
|
(273)
|
(357)
|
(350)
|
(308)
|
(299)
|
(245)
|
(191)
|
(124)
|
(373)
|
(366)
|
(435)
|
(40)
|
(217)
|
(183)
|
(122)
|
(40)
|
(192)
|
(210)
|
(202)
|
(85)
|
(105)
|
(65)
|
(59)
|
81
|
(270)
|
(301)
|
(342)
|
5
|
|
Operating Income |
1 285
N/A
|
1 145
-11%
|
1 093
-5%
|
1 120
+2%
|
1 167
+4%
|
1 438
+23%
|
1 787
+24%
|
1 898
+6%
|
1 622
-15%
|
1 632
+1%
|
1 548
-5%
|
1 502
-3%
|
1 331
-11%
|
1 252
-6%
|
1 190
-5%
|
1 220
+3%
|
1 285
+5%
|
1 271
-1%
|
1 305
+3%
|
1 308
+0%
|
1 273
-3%
|
1 354
+6%
|
1 603
+18%
|
1 434
-11%
|
1 148
-20%
|
1 539
+34%
|
1 107
-28%
|
1 129
+2%
|
829
-27%
|
868
+5%
|
1 060
+22%
|
1 192
+12%
|
1 218
+2%
|
1 314
+8%
|
1 352
+3%
|
1 306
-3%
|
1 263
-3%
|
558
-56%
|
(116)
N/A
|
(543)
-368%
|
1 349
N/A
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(268)
|
(262)
|
(252)
|
(240)
|
(121)
|
(190)
|
(187)
|
(232)
|
(162)
|
(214)
|
(287)
|
(252)
|
(177)
|
(143)
|
(32)
|
(12)
|
(160)
|
(139)
|
(167)
|
(151)
|
(121)
|
(192)
|
(261)
|
(222)
|
(91)
|
(152)
|
(75)
|
(95)
|
(11)
|
(135)
|
(125)
|
(135)
|
4
|
(48)
|
(4)
|
16
|
56
|
29
|
(9)
|
(26)
|
(161)
|
|
Non-Reccuring Items |
(219)
|
(222)
|
(233)
|
(88)
|
(143)
|
(220)
|
(194)
|
(190)
|
22
|
0
|
(146)
|
(120)
|
1
|
0
|
28
|
0
|
(70)
|
0
|
0
|
(31)
|
(239)
|
(5)
|
(24)
|
0
|
(63)
|
0
|
0
|
0
|
(21)
|
0
|
0
|
0
|
(53)
|
0
|
0
|
0
|
(311)
|
0
|
0
|
0
|
(1 530)
|
|
Total Other Income |
11
|
(4)
|
(13)
|
(12)
|
(61)
|
(16)
|
(23)
|
(29)
|
(41)
|
(20)
|
(8)
|
7
|
(31)
|
(108)
|
(107)
|
(125)
|
(33)
|
(23)
|
(24)
|
(16)
|
(19)
|
(1)
|
(1)
|
(9)
|
(40)
|
(24)
|
(16)
|
(9)
|
(113)
|
41
|
16
|
9
|
(84)
|
(23)
|
(20)
|
(25)
|
(85)
|
(39)
|
(37)
|
(12)
|
(9)
|
|
Pre-Tax Income |
809
N/A
|
657
-19%
|
595
-9%
|
780
+31%
|
842
+8%
|
1 012
+20%
|
1 383
+37%
|
1 447
+5%
|
1 441
0%
|
1 398
-3%
|
1 107
-21%
|
1 137
+3%
|
1 124
-1%
|
1 001
-11%
|
1 079
+8%
|
1 083
+0%
|
1 022
-6%
|
1 109
+9%
|
1 114
+0%
|
1 110
0%
|
894
-19%
|
1 156
+29%
|
1 317
+14%
|
1 203
-9%
|
954
-21%
|
1 363
+43%
|
1 016
-25%
|
1 025
+1%
|
684
-33%
|
774
+13%
|
951
+23%
|
1 066
+12%
|
1 085
+2%
|
1 243
+15%
|
1 328
+7%
|
1 297
-2%
|
923
-29%
|
548
-41%
|
(162)
N/A
|
(581)
-259%
|
(351)
+40%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(224)
|
(202)
|
(192)
|
(239)
|
(252)
|
(306)
|
(369)
|
(410)
|
(422)
|
(404)
|
(368)
|
(363)
|
(362)
|
(329)
|
(342)
|
(343)
|
(292)
|
(306)
|
(301)
|
(251)
|
(186)
|
(183)
|
(179)
|
(182)
|
(180)
|
(291)
|
(224)
|
(239)
|
(181)
|
(212)
|
(291)
|
(322)
|
(316)
|
(355)
|
(365)
|
(355)
|
(369)
|
(263)
|
(121)
|
(8)
|
(101)
|
|
Income from Continuing Operations |
585
|
455
|
403
|
541
|
590
|
706
|
1 014
|
1 037
|
1 019
|
994
|
739
|
774
|
762
|
672
|
737
|
740
|
730
|
803
|
813
|
859
|
708
|
973
|
1 138
|
1 021
|
774
|
1 072
|
792
|
786
|
503
|
562
|
660
|
744
|
769
|
888
|
963
|
942
|
554
|
285
|
(283)
|
(589)
|
(452)
|
|
Income to Minority Interest |
41
|
34
|
25
|
(70)
|
(13)
|
(12)
|
(10)
|
(10)
|
(11)
|
(12)
|
(14)
|
(15)
|
(14)
|
(15)
|
(17)
|
(17)
|
(17)
|
(15)
|
(17)
|
(18)
|
(22)
|
(30)
|
(34)
|
(34)
|
(21)
|
(30)
|
(23)
|
(21)
|
(14)
|
(17)
|
(19)
|
(21)
|
(21)
|
(20)
|
(19)
|
(15)
|
(15)
|
(12)
|
(11)
|
(15)
|
(13)
|
|
Net Income (Common) |
2 054
N/A
|
1 927
-6%
|
1 873
-3%
|
511
-73%
|
568
+11%
|
658
+16%
|
937
+42%
|
1 014
+8%
|
991
-2%
|
975
-2%
|
722
-26%
|
757
+5%
|
844
+11%
|
752
-11%
|
819
+9%
|
823
+0%
|
713
-13%
|
857
+20%
|
933
+9%
|
1 035
+11%
|
932
-10%
|
1 209
+30%
|
1 368
+13%
|
2 518
+84%
|
2 106
-16%
|
3 715
+76%
|
3 362
-10%
|
2 032
-40%
|
465
-77%
|
521
+12%
|
625
+20%
|
711
+14%
|
746
+5%
|
873
+17%
|
952
+9%
|
931
-2%
|
540
-42%
|
274
-49%
|
(293)
N/A
|
(603)
-106%
|
(465)
+23%
|
|
EPS (Diluted) |
4.42
N/A
|
4.13
-7%
|
4.04
-2%
|
1.1
-73%
|
1.24
+13%
|
1.41
+14%
|
2.01
+43%
|
2.15
+7%
|
2.12
-1%
|
2.11
0%
|
1.56
-26%
|
1.64
+5%
|
1.81
+10%
|
1.62
-10%
|
1.75
+8%
|
1.75
N/A
|
1.53
-13%
|
1.83
+20%
|
1.99
+9%
|
2.23
+12%
|
2
-10%
|
2.59
+30%
|
2.93
+13%
|
5.39
+84%
|
4.51
-16%
|
8
+77%
|
7.07
-12%
|
4.36
-38%
|
0.99
-77%
|
1.12
+13%
|
1.34
+20%
|
1.51
+13%
|
1.61
+7%
|
1.86
+16%
|
2.05
+10%
|
1.99
-3%
|
1.16
-42%
|
0.59
-49%
|
-0.63
N/A
|
-1.3
-106%
|
-1
+23%
|