Herige SA
PAR:ALHRG

Watchlist Manager
Herige SA Logo
Herige SA
PAR:ALHRG
Watchlist
Price: 22.7 EUR -2.99%
Market Cap: 65.5m EUR
Have any thoughts about
Herige SA?
Write Note

Income Statement

Earnings Waterfall
Herige SA

Revenue
835.6m EUR
Cost of Revenue
-484.2m EUR
Gross Profit
351.4m EUR
Operating Expenses
-329.6m EUR
Operating Income
21.9m EUR
Other Expenses
-12.6m EUR
Net Income
9.3m EUR

Income Statement
Herige SA

Rotate your device to view
Income Statement
Currency: EUR
Dec-2005 Jun-2006 Dec-2006 Jun-2007 Dec-2007 Jun-2008 Dec-2008 Jun-2009 Dec-2009 Jun-2010 Dec-2010 Jun-2011 Dec-2011 Jun-2012 Dec-2012 Jun-2013 Dec-2013 Jun-2014 Dec-2014 Jun-2015 Dec-2015 Jun-2016 Dec-2016 Jun-2017 Dec-2017 Jun-2018 Dec-2018 Jun-2019 Dec-2019 Jun-2020 Dec-2020 Jun-2021 Dec-2021 Jun-2022 Dec-2022 Jun-2023 Dec-2023
Revenue
Revenue
460
N/A
481
+5%
504
+5%
548
+9%
597
+9%
644
+8%
656
+2%
622
-5%
609
-2%
618
+1%
631
+2%
678
+7%
707
+4%
689
-3%
690
+0%
671
-3%
635
-5%
612
-4%
556
-9%
527
-5%
514
-2%
513
0%
523
+2%
529
+1%
547
+3%
576
+5%
605
+5%
620
+2%
622
+0%
568
-9%
600
+6%
703
+17%
712
+1%
750
+5%
793
+6%
835
+5%
836
+0%
Gross Profit
Cost of Revenue
(304)
(317)
(334)
(359)
(389)
(419)
(423)
(399)
(390)
(393)
(402)
(430)
(445)
(435)
(436)
(424)
(398)
(379)
(418)
(327)
(320)
(320)
(323)
(325)
(339)
(359)
(379)
(388)
(387)
(350)
(367)
(428)
(422)
(437)
(467)
(486)
(484)
Gross Profit
156
N/A
164
+5%
170
+4%
189
+11%
207
+10%
224
+8%
233
+4%
223
-5%
219
-1%
225
+3%
229
+2%
248
+9%
262
+6%
255
-3%
254
0%
246
-3%
237
-4%
233
-1%
139
-41%
200
+44%
193
-3%
193
0%
200
+4%
204
+2%
208
+2%
217
+4%
226
+4%
232
+3%
235
+1%
218
-7%
233
+7%
275
+18%
290
+5%
313
+8%
326
+4%
349
+7%
351
+1%
Operating Income
Operating Expenses
(131)
(138)
(144)
(157)
(172)
(189)
(199)
(197)
(198)
(206)
(214)
(223)
(239)
(239)
(267)
(255)
(219)
(218)
(132)
(202)
(189)
(185)
(192)
(193)
(199)
(206)
(217)
(217)
(220)
(208)
(217)
(244)
(261)
(282)
(291)
(319)
(330)
Selling, General & Administrative
(79)
(82)
(86)
(96)
(104)
(111)
(115)
(113)
(115)
(120)
(123)
(130)
(136)
(136)
(138)
(133)
(128)
(130)
(125)
(119)
(118)
(115)
(116)
(114)
(116)
(117)
(122)
(121)
(123)
(114)
(121)
(137)
(141)
(146)
(154)
(163)
(167)
Depreciation & Amortization
0
(4)
(7)
(8)
(9)
(9)
(10)
(11)
(11)
(12)
(12)
(14)
(15)
(16)
(16)
(16)
(15)
(15)
(14)
(13)
(12)
(12)
(12)
(12)
(12)
(13)
(16)
(16)
(16)
(17)
(19)
(19)
(27)
(35)
(28)
(31)
(35)
Other Operating Expenses
(52)
(52)
(50)
(54)
(59)
(68)
(74)
(73)
(72)
(74)
(78)
(79)
(89)
(87)
(114)
(107)
(75)
(76)
5
(68)
(58)
(59)
(64)
(68)
(71)
(76)
(79)
(81)
(81)
(77)
(77)
(89)
(93)
(102)
(110)
(124)
(127)
Operating Income
25
N/A
26
+2%
26
+2%
31
+20%
35
+11%
35
+1%
34
-4%
26
-24%
21
-19%
19
-10%
15
-20%
25
+68%
22
-12%
16
-30%
(13)
N/A
(9)
+32%
18
N/A
15
-16%
6
-58%
(2)
N/A
5
N/A
8
+58%
8
+8%
11
+36%
9
-20%
10
+13%
9
-16%
14
+67%
16
+8%
10
-34%
16
+53%
31
+96%
29
-7%
31
+8%
35
+12%
30
-14%
22
-27%
Pre-Tax Income
Interest Income Expense
0
0
0
0
0
0
0
1
1
1
1
1
1
1
(1)
(2)
(1)
(3)
(3)
(2)
(2)
(2)
(2)
(1)
(2)
(2)
(1)
(2)
(1)
(2)
(1)
(2)
(1)
(1)
(1)
(3)
(7)
Non-Reccuring Items
0
0
0
0
0
0
0
0
2
2
7
0
0
0
0
0
1
0
(3)
0
(7)
(8)
(1)
(1)
(1)
(2)
(4)
(5)
(1)
(1)
(0)
(1)
(1)
(1)
(2)
(2)
(4)
Gain/Loss on Disposition of Assets
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
1
1
0
0
(0)
0
1
1
Total Other Income
(2)
(2)
(2)
(3)
(4)
(4)
(5)
(5)
(5)
(4)
(3)
(3)
(4)
(4)
(2)
0
0
0
0
(2)
0
0
0
0
0
0
(1)
(2)
(0)
0
(1)
0
(0)
0
(1)
0
1
Pre-Tax Income
23
N/A
24
+4%
24
+2%
29
+19%
31
+9%
31
0%
30
-5%
22
-27%
19
-12%
18
-5%
20
+10%
23
+14%
19
-16%
12
-36%
(17)
N/A
(11)
+35%
18
N/A
12
-34%
1
-95%
(4)
N/A
(4)
-5%
(2)
+42%
6
N/A
10
+56%
6
-40%
6
-2%
2
-68%
7
+290%
12
+69%
8
-32%
14
+71%
28
+97%
27
-6%
29
+9%
31
+7%
25
-19%
14
-45%
Net Income
Tax Provision
(8)
(8)
(8)
(10)
(11)
(11)
(10)
(7)
(5)
(5)
(4)
(5)
(6)
(4)
1
(1)
(6)
(4)
(1)
1
2
1
(1)
(1)
(2)
(3)
(1)
(2)
(5)
(4)
(4)
(7)
(7)
(8)
(9)
(7)
(4)
Income from Continuing Operations
15
16
16
19
21
21
19
14
14
13
16
18
13
8
(16)
(12)
13
9
(0)
(3)
(2)
(1)
6
9
4
3
1
5
8
5
11
21
19
21
22
18
9
Income to Minority Interest
(1)
(1)
(1)
(0)
(0)
(1)
(1)
(1)
(0)
(0)
(1)
(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)
Equity Earnings Affiliates
0
0
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)
(0)
Net Income (Common)
15
N/A
15
+4%
16
+3%
19
+22%
21
+9%
20
-3%
19
-7%
14
-25%
14
-5%
13
-2%
15
+17%
17
+9%
13
-25%
8
-39%
(16)
N/A
(13)
+22%
12
N/A
9
-28%
1
-88%
(2)
N/A
(14)
-727%
(14)
+0%
2
N/A
5
+149%
1
-81%
0
-88%
1
+1 248%
5
+272%
7
+49%
5
-36%
11
+119%
12
+18%
19
+54%
21
+10%
22
+4%
17
-21%
9
-47%
EPS (Diluted)
5.28
N/A
5.49
+4%
5.64
+3%
6.85
+21%
7.46
+9%
7.25
-3%
6.75
-7%
5.07
-25%
4.82
-5%
4.71
-2%
5.5
+17%
5.79
+5%
4.34
-25%
2.67
-38%
-5.55
N/A
-4.34
+22%
4.2
N/A
3.03
-28%
0.38
-87%
-0.6
N/A
-5.03
-738%
-5
+1%
0.65
N/A
1.64
+152%
0.3
-82%
0.03
-90%
0.46
+1 433%
1.73
+276%
2.58
+49%
1.67
-35%
3.66
+119%
4.36
+19%
6.72
+54%
7.37
+10%
7.66
+4%
6.07
-21%
3.23
-47%

See Also

Discover More