Income Statement

Revenue

10Y

+61%

Operating Income

Currency: EUR

	Dec-2005	Mar-2006	Jun-2006	Sep-2006	Dec-2006	Mar-2007	Jun-2007	Sep-2007	Dec-2007	Mar-2008	Jun-2008	Sep-2008	Dec-2008	Mar-2009	Jun-2009	Sep-2009	Dec-2009	Mar-2010	Jun-2010	Sep-2010	Dec-2010	Mar-2011	Jun-2011	Sep-2011	Dec-2011	Mar-2012	Jun-2012	Sep-2012	Dec-2012	Mar-2013	Jun-2013	Sep-2013	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	Jun-2020	Dec-2020	Jun-2021	Dec-2021	Jun-2022	Dec-2022	Jun-2023	Dec-2023	Mar-2024	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025
Revenue
Interest Expense	40	0	0	0	33	0	0	0	16	0	0	0	12	0	0	0	2	0	0	0	9	0	0	0	14	0	0	0	26	0	0	0	42	0	0	0	46	0	0	0	32	0	0	0	40	0	0	0	38	0	0	0	22	0	0	0	20	11	22	23	23	24	29	34	40	0	0	0	46	0	0	0
Revenue	2 756 N/A	2 946 +7%	3 075 +4%	3 217 +5%	3 337 +4%	3 482 +4%	3 611 +4%	3 712 +3%	3 781 +2%	3 857 +2%	4 021 +4%	4 220 +5%	4 298 +2%	4 151 -3%	3 954 -5%	3 783 -4%	3 719 -2%	3 914 +5%	4 190 +7%	4 473 +7%	4 748 +6%	4 973 +5%	5 097 +2%	5 108 +0%	4 910 -4%	4 812 -2%	4 709 -2%	4 629 -2%	4 635 +0%	4 517 -3%	4 445 -2%	4 409 -1%	4 479 +2%	4 560 +2%	4 652 +2%	4 719 +1%	4 826 +2%	5 004 +4%	5 132 +3%	5 258 +2%	5 296 +1%	5 094 -4%	4 923 -3%	4 716 -4%	4 634 -2%	4 720 +2%	4 739 +0%	4 900 +3%	4 924 +0%	4 923 0%	5 035 +2%	4 966 -1%	4 979 +0%	4 997 +0%	4 936 -1%	4 961 +1%	4 928 -1%	4 693 -5%	4 692 0%	5 283 +13%	6 208 +18%	7 597 +22%	8 209 +8%	7 456 -9%	6 402 -14%	7 892 +23%	7 352 -7%	8 782 +19%	5 722 -35%	8 630 +51%	8 564 -1%	8 474 -1%
Gross Profit
Cost of Revenue	(2 108)	(2 200)	(2 265)	(2 345)	(2 378)	(2 444)	(2 500)	(2 542)	(2 629)	(2 691)	(2 815)	(2 959)	(3 110)	(3 066)	(2 993)	(2 926)	(2 876)	(2 998)	(3 143)	(3 284)	(3 402)	(3 517)	(3 633)	(3 746)	(3 747)	(3 833)	(3 849)	(3 861)	(3 802)	(3 790)	(3 778)	(3 785)	(3 827)	(3 856)	(3 895)	(3 893)	(3 977)	(4 033)	(4 098)	(4 161)	(4 166)	(4 070)	(3 974)	(3 826)	(3 811)	(3 870)	(3 874)	(3 995)	(3 970)	(3 940)	(4 038)	(4 020)	(4 104)	(4 216)	(4 217)	(4 187)	(4 124)	(3 872)	(3 822)	(4 096)	(4 535)	(5 285)	(6 049)	(5 954)	(5 319)	(6 598)	(6 278)	(7 495)	(4 735)	(7 239)	(7 250)	(7 220)
Gross Profit	648 N/A	746 +15%	810 +9%	872 +8%	959 +10%	1 038 +8%	1 110 +7%	1 170 +5%	1 152 -1%	1 166 +1%	1 206 +3%	1 260 +5%	1 188 -6%	1 086 -9%	961 -11%	858 -11%	844 -2%	916 +9%	1 048 +14%	1 189 +13%	1 346 +13%	1 456 +8%	1 464 +1%	1 362 -7%	1 163 -15%	980 -16%	860 -12%	769 -11%	833 +8%	727 -13%	666 -8%	625 -6%	652 +4%	704 +8%	757 +8%	826 +9%	850 +3%	971 +14%	1 035 +6%	1 097 +6%	1 131 +3%	1 025 -9%	950 -7%	891 -6%	823 -8%	850 +3%	865 +2%	904 +5%	954 +6%	983 +3%	997 +1%	946 -5%	875 -7%	781 -11%	719 -8%	774 +8%	803 +4%	821 +2%	870 +6%	1 187 +36%	1 673 +41%	2 313 +38%	2 161 -7%	1 502 -30%	1 083 -28%	1 294 +19%	1 074 -17%	1 287 +20%	987 -23%	1 391 +41%	1 313 -6%	1 255 -4%
Operating Income
Operating Expenses	(395)	(395)	(435)	(450)	(501)	(496)	(499)	(511)	(476)	(494)	(471)	(468)	(487)	(532)	(664)	(664)	(485)	(678)	(571)	(607)	(520)	(567)	(570)	(522)	(500)	(534)	(524)	(556)	(454)	(422)	(415)	(403)	(470)	(463)	(494)	(412)	(402)	(538)	(552)	(679)	(727)	(359)	(398)	(376)	(512)	(502)	(525)	(535)	(562)	(577)	(584)	(594)	(605)	(645)	(628)	(635)	(610)	(1 392)	(467)	(637)	(517)	(599)	(664)	(746)	(718)	(890)	(878)	(1 060)	(701)	(1 098)	(1 128)	(1 120)
Selling, General & Administrative	(300)	(298)	(297)	(301)	(316)	(316)	(318)	(323)	(328)	(338)	(347)	(351)	(367)	(360)	(350)	(345)	(342)	(352)	(367)	(380)	(393)	(391)	(397)	(402)	(406)	(407)	(403)	(400)	(419)	(389)	(384)	(382)	(385)	(392)	(400)	(405)	(407)	(416)	(425)	(434)	(449)	(434)	(415)	(404)	(387)	(401)	(420)	(430)	(441)	(442)	(449)	(458)	(464)	(472)	(475)	(474)	(461)	(439)	(437)	(432)	(464)	(483)	(529)	(545)	(520)	(648)	(652)	(789)	(546)	(826)	(836)	(826)
Research & Development	(147)	(145)	(140)	(139)	(152)	(152)	(154)	(158)	(153)	(155)	(155)	(155)	(163)	(163)	(163)	(162)	(164)	(167)	(169)	(170)	(165)	(167)	(169)	(170)	(173)	(174)	(174)	(175)	(175)	(171)	(169)	(168)	(174)	(182)	(183)	(186)	(183)	(180)	(180)	(179)	(175)	(168)	(162)	(156)	(150)	(155)	(157)	(156)	(153)	(152)	(154)	(158)	(165)	(171)	(175)	(177)	(173)	(160)	(157)	(161)	(164)	(165)	(178)	(184)	(184)	(236)	(246)	(296)	(204)	(310)	(319)	(321)
Other Operating Expenses	52	48	2	(10)	(32)	(29)	(27)	(31)	4	(1)	31	38	43	(10)	(151)	(157)	21	(160)	(36)	(58)	38	(9)	(4)	50	79	47	53	19	139	138	138	147	90	111	89	178	188	57	52	(66)	(103)	243	179	183	25	55	52	51	32	18	18	23	24	(2)	23	17	24	(793)	126	(44)	111	49	43	(17)	(15)	(5)	20	25	49	38	27	27
Operating Income	253 N/A	351 +39%	375 +7%	422 +12%	458 +9%	542 +18%	612 +13%	658 +8%	676 +3%	672 -1%	735 +9%	792 +8%	701 -12%	554 -21%	298 -46%	194 -35%	359 +85%	238 -34%	476 +100%	582 +22%	827 +42%	889 +8%	894 +1%	840 -6%	663 -21%	446 -33%	336 -25%	213 -37%	379 +78%	305 -20%	251 -18%	222 -12%	183 -18%	242 +32%	263 +9%	414 +57%	448 +8%	433 -3%	483 +11%	418 -13%	403 -3%	666 +65%	552 -17%	514 -7%	311 -40%	348 +12%	340 -2%	370 +9%	393 +6%	407 +4%	413 +1%	352 -15%	270 -23%	136 -50%	91 -33%	139 +53%	193 +38%	(571) N/A	403 N/A	550 +37%	1 156 +110%	1 713 +48%	1 497 -13%	756 -49%	365 -52%	404 +11%	196 -51%	227 +15%	286 +26%	293 +3%	185 -37%	135 -27%
Pre-Tax Income
Interest Income Expense	(27)	(25)	(25)	(24)	(25)	(19)	(13)	(10)	(3)	(10)	(25)	(31)	(28)	(42)	(62)	(113)	(123)	(112)	(93)	(48)	(46)	(33)	(26)	(10)	36	(4)	(1)	(4)	(101)	(104)	(115)	(129)	(66)	(58)	(52)	(45)	(18)	(35)	(63)	(81)	(91)	(283)	(255)	(238)	(31)	(36)	(29)	(11)	3	38	59	77	111	120	112	93	32	25	(101)	19	(34)	92	168	171	60	77	58	64	19	22	(7)	(33)
Non-Reccuring Items	0	0	0	0	0	0	0	0	(24)	0	0	0	(19)	0	0	0	(205)	0	0	0	(18)	0	0	0	(91)	0	0	0	(31)	0	0	0	(29)	0	0	0	(25)	5	91	109	136	0	0	0	23	0	0	0	(3)	0	0	0	(5)	0	0	0	(771)	0	(53)	0	(4)	0	(4)	0	(12)	0	0	0	(19)	0	0	0
Total Other Income	(19)	(20)	(21)	(19)	(17)	(19)	(17)	(19)	(17)	(15)	(12)	(11)	(12)	(16)	(22)	(25)	(28)	(24)	(26)	(30)	(30)	(37)	(39)	(35)	(39)	(42)	(44)	(48)	(55)	(50)	(51)	(54)	(57)	(60)	(60)	(49)	(40)	(28)	(28)	(41)	(42)	(56)	(55)	(52)	(56)	(55)	(60)	(59)	(66)	(62)	(57)	(59)	(51)	(45)	(47)	(43)	(45)	(40)	(31)	(26)	(24)	(42)	(44)	(33)	(26)	(32)	(27)	(34)	(28)	(45)	(49)	(51)
Pre-Tax Income	207 N/A	306 +48%	329 +8%	380 +15%	416 +9%	503 +21%	582 +16%	630 +8%	632 +0%	648 +2%	697 +8%	750 +8%	642 -14%	495 -23%	213 -57%	56 -74%	3 -94%	103 +3 009%	358 +249%	505 +41%	732 +45%	820 +12%	830 +1%	795 -4%	567 -29%	400 -29%	292 -27%	162 -45%	193 +20%	151 -22%	85 -44%	39 -54%	31 -21%	124 +298%	151 +22%	320 +112%	365 +14%	374 +3%	483 +29%	405 -16%	407 +0%	327 -20%	241 -26%	224 -7%	246 +10%	257 +4%	250 -3%	300 +20%	327 +9%	383 +17%	415 +8%	370 -11%	324 -12%	212 -35%	156 -26%	190 +22%	(591) N/A	(586) +1%	218 N/A	544 +150%	1 094 +101%	1 764 +61%	1 616 -8%	894 -45%	387 -57%	449 +16%	228 -49%	257 +13%	258 +1%	270 +5%	130 -52%	52 -60%
Net Income
Tax Provision	(63)	(76)	(64)	(74)	(104)	(143)	(158)	(181)	(210)	(209)	(237)	(239)	(204)	(182)	(127)	(105)	(78)	(77)	(123)	(149)	(235)	(261)	(263)	(259)	(211)	(170)	(143)	(109)	(86)	(73)	(53)	(31)	(25)	(58)	(72)	(127)	(170)	(173)	(203)	(185)	(165)	(128)	(93)	(71)	(68)	(75)	(65)	(74)	(77)	(85)	(94)	(84)	(64)	(36)	(27)	(43)	(38)	(2)	(16)	(124)	(266)	(428)	(335)	(140)	(60)	(73)	(35)	(30)	2	21	55	17
Income from Continuing Operations	144	230	266	306	312	360	424	449	422	438	460	511	438	313	86	(49)	(75)	26	236	356	497	559	566	536	356	230	148	52	107	78	32	9	6	65	80	193	195	202	281	220	242	198	148	153	178	182	185	226	250	298	321	286	260	176	129	147	(630)	(588)	202	420	828	1 336	1 282	754	327	376	193	227	261	291	185	68
Income to Minority Interest	0	0	0	0	(1)	(1)	(1)	(0)	(0)	0	1	1	1	4	5	3	4	2	(1)	1	(6)	(7)	(6)	(6)	(4)	(2)	(4)	(5)	6	4	4	5	(4)	0	4	7	8	5	5	5	5	9	6	1	(10)	(25)	(26)	(25)	(18)	(11)	(14)	(14)	(14)	(13)	(12)	(11)	(13)	(12)	(13)	(18)	(21)	(31)	(31)	(15)	(14)	(18)	(24)	(30)	(20)	(30)	(30)	(28)
Net Income (Common)	144 N/A	230 +60%	266 +15%	306 +15%	311 +2%	360 +16%	423 +18%	449 +6%	422 -6%	438 +4%	461 +5%	511 +11%	439 -14%	317 -28%	92 -71%	(46) N/A	(71) -55%	28 N/A	235 +754%	357 +52%	491 +38%	552 +13%	561 +1%	529 -6%	353 -33%	228 -35%	144 -37%	47 -67%	113 +141%	82 -28%	36 -56%	14 -62%	3 -81%	66 +2 419%	84 +28%	200 +138%	204 +2%	207 +2%	285 +38%	225 -21%	247 +10%	197 -20%	144 -27%	148 +3%	179 +21%	814 +354%	815 +0%	853 +5%	867 +2%	287 -67%	308 +7%	271 -12%	246 -9%	163 -34%	117 -28%	135 +15%	(643) N/A	(588) +9%	189 N/A	282 +49%	807 +186%	1 305 +62%	1 251 -4%	739 -41%	314 -58%	358 +14%	169 -53%	197 +17%	241 +23%	261 +8%	156 -40%	42 -73%
EPS (Diluted)	2.76 N/A	5.19 +88%	5.41 +4%	6.15 +14%	6.46 +5%	7.24 +12%	8.51 +18%	9.03 +6%	8.49 -6%	8.83 +4%	9.29 +5%	10.3 +11%	8.84 -14%	6.39 -28%	1.84 -71%	-0.92 N/A	-1.43 -55%	0.55 N/A	4.73 +760%	7.18 +52%	9.88 +38%	11.13 +13%	11.29 +1%	10.66 -6%	7.1 -33%	4.58 -35%	2.9 -37%	0.94 -68%	2.27 +141%	1.63 -28%	0.71 -56%	0.26 -63%	0.05 -81%	1.31 +2 520%	1.68 +28%	4.02 +139%	4.1 +2%	4.17 +2%	5.74 +38%	4.52 -21%	4.97 +10%	3.95 -21%	2.89 -27%	2.97 +3%	3.6 +21%	16.38 +355%	16.4 +0%	17.15 +5%	17.44 +2%	5.77 -67%	6.19 +7%	5.46 -12%	4.95 -9%	3.28 -34%	2.36 -28%	2.72 +15%	-12.94 N/A	-11.83 +9%	3.81 N/A	5.67 +49%	16.24 +186%	26.27 +62%	25.18 -4%	14.88 -41%	6.31 -58%	7.2 +14%	3.39 -53%	3.95 +17%	4.85 +23%	5.28 +9%	3.13 -41%	0.84 -73%

Income Statement Balance Sheet Cash Flow Statement

Wacker Chemie AG
XHAM:WCH

Income Statement

Earnings Waterfall
Wacker Chemie AG

Income Statement
Wacker Chemie AG

See Also

Company

Help

Tools

Stocks

Wacker Chemie AG XHAM:WCH

Income Statement

Earnings Waterfall Wacker Chemie AG

Income Statement Wacker Chemie AG

See Also

Company

Help

Tools

Stocks

Wacker Chemie AG
XHAM:WCH

Earnings Waterfall
Wacker Chemie AG

Income Statement
Wacker Chemie AG