Infineon Technologies AG
XETRA:IFX
Income Statement
Earnings Waterfall
Infineon Technologies AG
Revenue
|
16.1B
EUR
|
Cost of Revenue
|
-8.9B
EUR
|
Gross Profit
|
7.1B
EUR
|
Operating Expenses
|
-3.5B
EUR
|
Operating Income
|
3.7B
EUR
|
Other Expenses
|
-720m
EUR
|
Net Income
|
3B
EUR
|
Income Statement
Infineon Technologies 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 |
3 977
N/A
|
4 110
+3%
|
4 198
+2%
|
4 320
+3%
|
4 464
+3%
|
4 896
+10%
|
5 372
+10%
|
5 795
+8%
|
6 223
+7%
|
6 351
+2%
|
6 397
+1%
|
6 473
+1%
|
6 563
+1%
|
6 719
+2%
|
6 918
+3%
|
7 063
+2%
|
7 192
+2%
|
7 261
+1%
|
7 371
+2%
|
7 599
+3%
|
7 794
+3%
|
7 941
+2%
|
8 015
+1%
|
8 029
+0%
|
7 976
-1%
|
7 979
+0%
|
8 138
+2%
|
8 567
+5%
|
9 281
+8%
|
9 995
+8%
|
10 543
+5%
|
11 060
+5%
|
11 588
+5%
|
12 186
+5%
|
13 082
+7%
|
14 218
+9%
|
15 010
+6%
|
15 832
+5%
|
16 303
+3%
|
16 309
+0%
|
16 060
-2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(2 566)
|
(2 589)
|
(2 613)
|
(2 673)
|
(2 751)
|
(3 101)
|
(3 455)
|
(3 715)
|
(4 009)
|
(4 051)
|
(4 051)
|
(4 143)
|
(4 199)
|
(4 276)
|
(4 373)
|
(4 442)
|
(4 518)
|
(4 550)
|
(4 618)
|
(4 714)
|
(4 777)
|
(4 857)
|
(4 938)
|
(5 035)
|
(5 052)
|
(5 118)
|
(5 425)
|
(5 791)
|
(6 230)
|
(6 658)
|
(6 728)
|
(6 800)
|
(7 001)
|
(7 155)
|
(7 552)
|
(8 087)
|
(8 324)
|
(8 642)
|
(8 856)
|
(8 896)
|
(8 913)
|
|
Gross Profit |
1 411
N/A
|
1 521
+8%
|
1 585
+4%
|
1 647
+4%
|
1 713
+4%
|
1 795
+5%
|
1 917
+7%
|
2 080
+9%
|
2 214
+6%
|
2 300
+4%
|
2 346
+2%
|
2 330
-1%
|
2 364
+1%
|
2 443
+3%
|
2 545
+4%
|
2 621
+3%
|
2 674
+2%
|
2 711
+1%
|
2 753
+2%
|
2 885
+5%
|
3 017
+5%
|
3 084
+2%
|
3 077
0%
|
2 994
-3%
|
2 924
-2%
|
2 861
-2%
|
2 713
-5%
|
2 776
+2%
|
3 051
+10%
|
3 337
+9%
|
3 815
+14%
|
4 260
+12%
|
4 587
+8%
|
5 031
+10%
|
5 530
+10%
|
6 131
+11%
|
6 686
+9%
|
7 190
+8%
|
7 447
+4%
|
7 413
0%
|
7 147
-4%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(1 014)
|
(1 037)
|
(1 030)
|
(1 122)
|
(1 143)
|
(1 275)
|
(1 443)
|
(1 463)
|
(1 641)
|
(1 638)
|
(1 610)
|
(1 567)
|
(1 583)
|
(1 607)
|
(1 604)
|
(1 638)
|
(1 627)
|
(1 361)
|
(1 382)
|
(1 416)
|
(1 469)
|
(1 763)
|
(1 792)
|
(1 833)
|
(1 824)
|
(1 840)
|
(2 068)
|
(2 195)
|
(2 404)
|
(2 602)
|
(2 640)
|
(2 790)
|
(2 831)
|
(2 971)
|
(3 127)
|
(3 286)
|
(3 494)
|
(3 540)
|
(3 491)
|
(3 465)
|
(3 463)
|
|
Selling, General & Administrative |
(446)
|
(465)
|
(472)
|
(496)
|
(517)
|
(610)
|
(698)
|
(778)
|
(839)
|
(820)
|
(810)
|
(791)
|
(787)
|
(800)
|
(809)
|
(819)
|
(828)
|
(817)
|
(818)
|
(801)
|
(851)
|
(856)
|
(860)
|
(821)
|
(832)
|
(833)
|
(935)
|
(881)
|
(1 077)
|
(1 148)
|
(1 174)
|
(1 134)
|
(1 276)
|
(1 329)
|
(1 401)
|
(1 388)
|
(1 603)
|
(1 670)
|
(1 652)
|
(1 431)
|
(1 584)
|
|
Research & Development |
(534)
|
(548)
|
(550)
|
(550)
|
(556)
|
(600)
|
(660)
|
(717)
|
(776)
|
(791)
|
(787)
|
(770)
|
(772)
|
(769)
|
(767)
|
(776)
|
(771)
|
(778)
|
(801)
|
143
|
(876)
|
(913)
|
(938)
|
125
|
(952)
|
(957)
|
(1 035)
|
(1 203)
|
0
|
(966)
|
(1 021)
|
(1 556)
|
(1 508)
|
(1 613)
|
(1 703)
|
(1 899)
|
(1 879)
|
(1 923)
|
(1 953)
|
(2 106)
|
(2 012)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(13)
|
0
|
(51)
|
(13)
|
(10)
|
0
|
(46)
|
(29)
|
(37)
|
0
|
(224)
|
(87)
|
(133)
|
0
|
(249)
|
(113)
|
(99)
|
0
|
(196)
|
0
|
0
|
0
|
(188)
|
0
|
|
Other Operating Expenses |
(34)
|
(24)
|
(8)
|
(76)
|
(70)
|
(65)
|
(85)
|
32
|
(26)
|
(27)
|
(13)
|
(6)
|
(24)
|
(38)
|
(28)
|
(43)
|
(28)
|
247
|
237
|
(707)
|
271
|
16
|
6
|
(1 091)
|
(11)
|
(13)
|
(98)
|
113
|
(1 240)
|
(355)
|
(445)
|
149
|
66
|
70
|
(23)
|
197
|
(12)
|
53
|
114
|
260
|
133
|
|
Operating Income |
397
N/A
|
484
+22%
|
555
+15%
|
525
-5%
|
570
+9%
|
520
-9%
|
474
-9%
|
617
+30%
|
573
-7%
|
662
+16%
|
736
+11%
|
763
+4%
|
781
+2%
|
836
+7%
|
941
+13%
|
983
+4%
|
1 047
+7%
|
1 350
+29%
|
1 371
+2%
|
1 469
+7%
|
1 548
+5%
|
1 321
-15%
|
1 285
-3%
|
1 161
-10%
|
1 100
-5%
|
1 021
-7%
|
645
-37%
|
581
-10%
|
647
+11%
|
735
+14%
|
1 175
+60%
|
1 470
+25%
|
1 756
+19%
|
2 060
+17%
|
2 403
+17%
|
2 845
+18%
|
3 192
+12%
|
3 650
+14%
|
3 956
+8%
|
3 948
0%
|
3 684
-7%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(20)
|
(19)
|
(11)
|
(8)
|
1
|
(11)
|
(21)
|
(33)
|
(46)
|
(50)
|
(53)
|
(55)
|
(63)
|
(56)
|
(55)
|
(37)
|
(47)
|
(49)
|
(54)
|
(40)
|
(61)
|
(58)
|
(73)
|
(42)
|
(74)
|
(81)
|
(112)
|
(110)
|
(119)
|
(142)
|
(132)
|
(128)
|
(158)
|
(143)
|
(121)
|
(92)
|
(101)
|
(85)
|
(49)
|
(71)
|
(11)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
2
|
0
|
0
|
0
|
(63)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(10)
|
(27)
|
0
|
(51)
|
(44)
|
(28)
|
0
|
(6)
|
(6)
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
(18)
|
0
|
0
|
0
|
(36)
|
0
|
0
|
0
|
(47)
|
0
|
0
|
0
|
(23)
|
0
|
0
|
(1)
|
(30)
|
0
|
0
|
0
|
44
|
35
|
|
Pre-Tax Income |
376
N/A
|
465
+24%
|
544
+17%
|
519
-5%
|
571
+10%
|
509
-11%
|
453
-11%
|
520
+15%
|
526
+1%
|
611
+16%
|
682
+12%
|
705
+3%
|
718
+2%
|
780
+9%
|
886
+14%
|
933
+5%
|
1 000
+7%
|
1 301
+30%
|
1 317
+1%
|
1 411
+7%
|
1 487
+5%
|
1 263
-15%
|
1 212
-4%
|
1 083
-11%
|
1 026
-5%
|
930
-9%
|
506
-46%
|
424
-16%
|
477
+13%
|
549
+15%
|
1 015
+85%
|
1 319
+30%
|
1 592
+21%
|
1 911
+20%
|
2 276
+19%
|
2 723
+20%
|
3 090
+13%
|
3 564
+15%
|
3 907
+10%
|
3 921
+0%
|
3 708
-5%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(34)
|
(45)
|
(63)
|
(31)
|
(37)
|
(20)
|
(2)
|
102
|
122
|
145
|
153
|
36
|
36
|
(5)
|
(45)
|
(142)
|
(168)
|
(210)
|
(222)
|
(193)
|
(221)
|
(205)
|
(184)
|
(194)
|
(180)
|
(155)
|
(83)
|
(52)
|
(59)
|
(100)
|
(193)
|
(144)
|
(212)
|
(271)
|
(356)
|
(537)
|
(636)
|
(753)
|
(786)
|
(782)
|
(700)
|
|
Income from Continuing Operations |
342
|
420
|
481
|
488
|
534
|
489
|
451
|
622
|
648
|
756
|
835
|
741
|
754
|
775
|
841
|
791
|
832
|
1 091
|
1 095
|
1 218
|
1 266
|
1 058
|
1 028
|
889
|
846
|
775
|
423
|
372
|
418
|
449
|
822
|
1 175
|
1 380
|
1 640
|
1 920
|
2 186
|
2 454
|
2 811
|
3 121
|
3 139
|
3 008
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(2)
|
0
|
1
|
1
|
1
|
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
|
|
Net Income (Common) |
339
N/A
|
430
+27%
|
496
+15%
|
535
+8%
|
584
+9%
|
528
-10%
|
494
-6%
|
632
+28%
|
655
+4%
|
767
+17%
|
844
+10%
|
744
-12%
|
752
+1%
|
771
+3%
|
838
+9%
|
790
-6%
|
834
+6%
|
1 092
+31%
|
1 110
+2%
|
1 075
-3%
|
1 124
+5%
|
898
-20%
|
851
-5%
|
870
+2%
|
818
-6%
|
755
-8%
|
393
-48%
|
333
-15%
|
380
+14%
|
407
+7%
|
782
+92%
|
1 143
+46%
|
1 343
+17%
|
1 610
+20%
|
1 883
+17%
|
2 150
+14%
|
2 421
+13%
|
2 776
+15%
|
3 090
+11%
|
3 108
+1%
|
2 964
-5%
|
|
EPS (Diluted) |
0.31
N/A
|
0.38
+23%
|
0.44
+16%
|
0.47
+7%
|
0.52
+11%
|
0.46
-12%
|
0.43
-7%
|
0.55
+28%
|
0.58
+5%
|
0.68
+17%
|
0.75
+10%
|
0.66
-12%
|
0.67
+2%
|
0.68
+1%
|
0.74
+9%
|
0.7
-5%
|
0.73
+4%
|
0.96
+32%
|
0.96
N/A
|
0.94
-2%
|
0.99
+5%
|
0.79
-20%
|
0.74
-6%
|
0.76
+3%
|
0.65
-14%
|
0.62
-5%
|
0.32
-48%
|
0.27
-16%
|
0.3
+11%
|
0.32
+7%
|
0.61
+91%
|
0.88
+44%
|
1.04
+18%
|
1.24
+19%
|
1.45
+17%
|
1.65
+14%
|
1.86
+13%
|
2.13
+15%
|
2.37
+11%
|
2.38
+0%
|
2.28
-4%
|