Lonza Group AG
SIX:LONN

Watchlist Manager
Lonza Group AG Logo
Lonza Group AG
SIX:LONN
Watchlist
Price: 559.4 CHF 0.36% Market Closed
Market Cap: 39.3B CHF

Income Statement

Earnings Waterfall
Lonza Group AG

Income Statement
Lonza Group AG

Rotate your device to view
Income Statement
Currency: CHF
Dec-2001 Jun-2002 Dec-2002 Jun-2003 Dec-2003 Jun-2004 Dec-2004 Jun-2005 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 Jun-2024 Dec-2024 Jun-2025
Revenue
Interest Expense
78
0
51
0
37
0
36
0
66
0
55
0
72
0
82
0
54
0
40
0
49
0
118
0
108
0
76
0
80
0
76
0
117
0
92
4
77
35
67
65
55
54
60
76
97
115
147
0
Revenue
2 553
N/A
2 549
0%
2 536
-1%
2 402
-5%
2 242
-7%
2 173
-3%
2 182
+0%
2 319
+6%
1 894
-18%
2 336
+23%
2 285
-2%
2 619
+15%
2 870
+10%
2 959
+3%
2 937
-1%
2 803
-5%
2 690
-4%
2 662
-1%
2 680
+1%
2 572
-4%
2 692
+5%
3 463
+29%
3 925
+13%
3 705
-6%
3 584
-3%
3 640
+2%
3 640
N/A
3 744
+3%
3 803
+2%
3 918
+3%
4 132
+5%
4 423
+7%
4 548
+3%
5 034
+11%
5 542
+10%
5 439
-2%
4 207
-23%
3 474
-17%
4 508
+30%
3 976
-12%
5 409
+36%
5 849
+8%
6 223
+6%
6 319
+2%
6 717
+6%
6 696
0%
6 574
-2%
7 093
+8%
Gross Profit
Cost of Revenue
(962)
0
(1 816)
0
(1 680)
0
(1 713)
(954)
(1 414)
(778)
(1 721)
(1 900)
(2 060)
(2 136)
(2 098)
(2 043)
(2 145)
(2 112)
(1 969)
(1 898)
(1 992)
(2 578)
(2 920)
(2 791)
(2 758)
(2 680)
(2 566)
(2 691)
(2 704)
(2 644)
(2 731)
(2 847)
(2 797)
(3 150)
(3 402)
(3 389)
(2 429)
(1 885)
(2 645)
(2 308)
(3 299)
(3 586)
(3 785)
(3 969)
(4 311)
(4 740)
(4 163)
(4 757)
Gross Profit
1 591
N/A
0
N/A
720
N/A
0
N/A
562
N/A
0
N/A
469
N/A
271
-42%
480
+77%
262
-45%
564
+115%
719
+27%
810
+13%
823
+2%
839
+2%
760
-9%
545
-28%
550
+1%
711
+29%
674
-5%
700
+4%
885
+26%
1 005
+14%
914
-9%
826
-10%
960
+16%
1 074
+12%
1 053
-2%
1 099
+4%
1 274
+16%
1 401
+10%
1 576
+12%
1 751
+11%
1 884
+8%
2 140
+14%
2 050
-4%
1 778
-13%
1 589
-11%
1 863
+17%
1 668
-10%
2 110
+26%
2 263
+7%
2 438
+8%
2 350
-4%
2 406
+2%
1 956
-19%
2 411
+23%
2 336
-3%
Operating Income
Operating Expenses
(1 178)
(2 216)
(301)
(2 137)
(260)
(1 936)
(255)
(1 126)
(231)
(1 266)
(263)
(344)
(402)
(375)
(398)
(391)
(296)
(301)
(341)
(337)
(439)
(597)
(665)
(625)
(573)
(604)
(651)
(653)
(671)
(746)
(867)
(1 016)
(962)
(1 080)
(1 159)
(1 218)
(857)
(742)
(891)
(1 068)
(1 283)
(1 084)
(1 081)
(914)
(1 075)
(1 082)
(1 252)
(1 289)
Selling, General & Administrative
(620)
0
(234)
0
(200)
0
(187)
0
(171)
0
(217)
0
(324)
0
(324)
0
(307)
0
(298)
0
(365)
0
(539)
0
(440)
0
(533)
0
(552)
0
(701)
0
(724)
0
(850)
0
(608)
0
(648)
0
(711)
0
(821)
0
(836)
0
(943)
0
Research & Development
0
0
(81)
0
(69)
0
(72)
0
(54)
0
(70)
0
(89)
0
(110)
0
(96)
0
(106)
0
(94)
0
(116)
0
(111)
0
(101)
0
(103)
0
(84)
0
(95)
0
(110)
0
(75)
0
(78)
0
(90)
0
(95)
0
(105)
0
(118)
0
Depreciation & Amortization
(157)
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
(58)
0
(126)
0
(193)
0
(193)
0
(186)
0
(175)
0
(138)
0
(132)
0
(135)
0
Other Operating Expenses
(401)
(2 216)
14
(2 137)
9
(1 936)
4
(1 126)
(6)
(1 266)
24
(344)
11
(375)
36
(391)
107
(301)
63
(337)
20
(597)
(10)
(625)
(22)
(604)
(17)
(653)
(16)
(746)
(24)
(1 016)
(17)
(1 080)
(6)
(1 218)
19
(742)
21
(1 068)
(307)
(1 084)
(27)
(914)
(2)
(1 082)
(56)
(1 289)
Operating Income
413
N/A
333
-19%
419
+26%
265
-37%
302
+14%
237
-22%
214
-10%
239
+12%
249
+4%
292
+17%
301
+3%
375
+25%
408
+9%
448
+10%
441
-2%
369
-16%
249
-33%
249
N/A
370
+49%
337
-9%
261
-23%
288
+10%
340
+18%
289
-15%
253
-12%
356
+41%
423
+19%
400
-5%
428
+7%
528
+23%
534
+1%
560
+5%
789
+41%
804
+2%
981
+22%
832
-15%
921
+11%
847
-8%
972
+15%
600
-38%
827
+38%
1 179
+43%
1 357
+15%
1 436
+6%
1 331
-7%
874
-34%
1 159
+33%
1 047
-10%
Pre-Tax Income
Interest Income Expense
(30)
(20)
(13)
(24)
(16)
(26)
(24)
(37)
(41)
(63)
(39)
(40)
(44)
(56)
(52)
(53)
(45)
(46)
(36)
(50)
(58)
(123)
(120)
(133)
(136)
(126)
(136)
(158)
(80)
(84)
(101)
(145)
(133)
(72)
(38)
(19)
(100)
(45)
(93)
(34)
(83)
(95)
(78)
(99)
(86)
(92)
(99)
(172)
Non-Reccuring Items
129
203
(117)
(56)
(163)
(112)
(3)
0
0
0
0
0
0
82
91
0
(10)
0
4
0
0
0
0
0
0
0
0
0
0
0
(51)
0
(108)
0
(127)
0
(91)
0
(72)
0
24
0
184
0
(451)
0
(195)
0
Total Other Income
1
0
(6)
0
(8)
0
(8)
0
(9)
0
(11)
0
(3)
0
(5)
0
(8)
0
(8)
0
(28)
0
(10)
0
(12)
0
(8)
0
(7)
0
(9)
0
(13)
0
(9)
(60)
(11)
(39)
(4)
(31)
(8)
(26)
(15)
3
(4)
(83)
(111)
9
Pre-Tax Income
513
N/A
516
+1%
283
-45%
185
-35%
115
-38%
99
-14%
179
+81%
202
+13%
199
-1%
229
+15%
251
+10%
335
+33%
361
+8%
474
+31%
475
+0%
316
-33%
186
-41%
203
+9%
330
+63%
287
-13%
175
-39%
165
-6%
210
+27%
156
-26%
105
-33%
230
+119%
279
+21%
242
-13%
341
+41%
444
+30%
373
-16%
415
+11%
535
+29%
732
+37%
807
+10%
753
-7%
719
-5%
763
+6%
803
+5%
535
-33%
760
+42%
1 058
+39%
1 448
+37%
1 340
-7%
790
-41%
699
-12%
754
+8%
884
+17%
Net Income
Tax Provision
(110)
(105)
(62)
(42)
(24)
(21)
(41)
(47)
(38)
(48)
(52)
(70)
(60)
(52)
(56)
(46)
(27)
(27)
(46)
(41)
(21)
(24)
(36)
(25)
(18)
(44)
(42)
(34)
(64)
(84)
(72)
(81)
131
98
(148)
(106)
(71)
(66)
(71)
(18)
(83)
(146)
(230)
(209)
(135)
(125)
(117)
(151)
Income from Continuing Operations
403
411
221
143
91
78
138
155
161
181
199
265
301
422
419
270
159
176
284
246
154
141
174
131
87
186
237
208
277
360
301
334
666
830
659
647
648
697
732
517
677
912
1 218
1 131
655
574
637
733
Income to Minority Interest
(1)
(1)
0
0
0
0
0
0
0
0
0
0
0
0
1
3
3
3
7
6
0
(1)
0
0
0
0
0
0
0
0
0
0
(2)
(4)
(4)
(3)
(1)
(1)
(2)
(3)
(3)
(3)
(3)
(2)
(1)
(1)
(1)
0
Net Income (Common)
402
N/A
410
+2%
221
-46%
143
-35%
91
-36%
78
-14%
138
+77%
155
+12%
188
+21%
197
+5%
222
+13%
272
+23%
301
+11%
422
+40%
420
0%
273
-35%
162
-41%
179
+10%
291
+63%
252
-13%
154
-39%
140
-9%
174
+24%
131
-25%
87
-34%
186
+114%
237
+27%
208
-12%
277
+33%
360
+30%
301
-16%
334
+11%
707
+112%
883
+25%
559
-37%
455
-19%
645
+42%
823
+28%
869
+6%
711
-18%
2 944
+314%
3 117
+6%
1 215
-61%
1 133
-7%
654
-42%
573
-12%
636
+11%
733
+15%
EPS (Diluted)
6.88
N/A
7.64
+11%
4.04
-47%
2.79
-31%
1.67
-40%
1.52
-9%
2.7
+78%
3.03
+12%
3.5
+16%
3.67
+5%
3.76
+2%
4.93
+31%
5.28
+7%
7.53
+43%
7.37
-2%
4.8
-35%
2.93
-39%
3.15
+8%
5.12
+63%
4.5
-12%
2.75
-39%
2.5
-9%
3.1
+24%
2.33
-25%
1.55
-33%
3.31
+114%
4.21
+27%
3.66
-13%
4.87
+33%
6.34
+30%
5.27
-17%
5.41
+3%
10.32
+91%
11.79
+14%
7.48
-37%
6.1
-18%
8.65
+42%
11.02
+27%
11.63
+6%
9.53
-18%
39.52
+315%
41.87
+6%
16.34
-61%
15.3
-6%
8.88
-42%
8.02
-10%
8.92
+11%
10.44
+17%