Siemens AG
XETRA:SIE
Income Statement
Earnings Waterfall
Siemens AG
Revenue
|
78.1B
EUR
|
Cost of Revenue
|
-48.2B
EUR
|
Gross Profit
|
29.9B
EUR
|
Operating Expenses
|
-20.1B
EUR
|
Operating Income
|
9.7B
EUR
|
Other Expenses
|
-887m
EUR
|
Net Income
|
8.9B
EUR
|
Income Statement
Siemens 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 |
72 095
N/A
|
71 714
-1%
|
70 621
-2%
|
71 920
+2%
|
72 066
+0%
|
73 420
+2%
|
74 746
+2%
|
75 636
+1%
|
77 112
+2%
|
78 059
+1%
|
79 019
+1%
|
79 644
+1%
|
79 966
+0%
|
81 105
+1%
|
82 599
+2%
|
82 863
+0%
|
83 473
+1%
|
83 479
+0%
|
82 654
-1%
|
83 044
+0%
|
83 337
+0%
|
77 441
-7%
|
71 206
-8%
|
58 483
-18%
|
58 533
+0%
|
58 072
-1%
|
56 813
-2%
|
55 254
-3%
|
55 650
+1%
|
56 531
+2%
|
59 637
+5%
|
62 265
+4%
|
64 692
+4%
|
67 067
+4%
|
68 849
+3%
|
71 977
+5%
|
73 549
+2%
|
75 925
+3%
|
76 947
+1%
|
77 769
+1%
|
78 110
+0%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(52 173)
|
(51 856)
|
(50 752)
|
(51 165)
|
(51 511)
|
(52 220)
|
(53 265)
|
(53 789)
|
(54 685)
|
(55 165)
|
(55 443)
|
(55 826)
|
(55 816)
|
(56 277)
|
(57 643)
|
(57 820)
|
(58 556)
|
(58 786)
|
(57 998)
|
(58 181)
|
(58 524)
|
(53 536)
|
(48 220)
|
(36 849)
|
(36 811)
|
(36 735)
|
(35 884)
|
(35 366)
|
(35 428)
|
(36 083)
|
(38 072)
|
(39 527)
|
(41 068)
|
(42 941)
|
(44 366)
|
(46 130)
|
(46 942)
|
(47 860)
|
(47 859)
|
(48 116)
|
(48 242)
|
|
Gross Profit |
19 922
N/A
|
19 858
0%
|
19 869
+0%
|
20 755
+4%
|
20 555
-1%
|
21 200
+3%
|
21 481
+1%
|
21 847
+2%
|
22 427
+3%
|
22 894
+2%
|
23 576
+3%
|
23 818
+1%
|
24 150
+1%
|
24 828
+3%
|
24 956
+1%
|
25 043
+0%
|
24 917
-1%
|
24 693
-1%
|
24 656
0%
|
24 863
+1%
|
24 813
0%
|
23 905
-4%
|
22 986
-4%
|
21 634
-6%
|
21 722
+0%
|
21 337
-2%
|
20 929
-2%
|
19 888
-5%
|
20 222
+2%
|
20 448
+1%
|
21 565
+5%
|
22 738
+5%
|
23 624
+4%
|
24 126
+2%
|
24 483
+1%
|
25 847
+6%
|
26 607
+3%
|
28 065
+5%
|
29 088
+4%
|
29 653
+2%
|
29 868
+1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(14 436)
|
(14 249)
|
(13 813)
|
(14 525)
|
(14 143)
|
(14 573)
|
(15 174)
|
(16 117)
|
(16 198)
|
(16 431)
|
(16 422)
|
(16 676)
|
(16 321)
|
(16 503)
|
(17 003)
|
(17 820)
|
(18 031)
|
(18 370)
|
(18 425)
|
(18 951)
|
(18 912)
|
(17 946)
|
(17 198)
|
(15 530)
|
(15 405)
|
(15 565)
|
(15 368)
|
(15 502)
|
(14 785)
|
(14 760)
|
(15 341)
|
(16 317)
|
(16 902)
|
(17 608)
|
(17 195)
|
(18 571)
|
(17 060)
|
(17 564)
|
(18 727)
|
(20 410)
|
(20 120)
|
|
Selling, General & Administrative |
(10 711)
|
(10 578)
|
(10 217)
|
(10 424)
|
(10 365)
|
(10 660)
|
(11 132)
|
(11 409)
|
(11 641)
|
(11 764)
|
(11 738)
|
(11 669)
|
(11 720)
|
(11 783)
|
(12 077)
|
(12 360)
|
(12 597)
|
(12 723)
|
(12 756)
|
(12 941)
|
(13 054)
|
(12 529)
|
(11 983)
|
(10 688)
|
(10 917)
|
(11 024)
|
(10 851)
|
(10 682)
|
(10 300)
|
(10 214)
|
(10 635)
|
(11 189)
|
(11 664)
|
(12 182)
|
(12 421)
|
(12 857)
|
(13 272)
|
(13 565)
|
(13 804)
|
(13 941)
|
(14 051)
|
|
Research & Development |
(3 948)
|
(3 933)
|
(3 867)
|
(4 065)
|
(4 111)
|
(4 229)
|
(4 357)
|
(4 483)
|
(4 559)
|
(4 597)
|
(4 675)
|
(4 732)
|
(4 799)
|
(4 863)
|
(5 010)
|
(5 164)
|
(5 261)
|
(5 442)
|
(5 467)
|
(5 558)
|
(5 640)
|
(5 388)
|
(5 172)
|
(4 669)
|
(4 707)
|
(4 723)
|
(4 654)
|
(4 569)
|
0
|
(3 414)
|
(3 547)
|
(4 859)
|
(5 045)
|
(5 276)
|
(5 456)
|
(5 591)
|
(5 770)
|
(5 939)
|
(6 081)
|
(6 183)
|
(6 265)
|
|
Other Operating Expenses |
223
|
262
|
271
|
(36)
|
333
|
316
|
315
|
(225)
|
2
|
(70)
|
(9)
|
(275)
|
198
|
143
|
84
|
(296)
|
(173)
|
(205)
|
(202)
|
(452)
|
(218)
|
(29)
|
(43)
|
(173)
|
219
|
182
|
137
|
(251)
|
(4 485)
|
(1 132)
|
(1 159)
|
(269)
|
(193)
|
(150)
|
682
|
(123)
|
1 982
|
1 940
|
1 158
|
(286)
|
196
|
|
Operating Income |
5 486
N/A
|
5 609
+2%
|
6 056
+8%
|
6 230
+3%
|
6 412
+3%
|
6 627
+3%
|
6 307
-5%
|
5 730
-9%
|
6 229
+9%
|
6 463
+4%
|
7 154
+11%
|
7 142
0%
|
7 829
+10%
|
8 325
+6%
|
7 953
-4%
|
7 223
-9%
|
6 886
-5%
|
6 323
-8%
|
6 231
-1%
|
5 912
-5%
|
5 901
0%
|
5 959
+1%
|
5 788
-3%
|
6 104
+5%
|
6 317
+3%
|
5 772
-9%
|
5 561
-4%
|
4 386
-21%
|
5 437
+24%
|
5 688
+5%
|
6 224
+9%
|
6 421
+3%
|
6 722
+5%
|
6 518
-3%
|
7 288
+12%
|
7 276
0%
|
9 547
+31%
|
10 501
+10%
|
10 361
-1%
|
9 243
-11%
|
9 748
+5%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(128)
|
424
|
579
|
169
|
827
|
2 008
|
1 965
|
1 677
|
1 619
|
368
|
359
|
456
|
504
|
311
|
344
|
482
|
451
|
469
|
496
|
391
|
436
|
640
|
591
|
681
|
741
|
687
|
682
|
135
|
40
|
24
|
(6)
|
361
|
655
|
824
|
(1 802)
|
(1 142)
|
(1 499)
|
224
|
2 482
|
1 939
|
2 809
|
|
Non-Reccuring Items |
0
|
0
|
0
|
487
|
0
|
0
|
0
|
312
|
0
|
0
|
0
|
177
|
0
|
0
|
0
|
348
|
0
|
0
|
0
|
274
|
0
|
0
|
0
|
74
|
0
|
0
|
0
|
452
|
0
|
0
|
0
|
92
|
0
|
0
|
0
|
1 750
|
0
|
0
|
0
|
225
|
0
|
|
Total Other Income |
674
|
293
|
141
|
541
|
(295)
|
(713)
|
(592)
|
(501)
|
(312)
|
59
|
(336)
|
(371)
|
(109)
|
(154)
|
106
|
136
|
502
|
1 552
|
1 474
|
1 473
|
916
|
(35)
|
(5)
|
74
|
(60)
|
(151)
|
(29)
|
529
|
533
|
994
|
849
|
622
|
602
|
404
|
(360)
|
(730)
|
(1 117)
|
(1 403)
|
(624)
|
(206)
|
(320)
|
|
Pre-Tax Income |
6 032
N/A
|
6 326
+5%
|
6 776
+7%
|
7 427
+10%
|
6 944
-7%
|
7 922
+14%
|
7 680
-3%
|
7 218
-6%
|
7 536
+4%
|
6 890
-9%
|
7 177
+4%
|
7 404
+3%
|
8 224
+11%
|
8 482
+3%
|
8 403
-1%
|
8 189
-3%
|
7 839
-4%
|
8 344
+6%
|
8 201
-2%
|
8 050
-2%
|
7 253
-10%
|
6 564
-9%
|
6 374
-3%
|
6 933
+9%
|
6 998
+1%
|
6 308
-10%
|
6 214
-1%
|
5 502
-11%
|
6 010
+9%
|
6 706
+12%
|
7 067
+5%
|
7 496
+6%
|
7 979
+6%
|
7 746
-3%
|
5 126
-34%
|
7 154
+40%
|
6 931
-3%
|
9 322
+34%
|
12 219
+31%
|
11 201
-8%
|
12 237
+9%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(1 654)
|
(1 753)
|
(1 864)
|
(2 028)
|
(1 893)
|
(2 006)
|
(1 864)
|
(1 869)
|
(1 810)
|
(1 766)
|
(1 961)
|
(2 008)
|
(2 344)
|
(2 567)
|
(2 401)
|
(2 148)
|
(2 005)
|
(1 962)
|
(2 079)
|
(2 489)
|
(2 334)
|
(1 904)
|
(1 818)
|
(1 775)
|
(1 657)
|
(1 693)
|
(1 721)
|
(1 346)
|
(1 566)
|
(1 739)
|
(1 662)
|
(1 861)
|
(2 009)
|
(2 081)
|
(2 360)
|
(2 741)
|
(2 684)
|
(2 731)
|
(2 696)
|
(2 687)
|
(2 832)
|
|
Income from Continuing Operations |
4 378
|
4 573
|
4 912
|
5 399
|
5 051
|
5 916
|
5 816
|
5 349
|
5 726
|
5 124
|
5 216
|
5 396
|
5 880
|
5 915
|
6 002
|
6 041
|
5 834
|
6 382
|
6 122
|
5 561
|
4 919
|
4 660
|
4 556
|
5 158
|
5 341
|
4 615
|
4 493
|
4 156
|
4 444
|
4 967
|
5 405
|
5 635
|
5 970
|
5 665
|
2 766
|
4 413
|
4 247
|
6 591
|
9 523
|
8 514
|
9 405
|
|
Income to Minority Interest |
(134)
|
(143)
|
(144)
|
(134)
|
(126)
|
(118)
|
(108)
|
(98)
|
(111)
|
(127)
|
(152)
|
(134)
|
(136)
|
(134)
|
(142)
|
(133)
|
(122)
|
(152)
|
(205)
|
(313)
|
(395)
|
(445)
|
(446)
|
(474)
|
(378)
|
(307)
|
(199)
|
(170)
|
(283)
|
(364)
|
(495)
|
(537)
|
(569)
|
(624)
|
(621)
|
(669)
|
(676)
|
(570)
|
(607)
|
(579)
|
(580)
|
|
Net Income (Common) |
4 518
N/A
|
4 634
+3%
|
4 934
+6%
|
5 373
+9%
|
5 020
-7%
|
7 783
+55%
|
7 769
0%
|
7 282
-6%
|
7 729
+6%
|
5 284
-32%
|
5 256
-1%
|
5 450
+4%
|
5 870
+8%
|
5 847
0%
|
5 875
+0%
|
5 961
+1%
|
6 202
+4%
|
6 736
+9%
|
6 485
-4%
|
5 807
-10%
|
4 632
-20%
|
4 487
-3%
|
4 413
-2%
|
5 174
+17%
|
5 240
+1%
|
4 085
-22%
|
3 592
-12%
|
4 030
+12%
|
4 327
+7%
|
5 939
+37%
|
6 752
+14%
|
6 161
-9%
|
6 427
+4%
|
5 196
-19%
|
2 189
-58%
|
3 723
+70%
|
3 557
-4%
|
5 999
+69%
|
8 932
+49%
|
7 949
-11%
|
8 861
+11%
|
|
EPS (Diluted) |
5.3
N/A
|
5.43
+2%
|
5.79
+7%
|
6.3
+9%
|
5.95
-6%
|
9.32
+57%
|
9.32
N/A
|
8.74
-6%
|
9.47
+8%
|
6.45
-32%
|
6.4
-1%
|
6.64
+4%
|
7.14
+8%
|
7.05
-1%
|
7.05
N/A
|
7.18
+2%
|
7.48
+4%
|
8.1
+8%
|
7.86
-3%
|
7.01
-11%
|
5.66
-19%
|
5.57
-2%
|
5.48
-2%
|
6.32
+15%
|
6.35
+0%
|
5.02
-21%
|
4.46
-11%
|
4.93
+11%
|
5.34
+8%
|
7.31
+37%
|
8.29
+13%
|
7.59
-8%
|
7.9
+4%
|
6.38
-19%
|
2.72
-57%
|
4.59
+69%
|
4.49
-2%
|
7.41
+65%
|
9.61
+30%
|
9.9
+3%
|
11.09
+12%
|