BE Semiconductor Industries NV
AEX:BESI
Income Statement
Earnings Waterfall
BE Semiconductor Industries NV
Revenue
|
613.7m
EUR
|
Cost of Revenue
|
-212m
EUR
|
Gross Profit
|
401.7m
EUR
|
Operating Expenses
|
-190.6m
EUR
|
Operating Income
|
211.1m
EUR
|
Other Expenses
|
-33.5m
EUR
|
Net Income
|
177.6m
EUR
|
Income Statement
BE Semiconductor Industries NV
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 | Mar-2024 | Jun-2024 | Sep-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
343
N/A
|
379
+11%
|
404
+7%
|
392
-3%
|
360
-8%
|
349
-3%
|
333
-5%
|
338
+1%
|
360
+7%
|
375
+4%
|
407
+8%
|
468
+15%
|
533
+14%
|
593
+11%
|
637
+8%
|
629
-1%
|
586
-7%
|
525
-10%
|
452
-14%
|
383
-15%
|
356
-7%
|
356
0%
|
366
+3%
|
398
+9%
|
416
+5%
|
434
+4%
|
485
+12%
|
587
+21%
|
687
+17%
|
749
+9%
|
809
+8%
|
796
-1%
|
757
-5%
|
723
-4%
|
654
-10%
|
602
-8%
|
557
-8%
|
579
+4%
|
592
+2%
|
580
-2%
|
614
+6%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(195)
|
(212)
|
(222)
|
(210)
|
(191)
|
(179)
|
(170)
|
(170)
|
(179)
|
(184)
|
(193)
|
(212)
|
(231)
|
(254)
|
(273)
|
(270)
|
(253)
|
(226)
|
(195)
|
(166)
|
(157)
|
(157)
|
(161)
|
(168)
|
(170)
|
(175)
|
(195)
|
(234)
|
(274)
|
(302)
|
(323)
|
(321)
|
(302)
|
(280)
|
(247)
|
(219)
|
(199)
|
(203)
|
(203)
|
(200)
|
(212)
|
|
Gross Profit |
148
N/A
|
167
+12%
|
182
+9%
|
182
0%
|
170
-6%
|
171
+0%
|
163
-5%
|
168
+3%
|
181
+7%
|
192
+6%
|
214
+12%
|
256
+20%
|
302
+18%
|
339
+12%
|
365
+8%
|
359
-2%
|
333
-7%
|
299
-10%
|
256
-14%
|
217
-15%
|
199
-8%
|
199
0%
|
205
+3%
|
230
+12%
|
247
+7%
|
259
+5%
|
290
+12%
|
353
+22%
|
413
+17%
|
447
+8%
|
485
+9%
|
475
-2%
|
455
-4%
|
443
-3%
|
407
-8%
|
383
-6%
|
358
-7%
|
376
+5%
|
388
+3%
|
380
-2%
|
402
+6%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(89)
|
(93)
|
(101)
|
(108)
|
(113)
|
(112)
|
(113)
|
(110)
|
(109)
|
(116)
|
(117)
|
(122)
|
(124)
|
(129)
|
(138)
|
(135)
|
(134)
|
(125)
|
(116)
|
(112)
|
(107)
|
(106)
|
(109)
|
(111)
|
(111)
|
(109)
|
(111)
|
(116)
|
(122)
|
(129)
|
(134)
|
(139)
|
(142)
|
(149)
|
(153)
|
(159)
|
(162)
|
(162)
|
(176)
|
(181)
|
(191)
|
|
Selling, General & Administrative |
(62)
|
(62)
|
(68)
|
(71)
|
(74)
|
(70)
|
(75)
|
(74)
|
(75)
|
(76)
|
(80)
|
(87)
|
(88)
|
(90)
|
(100)
|
(97)
|
(96)
|
(86)
|
(81)
|
(76)
|
(72)
|
(67)
|
(72)
|
(75)
|
(76)
|
(72)
|
(79)
|
(83)
|
(88)
|
(88)
|
(94)
|
(94)
|
(93)
|
(90)
|
(97)
|
(101)
|
(104)
|
(101)
|
(117)
|
(118)
|
(122)
|
|
Research & Development |
(26)
|
(22)
|
(31)
|
(32)
|
(32)
|
(29)
|
(28)
|
(26)
|
(25)
|
(27)
|
(27)
|
(26)
|
(27)
|
(27)
|
(29)
|
(29)
|
(28)
|
(26)
|
(25)
|
(25)
|
(25)
|
(25)
|
(25)
|
(25)
|
(25)
|
(23)
|
0
|
(18)
|
(20)
|
(28)
|
(32)
|
(35)
|
(38)
|
(41)
|
(44)
|
(44)
|
(44)
|
(42)
|
(46)
|
(50)
|
(54)
|
|
Depreciation & Amortization |
(1)
|
(9)
|
(3)
|
(5)
|
(7)
|
(13)
|
(10)
|
(10)
|
(10)
|
(13)
|
(10)
|
(9)
|
(9)
|
(12)
|
(9)
|
(9)
|
(9)
|
(13)
|
(10)
|
(10)
|
(11)
|
(15)
|
(11)
|
(10)
|
(10)
|
(14)
|
(8)
|
(8)
|
(8)
|
(12)
|
(9)
|
(10)
|
(11)
|
(17)
|
(12)
|
(13)
|
(13)
|
(20)
|
(14)
|
(14)
|
(15)
|
|
Other Operating Expenses |
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
|
(23)
|
(7)
|
(7)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
59
N/A
|
74
+24%
|
81
+10%
|
74
-9%
|
57
-23%
|
59
+5%
|
50
-15%
|
59
+17%
|
71
+22%
|
76
+7%
|
97
+28%
|
134
+38%
|
178
+33%
|
209
+18%
|
227
+8%
|
223
-2%
|
199
-11%
|
174
-13%
|
140
-20%
|
106
-24%
|
92
-13%
|
92
+0%
|
96
+4%
|
119
+24%
|
136
+14%
|
150
+10%
|
179
+20%
|
238
+32%
|
291
+22%
|
318
+9%
|
351
+11%
|
337
-4%
|
313
-7%
|
294
-6%
|
254
-14%
|
224
-12%
|
196
-13%
|
213
+9%
|
212
0%
|
199
-6%
|
211
+6%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(1)
|
(1)
|
(2)
|
(1)
|
(0)
|
(1)
|
1
|
0
|
(2)
|
(2)
|
(3)
|
(6)
|
(7)
|
(10)
|
(13)
|
(15)
|
(17)
|
(18)
|
(17)
|
(15)
|
(15)
|
(14)
|
(15)
|
(14)
|
(14)
|
(12)
|
(16)
|
(16)
|
(9)
|
(14)
|
(14)
|
(17)
|
(26)
|
(19)
|
(19)
|
(21)
|
(17)
|
(6)
|
(11)
|
(4)
|
(4)
|
|
Non-Reccuring Items |
(1)
|
(2)
|
4
|
4
|
3
|
(1)
|
(4)
|
(4)
|
(4)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
(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
|
|
Total Other Income |
(0)
|
0
|
(0)
|
(1)
|
(1)
|
0
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
2
|
2
|
2
|
0
|
1
|
1
|
(6)
|
0
|
1
|
1
|
8
|
0
|
3
|
9
|
9
|
(0)
|
6
|
(0)
|
(0)
|
|
Pre-Tax Income |
58
N/A
|
71
+23%
|
84
+17%
|
76
-9%
|
59
-22%
|
57
-3%
|
46
-19%
|
55
+18%
|
66
+21%
|
74
+11%
|
93
+26%
|
128
+38%
|
170
+33%
|
199
+17%
|
215
+8%
|
208
-3%
|
182
-13%
|
155
-15%
|
122
-22%
|
89
-27%
|
77
-14%
|
78
+2%
|
83
+7%
|
107
+29%
|
124
+16%
|
138
+11%
|
165
+20%
|
223
+35%
|
277
+24%
|
304
+10%
|
338
+11%
|
321
-5%
|
295
-8%
|
275
-6%
|
238
-14%
|
212
-11%
|
187
-12%
|
208
+11%
|
208
0%
|
195
-6%
|
207
+6%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(5)
|
(0)
|
(2)
|
(2)
|
(0)
|
(8)
|
(7)
|
(7)
|
(8)
|
(8)
|
(12)
|
(18)
|
(24)
|
(26)
|
(29)
|
(27)
|
(25)
|
(19)
|
(13)
|
(9)
|
(6)
|
3
|
2
|
(1)
|
(3)
|
(5)
|
(9)
|
(14)
|
(17)
|
(21)
|
(26)
|
(26)
|
(27)
|
(35)
|
(30)
|
(28)
|
(25)
|
(31)
|
(31)
|
(29)
|
(30)
|
|
Income from Continuing Operations |
53
|
71
|
82
|
74
|
59
|
49
|
40
|
48
|
58
|
65
|
82
|
110
|
146
|
173
|
186
|
181
|
157
|
136
|
109
|
80
|
70
|
81
|
86
|
107
|
121
|
132
|
156
|
210
|
260
|
282
|
312
|
295
|
268
|
241
|
208
|
185
|
162
|
177
|
177
|
166
|
178
|
|
Income to Minority Interest |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
53
N/A
|
71
+35%
|
81
+15%
|
74
-9%
|
59
-21%
|
49
-17%
|
40
-19%
|
48
+22%
|
58
+21%
|
65
+12%
|
82
+25%
|
110
+35%
|
146
+33%
|
173
+18%
|
186
+7%
|
181
-3%
|
157
-13%
|
136
-13%
|
109
-20%
|
80
-26%
|
70
-13%
|
81
+16%
|
86
+5%
|
107
+24%
|
121
+14%
|
132
+9%
|
156
+18%
|
210
+34%
|
260
+24%
|
282
+9%
|
312
+11%
|
295
-6%
|
268
-9%
|
241
-10%
|
208
-14%
|
185
-11%
|
162
-12%
|
177
+9%
|
177
0%
|
166
-6%
|
178
+7%
|
|
EPS (Diluted) |
0.71
N/A
|
0.93
+31%
|
1.06
+14%
|
0.96
-9%
|
0.76
-21%
|
0.64
-16%
|
0.51
-20%
|
0.62
+22%
|
0.76
+23%
|
0.85
+12%
|
1
+18%
|
1.33
+33%
|
1.8
+35%
|
2.12
+18%
|
2.19
+3%
|
2.13
-3%
|
1.88
-12%
|
1.61
-14%
|
1.29
-20%
|
0.95
-26%
|
0.84
-12%
|
0.97
+15%
|
1.03
+6%
|
1.29
+25%
|
1.43
+11%
|
1.57
+10%
|
1.82
+16%
|
2.45
+35%
|
3.04
+24%
|
3.31
+9%
|
3.67
+11%
|
3.4
-7%
|
3.13
-8%
|
2.81
-10%
|
2.47
-12%
|
2.22
-10%
|
1.96
-12%
|
2.14
+9%
|
2.14
N/A
|
2.02
-6%
|
2.17
+7%
|