Lanxess AG
XETRA:LXS
Income Statement
Earnings Waterfall
Lanxess AG
Revenue
|
6.7B
EUR
|
Cost of Revenue
|
-5.4B
EUR
|
Gross Profit
|
1.3B
EUR
|
Operating Expenses
|
-648m
EUR
|
Operating Income
|
620m
EUR
|
Other Expenses
|
-176m
EUR
|
Net Income
|
444m
EUR
|
Income Statement
Lanxess 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 |
8 300
N/A
|
8 248
-1%
|
8 126
-1%
|
8 116
0%
|
8 006
-1%
|
8 001
0%
|
8 087
+1%
|
8 000
-1%
|
7 902
-1%
|
7 784
-1%
|
7 622
-2%
|
7 590
0%
|
7 699
+1%
|
7 252
-6%
|
7 021
-3%
|
6 810
-3%
|
6 530
-4%
|
6 873
+5%
|
6 990
+2%
|
7 066
+1%
|
6 824
-3%
|
6 746
-1%
|
6 641
-2%
|
6 559
-1%
|
6 802
+4%
|
6 521
-4%
|
6 233
-4%
|
5 990
-4%
|
6 104
+2%
|
6 093
0%
|
6 126
+1%
|
6 246
+2%
|
6 101
-2%
|
6 660
+9%
|
7 190
+8%
|
7 794
+8%
|
8 088
+4%
|
8 056
0%
|
7 835
-3%
|
7 251
-7%
|
6 714
-7%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(6 752)
|
(6 678)
|
(6 521)
|
(6 498)
|
(6 418)
|
(6 387)
|
(6 428)
|
(6 287)
|
(6 154)
|
(6 018)
|
(5 864)
|
(5 841)
|
(5 945)
|
(5 570)
|
(5 337)
|
(5 101)
|
(4 796)
|
(5 054)
|
(5 153)
|
(5 222)
|
(5 086)
|
(5 030)
|
(4 950)
|
(4 894)
|
(5 043)
|
(4 837)
|
(4 627)
|
(4 486)
|
(4 548)
|
(4 545)
|
(4 585)
|
(4 652)
|
(4 576)
|
(5 013)
|
(5 446)
|
(5 926)
|
(6 151)
|
(6 155)
|
(6 107)
|
(5 761)
|
(5 446)
|
|
Gross Profit |
1 548
N/A
|
1 570
+1%
|
1 605
+2%
|
1 618
+1%
|
1 588
-2%
|
1 614
+2%
|
1 659
+3%
|
1 713
+3%
|
1 748
+2%
|
1 766
+1%
|
1 758
0%
|
1 749
-1%
|
1 754
+0%
|
1 682
-4%
|
1 684
+0%
|
1 709
+1%
|
1 734
+1%
|
1 819
+5%
|
1 837
+1%
|
1 844
+0%
|
1 738
-6%
|
1 716
-1%
|
1 691
-1%
|
1 665
-2%
|
1 759
+6%
|
1 684
-4%
|
1 606
-5%
|
1 504
-6%
|
1 556
+3%
|
1 548
-1%
|
1 541
0%
|
1 594
+3%
|
1 525
-4%
|
1 647
+8%
|
1 744
+6%
|
1 868
+7%
|
1 937
+4%
|
1 901
-2%
|
1 728
-9%
|
1 490
-14%
|
1 268
-15%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(1 260)
|
(1 252)
|
(1 234)
|
(1 210)
|
(1 187)
|
(1 200)
|
(1 235)
|
(1 278)
|
(1 184)
|
(1 217)
|
(1 182)
|
(1 157)
|
(1 191)
|
(1 178)
|
(1 186)
|
(1 203)
|
(1 175)
|
(1 483)
|
(1 371)
|
(1 345)
|
(1 158)
|
(1 239)
|
(1 230)
|
(1 226)
|
(1 203)
|
(1 305)
|
(1 309)
|
(1 278)
|
(1 161)
|
(1 301)
|
(1 271)
|
(1 308)
|
(1 160)
|
(1 385)
|
(1 469)
|
(1 596)
|
(1 554)
|
(1 700)
|
(1 680)
|
(1 573)
|
(648)
|
|
Selling, General & Administrative |
(1 056)
|
(1 048)
|
(1 032)
|
(1 018)
|
(1 019)
|
(1 007)
|
(1 016)
|
(1 028)
|
(1 044)
|
(1 062)
|
(1 058)
|
(1 057)
|
(1 084)
|
(1 040)
|
(1 055)
|
(1 071)
|
(1 090)
|
(1 141)
|
(1 143)
|
(1 142)
|
(1 057)
|
(1 042)
|
(1 036)
|
(1 025)
|
(1 090)
|
(1 039)
|
(1 022)
|
(1 000)
|
(1 041)
|
(1 045)
|
(1 041)
|
(1 073)
|
(1 093)
|
(1 156)
|
(1 214)
|
(1 315)
|
(1 386)
|
(1 424)
|
(1 423)
|
(1 335)
|
(1 212)
|
|
Research & Development |
(186)
|
(183)
|
(180)
|
(176)
|
(160)
|
(147)
|
(141)
|
(134)
|
(130)
|
(128)
|
(126)
|
(128)
|
(131)
|
(124)
|
(121)
|
(116)
|
(103)
|
(110)
|
(109)
|
(110)
|
(109)
|
(106)
|
(106)
|
(105)
|
(114)
|
(107)
|
(107)
|
(104)
|
(108)
|
(109)
|
(104)
|
(103)
|
(95)
|
(96)
|
(99)
|
(100)
|
(102)
|
(105)
|
(104)
|
(102)
|
(99)
|
|
Other Operating Expenses |
(18)
|
(21)
|
(22)
|
(16)
|
(8)
|
(46)
|
(78)
|
(116)
|
(10)
|
(27)
|
2
|
28
|
24
|
(14)
|
(10)
|
(16)
|
18
|
(232)
|
(119)
|
(93)
|
8
|
(91)
|
(88)
|
(96)
|
1
|
(159)
|
(180)
|
(174)
|
(12)
|
(147)
|
(126)
|
(132)
|
28
|
(133)
|
(156)
|
(181)
|
(66)
|
(171)
|
(153)
|
(136)
|
663
|
|
Operating Income |
288
N/A
|
318
+10%
|
371
+17%
|
408
+10%
|
401
-2%
|
414
+3%
|
424
+2%
|
435
+3%
|
564
+30%
|
549
-3%
|
576
+5%
|
592
+3%
|
563
-5%
|
504
-10%
|
498
-1%
|
506
+2%
|
559
+10%
|
336
-40%
|
466
+39%
|
499
+7%
|
580
+16%
|
477
-18%
|
461
-3%
|
439
-5%
|
556
+27%
|
379
-32%
|
297
-22%
|
226
-24%
|
395
+75%
|
247
-37%
|
270
+9%
|
286
+6%
|
365
+28%
|
262
-28%
|
275
+5%
|
272
-1%
|
383
+41%
|
201
-48%
|
48
-76%
|
(83)
N/A
|
620
N/A
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(106)
|
(104)
|
(87)
|
(74)
|
(90)
|
(59)
|
(66)
|
(67)
|
(225)
|
(68)
|
(66)
|
(66)
|
(137)
|
(65)
|
(72)
|
(75)
|
(52)
|
(79)
|
(73)
|
(69)
|
(79)
|
(65)
|
(63)
|
(63)
|
(32)
|
(54)
|
(55)
|
(51)
|
838
|
(57)
|
(55)
|
(58)
|
(50)
|
(54)
|
(55)
|
(60)
|
(63)
|
(74)
|
(151)
|
(210)
|
(282)
|
|
Non-Reccuring Items |
(381)
|
(403)
|
(384)
|
(390)
|
(183)
|
(208)
|
(163)
|
(153)
|
(6)
|
(66)
|
(94)
|
(92)
|
(49)
|
(54)
|
(195)
|
(212)
|
(260)
|
0
|
0
|
0
|
(89)
|
0
|
0
|
0
|
(149)
|
0
|
0
|
0
|
(142)
|
0
|
0
|
0
|
(152)
|
0
|
0
|
0
|
(66)
|
0
|
0
|
0
|
(1 285)
|
|
Total Other Income |
(40)
|
(43)
|
(49)
|
(58)
|
(48)
|
(71)
|
(69)
|
(76)
|
(45)
|
(67)
|
(65)
|
(51)
|
(38)
|
(47)
|
(4)
|
(12)
|
(28)
|
(11)
|
(45)
|
(44)
|
(31)
|
(30)
|
(14)
|
(7)
|
(29)
|
(2)
|
869
|
867
|
(17)
|
881
|
(5)
|
7
|
0
|
(3)
|
(15)
|
54
|
3
|
52
|
58
|
(14)
|
0
|
|
Pre-Tax Income |
(239)
N/A
|
(232)
+3%
|
(149)
+36%
|
(114)
+23%
|
80
N/A
|
76
-5%
|
126
+66%
|
139
+10%
|
288
+107%
|
348
+21%
|
351
+1%
|
383
+9%
|
339
-11%
|
338
0%
|
227
-33%
|
207
-9%
|
219
+6%
|
246
+12%
|
348
+41%
|
386
+11%
|
381
-1%
|
382
+0%
|
384
+1%
|
369
-4%
|
346
-6%
|
323
-7%
|
1 111
+244%
|
1 042
-6%
|
1 074
+3%
|
1 071
0%
|
210
-80%
|
235
+12%
|
163
-31%
|
205
+26%
|
205
N/A
|
266
+30%
|
257
-3%
|
179
-30%
|
(45)
N/A
|
(307)
-582%
|
(947)
-208%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
71
|
64
|
27
|
16
|
(36)
|
(35)
|
(52)
|
(59)
|
(121)
|
(149)
|
(156)
|
(169)
|
(144)
|
(144)
|
(113)
|
(100)
|
(159)
|
(158)
|
(166)
|
(177)
|
(99)
|
(92)
|
(95)
|
(81)
|
(105)
|
(92)
|
(173)
|
(158)
|
(165)
|
(162)
|
(57)
|
(67)
|
(47)
|
(59)
|
(58)
|
(74)
|
(72)
|
(50)
|
(19)
|
27
|
105
|
|
Income from Continuing Operations |
(168)
|
(168)
|
(122)
|
(98)
|
44
|
41
|
74
|
80
|
167
|
199
|
195
|
214
|
195
|
194
|
114
|
107
|
60
|
88
|
182
|
209
|
282
|
290
|
289
|
288
|
241
|
231
|
938
|
884
|
909
|
909
|
153
|
168
|
116
|
146
|
147
|
192
|
185
|
129
|
(64)
|
(280)
|
(842)
|
|
Income to Minority Interest |
9
|
9
|
9
|
9
|
3
|
3
|
2
|
2
|
(2)
|
(3)
|
(11)
|
(9)
|
(3)
|
(28)
|
(31)
|
(34)
|
(37)
|
(25)
|
(44)
|
(65)
|
(92)
|
(78)
|
(46)
|
(22)
|
14
|
15
|
15
|
14
|
(17)
|
(19)
|
(21)
|
(22)
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
|
Net Income (Common) |
(159)
N/A
|
(159)
N/A
|
(113)
+29%
|
(89)
+21%
|
47
N/A
|
44
-6%
|
76
+73%
|
82
+8%
|
165
+101%
|
196
+19%
|
184
-6%
|
205
+11%
|
192
-6%
|
217
+13%
|
145
-33%
|
138
-5%
|
87
-37%
|
105
+21%
|
228
+117%
|
283
+24%
|
431
+52%
|
419
-3%
|
393
-6%
|
352
-10%
|
205
-42%
|
185
-10%
|
883
+377%
|
840
-5%
|
885
+5%
|
885
N/A
|
187
-79%
|
235
+26%
|
267
+14%
|
301
+13%
|
294
-2%
|
300
+2%
|
250
-17%
|
108
-57%
|
1 386
+1 183%
|
1 175
-15%
|
444
-62%
|
|
EPS (Diluted) |
-1.91
N/A
|
-1.91
N/A
|
-1.28
+33%
|
-0.97
+24%
|
0.53
N/A
|
0.48
-9%
|
0.83
+73%
|
0.9
+8%
|
1.8
+100%
|
2.14
+19%
|
2.01
-6%
|
2.24
+11%
|
2.1
-6%
|
2.37
+13%
|
1.58
-33%
|
1.5
-5%
|
0.95
-37%
|
1.14
+20%
|
2.49
+118%
|
3.09
+24%
|
4.7
+52%
|
4.63
-1%
|
4.46
-4%
|
4.02
-10%
|
2.32
-42%
|
2.11
-9%
|
10.22
+384%
|
9.72
-5%
|
10.22
+5%
|
10.24
+0%
|
2.16
-79%
|
2.72
+26%
|
3.09
+14%
|
3.48
+13%
|
3.4
-2%
|
3.47
+2%
|
2.89
-17%
|
1.25
-57%
|
16.05
+1 184%
|
13.6
-15%
|
5.14
-62%
|