Schloss Wachenheim AG
XETRA:SWA
Income Statement
Earnings Waterfall
Schloss Wachenheim AG
Revenue
|
436.6m
EUR
|
Cost of Revenue
|
-255.4m
EUR
|
Gross Profit
|
181.2m
EUR
|
Operating Expenses
|
-151.4m
EUR
|
Operating Income
|
29.8m
EUR
|
Other Expenses
|
-18.4m
EUR
|
Net Income
|
11.3m
EUR
|
Income Statement
Schloss Wachenheim 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 |
315
N/A
|
312
-1%
|
314
+1%
|
304
-3%
|
292
-4%
|
290
0%
|
289
-1%
|
290
+0%
|
290
+0%
|
292
+1%
|
293
+1%
|
293
0%
|
296
+1%
|
295
0%
|
296
+0%
|
301
+1%
|
308
+2%
|
315
+2%
|
325
+3%
|
329
+1%
|
416
+26%
|
419
+1%
|
337
-20%
|
484
+43%
|
407
-16%
|
408
+0%
|
338
-17%
|
340
+1%
|
340
0%
|
344
+1%
|
355
+3%
|
359
+1%
|
374
+4%
|
374
0%
|
384
+3%
|
395
+3%
|
405
+2%
|
416
+3%
|
426
+2%
|
430
+1%
|
437
+1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(193)
|
(190)
|
(192)
|
(185)
|
(173)
|
(172)
|
(166)
|
(170)
|
(175)
|
(179)
|
(183)
|
(183)
|
(184)
|
(180)
|
(182)
|
(176)
|
(185)
|
(189)
|
(202)
|
(205)
|
(255)
|
(256)
|
(206)
|
(289)
|
(236)
|
(237)
|
(208)
|
(194)
|
(194)
|
(196)
|
(217)
|
(202)
|
(210)
|
(210)
|
(236)
|
(225)
|
(233)
|
(240)
|
(265)
|
(251)
|
(255)
|
|
Gross Profit |
121
N/A
|
122
+0%
|
122
+1%
|
118
-4%
|
119
+1%
|
118
0%
|
122
+3%
|
120
-2%
|
115
-4%
|
113
-2%
|
110
-3%
|
111
+1%
|
112
+1%
|
115
+3%
|
114
-1%
|
125
+9%
|
123
-1%
|
127
+3%
|
123
-3%
|
124
+1%
|
162
+31%
|
163
+1%
|
131
-19%
|
195
+48%
|
171
-12%
|
171
+0%
|
130
-24%
|
146
+12%
|
146
0%
|
148
+1%
|
138
-7%
|
157
+14%
|
163
+4%
|
164
+0%
|
148
-10%
|
171
+15%
|
171
+0%
|
176
+3%
|
161
-9%
|
180
+12%
|
181
+1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(99)
|
(101)
|
(101)
|
(100)
|
(101)
|
(102)
|
(103)
|
(99)
|
(97)
|
(94)
|
(89)
|
(89)
|
(89)
|
(91)
|
(91)
|
(102)
|
(99)
|
(103)
|
(100)
|
(101)
|
(133)
|
(135)
|
(108)
|
(168)
|
(151)
|
(152)
|
(111)
|
(126)
|
(123)
|
(123)
|
(114)
|
(130)
|
(135)
|
(137)
|
(119)
|
(140)
|
(141)
|
(149)
|
(129)
|
(154)
|
(151)
|
|
Selling, General & Administrative |
(66)
|
(58)
|
(45)
|
(64)
|
(64)
|
(69)
|
(62)
|
(65)
|
(71)
|
(77)
|
(82)
|
(76)
|
(75)
|
(66)
|
(82)
|
(55)
|
(67)
|
(69)
|
(92)
|
(92)
|
(107)
|
(107)
|
(97)
|
(122)
|
(90)
|
(90)
|
(95)
|
(57)
|
(56)
|
(58)
|
(95)
|
(61)
|
(62)
|
(62)
|
(100)
|
(62)
|
(62)
|
(63)
|
(109)
|
(66)
|
(68)
|
|
Depreciation & Amortization |
(7)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(7)
|
(7)
|
(8)
|
(8)
|
(9)
|
(9)
|
(9)
|
(9)
|
(12)
|
(12)
|
(9)
|
(15)
|
(14)
|
(16)
|
(14)
|
(15)
|
(14)
|
(14)
|
(15)
|
(15)
|
(16)
|
(16)
|
(16)
|
(16)
|
(16)
|
(17)
|
(17)
|
(17)
|
(18)
|
|
Other Operating Expenses |
(26)
|
(35)
|
(49)
|
(28)
|
(29)
|
(26)
|
(33)
|
(26)
|
(18)
|
(10)
|
0
|
(5)
|
(6)
|
(17)
|
(2)
|
(38)
|
(24)
|
(26)
|
1
|
(1)
|
(15)
|
(16)
|
(2)
|
(31)
|
(47)
|
(46)
|
(1)
|
(54)
|
(52)
|
(51)
|
(3)
|
(54)
|
(57)
|
(59)
|
(4)
|
(62)
|
(63)
|
(69)
|
(3)
|
(70)
|
(66)
|
|
Operating Income |
22
N/A
|
21
-5%
|
22
+3%
|
18
-18%
|
18
-1%
|
16
-6%
|
19
+17%
|
21
+7%
|
18
-11%
|
19
+2%
|
20
+8%
|
21
+4%
|
23
+8%
|
25
+7%
|
23
-7%
|
23
+1%
|
24
+3%
|
24
-1%
|
23
-3%
|
23
+0%
|
29
+26%
|
28
-2%
|
23
-18%
|
27
+16%
|
20
-25%
|
19
-5%
|
19
+3%
|
21
+6%
|
24
+14%
|
25
+6%
|
24
-4%
|
27
+11%
|
29
+7%
|
27
-4%
|
29
+6%
|
31
+6%
|
30
-2%
|
27
-11%
|
32
+19%
|
26
-19%
|
30
+17%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(3)
|
(3)
|
(3)
|
(4)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(2)
|
(3)
|
(4)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
0
|
(4)
|
0
|
(0)
|
|
Total Other Income |
0
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
|
Pre-Tax Income |
19
N/A
|
18
-8%
|
18
+1%
|
14
-21%
|
16
+11%
|
16
-1%
|
19
+23%
|
21
+9%
|
17
-17%
|
17
+1%
|
19
+12%
|
21
+6%
|
23
+9%
|
24
+8%
|
21
-13%
|
22
+4%
|
22
+2%
|
22
N/A
|
22
0%
|
21
-4%
|
27
+27%
|
26
-2%
|
22
-18%
|
25
+13%
|
18
-26%
|
17
-8%
|
17
+3%
|
19
+11%
|
22
+15%
|
23
+7%
|
23
-2%
|
25
+9%
|
27
+9%
|
26
-4%
|
28
+6%
|
29
+5%
|
23
-19%
|
24
+2%
|
24
+2%
|
22
-9%
|
25
+14%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(6)
|
(5)
|
(2)
|
(1)
|
(1)
|
(1)
|
(5)
|
(6)
|
(5)
|
(5)
|
(6)
|
(6)
|
(7)
|
(7)
|
(5)
|
(6)
|
(6)
|
(5)
|
(6)
|
(6)
|
(7)
|
(7)
|
(6)
|
(6)
|
(4)
|
(4)
|
(4)
|
(5)
|
(6)
|
(6)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
|
Income from Continuing Operations |
14
|
13
|
16
|
14
|
15
|
15
|
14
|
15
|
12
|
12
|
14
|
15
|
16
|
17
|
16
|
16
|
17
|
17
|
16
|
16
|
20
|
19
|
16
|
18
|
14
|
13
|
13
|
14
|
16
|
17
|
18
|
19
|
22
|
21
|
21
|
22
|
18
|
18
|
19
|
18
|
20
|
|
Income to Minority Interest |
(3)
|
(3)
|
(4)
|
(4)
|
(5)
|
(5)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(5)
|
(6)
|
(6)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(7)
|
(8)
|
(9)
|
(8)
|
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
(8)
|
|
Net Income (Common) |
11
N/A
|
10
-9%
|
13
+24%
|
10
-21%
|
10
+2%
|
10
-1%
|
10
+1%
|
11
+11%
|
9
-17%
|
9
-2%
|
10
+11%
|
11
+8%
|
12
+9%
|
13
+8%
|
12
-11%
|
12
+3%
|
12
-1%
|
12
-1%
|
11
-4%
|
11
-5%
|
14
+28%
|
13
-3%
|
11
-17%
|
12
+9%
|
8
-33%
|
7
-7%
|
8
+2%
|
9
+13%
|
10
+20%
|
11
+5%
|
10
-3%
|
12
+10%
|
13
+14%
|
13
-3%
|
14
+9%
|
15
+10%
|
11
-28%
|
11
-1%
|
11
+1%
|
9
-15%
|
11
+22%
|
|
EPS (Diluted) |
1.42
N/A
|
1.27
-11%
|
1.58
+24%
|
1.27
-20%
|
1.29
+2%
|
1.28
-1%
|
1.29
+1%
|
1.43
+11%
|
1.19
-17%
|
1.16
-3%
|
1.29
+11%
|
1.38
+7%
|
1.51
+9%
|
1.62
+7%
|
1.45
-10%
|
1.49
+3%
|
1.48
-1%
|
1.47
-1%
|
1.4
-5%
|
1.34
-4%
|
1.71
+28%
|
1.67
-2%
|
1.38
-17%
|
1.5
+9%
|
1.01
-33%
|
0.94
-7%
|
0.96
+2%
|
1.09
+14%
|
1.3
+19%
|
1.36
+5%
|
1.32
-3%
|
1.45
+10%
|
1.65
+14%
|
1.6
-3%
|
1.73
+8%
|
1.9
+10%
|
1.37
-28%
|
1.36
-1%
|
1.38
+1%
|
1.17
-15%
|
1.43
+22%
|