K&S AG
XETRA:SDF
Income Statement
Earnings Waterfall
K&S AG
Revenue
|
3.9B
EUR
|
Cost of Revenue
|
-3.3B
EUR
|
Gross Profit
|
563.8m
EUR
|
Operating Expenses
|
-247.7m
EUR
|
Operating Income
|
316.1m
EUR
|
Other Expenses
|
-105.9m
EUR
|
Net Income
|
210.2m
EUR
|
Income Statement
K&S 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 |
3 950
N/A
|
3 859
-2%
|
3 770
-2%
|
3 780
+0%
|
3 822
+1%
|
4 010
+5%
|
4 139
+3%
|
4 203
+2%
|
4 176
-1%
|
3 894
-7%
|
3 712
-5%
|
3 508
-5%
|
3 457
-1%
|
3 488
+1%
|
3 497
+0%
|
3 536
+1%
|
3 627
+3%
|
3 670
+1%
|
3 740
+2%
|
3 854
+3%
|
4 039
+5%
|
4 133
+2%
|
4 199
+2%
|
4 264
+2%
|
2 550
-40%
|
4 980
+95%
|
4 692
-6%
|
4 353
-7%
|
2 432
-44%
|
2 518
+4%
|
2 592
+3%
|
2 773
+7%
|
3 213
+16%
|
3 692
+15%
|
4 538
+23%
|
5 262
+16%
|
5 677
+8%
|
5 656
0%
|
4 972
-12%
|
4 383
-12%
|
3 873
-12%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(2 246)
|
(2 199)
|
(2 170)
|
(2 167)
|
(2 211)
|
(2 271)
|
(2 313)
|
(2 331)
|
(2 261)
|
(2 105)
|
(2 091)
|
(2 058)
|
(2 202)
|
(2 328)
|
(2 373)
|
(2 434)
|
(2 415)
|
(2 751)
|
(2 953)
|
(3 214)
|
(3 438)
|
(3 914)
|
(3 941)
|
(3 946)
|
(2 210)
|
(4 299)
|
(4 113)
|
(5 691)
|
(4 159)
|
(4 047)
|
(3 950)
|
(795)
|
(682)
|
(951)
|
(1 298)
|
(2 892)
|
(3 219)
|
(3 268)
|
(3 294)
|
(3 329)
|
(3 309)
|
|
Gross Profit |
1 705
N/A
|
1 660
-3%
|
1 600
-4%
|
1 612
+1%
|
1 611
0%
|
1 739
+8%
|
1 825
+5%
|
1 872
+3%
|
1 915
+2%
|
1 789
-7%
|
1 620
-9%
|
1 450
-11%
|
1 254
-13%
|
1 160
-8%
|
1 125
-3%
|
1 102
-2%
|
1 212
+10%
|
919
-24%
|
787
-14%
|
640
-19%
|
601
-6%
|
219
-64%
|
259
+18%
|
319
+23%
|
340
+7%
|
682
+101%
|
579
-15%
|
(1 338)
N/A
|
(1 727)
-29%
|
(1 529)
+11%
|
(1 358)
+11%
|
1 978
N/A
|
2 531
+28%
|
2 741
+8%
|
3 240
+18%
|
2 369
-27%
|
2 457
+4%
|
2 388
-3%
|
1 678
-30%
|
1 055
-37%
|
564
-47%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(1 070)
|
(1 083)
|
(1 028)
|
(1 013)
|
(969)
|
(987)
|
(1 032)
|
(1 065)
|
(1 074)
|
(1 049)
|
(1 051)
|
(1 054)
|
(964)
|
(990)
|
(953)
|
(898)
|
(958)
|
(661)
|
(550)
|
(472)
|
(450)
|
34
|
21
|
5
|
(257)
|
(558)
|
(519)
|
(389)
|
(238)
|
(198)
|
(167)
|
(233)
|
(183)
|
22
|
(11)
|
(5)
|
(268)
|
(323)
|
(323)
|
(330)
|
(248)
|
|
Selling, General & Administrative |
(1 027)
|
(1 030)
|
(1 011)
|
(999)
|
(988)
|
(999)
|
(1 017)
|
(1 035)
|
(1 046)
|
(1 006)
|
(983)
|
(962)
|
(866)
|
(866)
|
(852)
|
(828)
|
(936)
|
(694)
|
(580)
|
(391)
|
(350)
|
(168)
|
(167)
|
(266)
|
(172)
|
(407)
|
(366)
|
(306)
|
(197)
|
(192)
|
(178)
|
(180)
|
(176)
|
(180)
|
(195)
|
(194)
|
(186)
|
(185)
|
(185)
|
(190)
|
(184)
|
|
Research & Development |
(14)
|
(14)
|
(13)
|
(12)
|
(14)
|
(12)
|
(14)
|
(14)
|
(15)
|
(15)
|
(14)
|
(14)
|
(14)
|
(16)
|
(16)
|
(16)
|
(17)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
(12)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(16)
|
|
Other Operating Expenses |
(28)
|
(40)
|
(5)
|
(3)
|
44
|
24
|
(2)
|
(16)
|
(5)
|
(29)
|
(54)
|
(78)
|
(81)
|
(108)
|
(86)
|
(54)
|
(2)
|
33
|
31
|
(81)
|
(97)
|
202
|
188
|
271
|
(79)
|
(151)
|
(153)
|
(83)
|
(35)
|
(6)
|
11
|
(53)
|
(2)
|
202
|
184
|
189
|
(77)
|
(138)
|
(138)
|
(140)
|
(48)
|
|
Operating Income |
635
N/A
|
577
-9%
|
572
-1%
|
599
+5%
|
642
+7%
|
751
+17%
|
793
+6%
|
807
+2%
|
841
+4%
|
739
-12%
|
569
-23%
|
396
-30%
|
290
-27%
|
169
-42%
|
172
+1%
|
204
+19%
|
255
+25%
|
259
+1%
|
237
-8%
|
168
-29%
|
151
-10%
|
253
+67%
|
280
+11%
|
324
+16%
|
83
-74%
|
124
+50%
|
60
-51%
|
(1 728)
N/A
|
(1 964)
-14%
|
(1 727)
+12%
|
(1 525)
+12%
|
1 745
N/A
|
2 348
+35%
|
2 763
+18%
|
3 229
+17%
|
2 365
-27%
|
2 189
-7%
|
2 065
-6%
|
1 355
-34%
|
725
-47%
|
316
-56%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(72)
|
(103)
|
(93)
|
(87)
|
(95)
|
(122)
|
(94)
|
(166)
|
(151)
|
5
|
(39)
|
17
|
17
|
(79)
|
(39)
|
(13)
|
45
|
12
|
(55)
|
(89)
|
(63)
|
(165)
|
(133)
|
(175)
|
(92)
|
(233)
|
(208)
|
(142)
|
(58)
|
(27)
|
(43)
|
(74)
|
(55)
|
(119)
|
(218)
|
(392)
|
(65)
|
(11)
|
106
|
290
|
49
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(26)
|
0
|
0
|
0
|
17
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
17
|
0
|
0
|
0
|
34
|
0
|
(2)
|
(2)
|
215
|
(1)
|
(5)
|
(8)
|
(7)
|
(5)
|
3
|
(2)
|
(15)
|
|
Total Other Income |
(14)
|
(14)
|
(14)
|
(13)
|
(4)
|
(35)
|
(35)
|
(35)
|
(6)
|
(9)
|
(9)
|
(5)
|
(42)
|
8
|
18
|
20
|
(16)
|
(4)
|
(11)
|
(15)
|
(28)
|
15
|
22
|
26
|
39
|
27
|
34
|
28
|
(11)
|
54
|
26
|
20
|
(82)
|
(8)
|
8
|
23
|
18
|
17
|
15
|
0
|
(53)
|
|
Pre-Tax Income |
549
N/A
|
461
-16%
|
465
+1%
|
499
+7%
|
535
+7%
|
594
+11%
|
664
+12%
|
607
-9%
|
682
+12%
|
735
+8%
|
521
-29%
|
409
-22%
|
239
-42%
|
98
-59%
|
150
+53%
|
211
+40%
|
301
+43%
|
267
-11%
|
171
-36%
|
64
-62%
|
53
-18%
|
103
+94%
|
168
+63%
|
175
+4%
|
46
-73%
|
(82)
N/A
|
(114)
-39%
|
(1 842)
-1 514%
|
(1 999)
-9%
|
(1 699)
+15%
|
(1 544)
+9%
|
1 689
N/A
|
2 426
+44%
|
2 635
+9%
|
3 013
+14%
|
1 989
-34%
|
2 135
+7%
|
2 066
-3%
|
1 480
-28%
|
1 013
-32%
|
297
-71%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(133)
|
(109)
|
(109)
|
(125)
|
(153)
|
(174)
|
(196)
|
(178)
|
(187)
|
(202)
|
(141)
|
(107)
|
(65)
|
(23)
|
(37)
|
(57)
|
(116)
|
(108)
|
(82)
|
(52)
|
(11)
|
(28)
|
(48)
|
(48)
|
(19)
|
4
|
18
|
55
|
108
|
87
|
86
|
(130)
|
(292)
|
(406)
|
(563)
|
(527)
|
(626)
|
(605)
|
(434)
|
(298)
|
(87)
|
|
Income from Continuing Operations |
416
|
352
|
356
|
375
|
381
|
421
|
468
|
428
|
495
|
533
|
380
|
302
|
174
|
75
|
113
|
154
|
185
|
159
|
89
|
13
|
42
|
75
|
121
|
127
|
27
|
(79)
|
(96)
|
(1 787)
|
(1 891)
|
(1 612)
|
(1 459)
|
1 559
|
2 134
|
2 230
|
2 450
|
1 462
|
1 508
|
1 461
|
1 045
|
716
|
210
|
|
Income to Minority Interest |
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(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
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
413
N/A
|
349
-15%
|
354
+1%
|
372
+5%
|
381
+2%
|
420
+10%
|
467
+11%
|
428
-8%
|
495
+16%
|
533
+8%
|
380
-29%
|
301
-21%
|
174
-42%
|
75
-57%
|
113
+51%
|
154
+36%
|
185
+20%
|
159
-14%
|
88
-44%
|
13
-86%
|
42
+229%
|
75
+77%
|
121
+62%
|
127
+6%
|
89
-30%
|
44
-50%
|
26
-41%
|
(1 672)
N/A
|
(1 715)
-3%
|
(1 531)
+11%
|
(516)
+66%
|
2 504
N/A
|
2 945
+18%
|
3 073
+4%
|
2 433
-21%
|
1 451
-40%
|
1 508
+4%
|
1 461
-3%
|
1 045
-28%
|
715
-32%
|
210
-71%
|
|
EPS (Diluted) |
2.17
N/A
|
1.84
-15%
|
1.86
+1%
|
1.95
+5%
|
1.99
+2%
|
2.18
+10%
|
2.43
+11%
|
2.23
-8%
|
2.59
+16%
|
2.78
+7%
|
1.98
-29%
|
1.57
-21%
|
0.91
-42%
|
0.39
-57%
|
0.59
+51%
|
0.8
+36%
|
0.96
+20%
|
0.83
-14%
|
0.46
-45%
|
0.07
-85%
|
0.22
+214%
|
0.39
+77%
|
0.6
+54%
|
0.66
+10%
|
0.46
-30%
|
0.23
-50%
|
0.13
-43%
|
-8.73
N/A
|
-8.95
-3%
|
-7.99
+11%
|
-2.69
+66%
|
13.08
N/A
|
15.38
+18%
|
16.05
+4%
|
12.7
-21%
|
7.55
-41%
|
7.88
+4%
|
7.63
-3%
|
5.54
-27%
|
3.83
-31%
|
1.12
-71%
|