Arezzo Industria e Comercio SA
BOVESPA:ARZZ3
Income Statement
Earnings Waterfall
Arezzo Industria e Comercio SA
Revenue
|
4.8B
BRL
|
Cost of Revenue
|
-2.2B
BRL
|
Gross Profit
|
2.6B
BRL
|
Operating Expenses
|
-2B
BRL
|
Operating Income
|
600.8m
BRL
|
Other Expenses
|
-201.4m
BRL
|
Net Income
|
399.4m
BRL
|
Income Statement
Arezzo Industria e Comercio SA
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 |
963
N/A
|
975
+1%
|
991
+2%
|
1 021
+3%
|
1 053
+3%
|
1 076
+2%
|
1 107
+3%
|
1 126
+2%
|
1 121
-1%
|
1 142
+2%
|
1 152
+1%
|
1 184
+3%
|
1 239
+5%
|
1 279
+3%
|
1 312
+3%
|
1 336
+2%
|
1 360
+2%
|
1 394
+2%
|
1 439
+3%
|
1 478
+3%
|
1 527
+3%
|
1 574
+3%
|
1 593
+1%
|
1 624
+2%
|
1 679
+3%
|
1 678
0%
|
1 438
-14%
|
1 414
-2%
|
1 591
+13%
|
1 715
+8%
|
2 114
+23%
|
2 475
+17%
|
2 924
+18%
|
3 263
+12%
|
3 655
+12%
|
4 015
+10%
|
4 234
+5%
|
4 419
+4%
|
4 606
+4%
|
4 734
+3%
|
4 847
+2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(537)
|
(547)
|
(556)
|
(577)
|
(604)
|
(623)
|
(647)
|
(658)
|
(645)
|
(650)
|
(649)
|
(662)
|
(690)
|
(711)
|
(722)
|
(728)
|
(737)
|
(753)
|
(774)
|
(792)
|
(816)
|
(837)
|
(851)
|
(872)
|
(904)
|
(902)
|
(767)
|
(757)
|
(836)
|
(883)
|
(1 068)
|
(1 211)
|
(1 385)
|
(1 526)
|
(1 682)
|
(1 846)
|
(1 950)
|
(2 048)
|
(2 148)
|
(2 197)
|
(2 218)
|
|
Gross Profit |
426
N/A
|
429
+1%
|
435
+2%
|
444
+2%
|
449
+1%
|
453
+1%
|
461
+2%
|
469
+2%
|
476
+1%
|
492
+3%
|
503
+2%
|
522
+4%
|
549
+5%
|
568
+3%
|
590
+4%
|
607
+3%
|
624
+3%
|
640
+3%
|
665
+4%
|
686
+3%
|
711
+4%
|
737
+4%
|
742
+1%
|
752
+1%
|
776
+3%
|
776
0%
|
671
-13%
|
657
-2%
|
755
+15%
|
833
+10%
|
1 046
+26%
|
1 264
+21%
|
1 539
+22%
|
1 737
+13%
|
1 973
+14%
|
2 169
+10%
|
2 284
+5%
|
2 372
+4%
|
2 458
+4%
|
2 537
+3%
|
2 629
+4%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(277)
|
(282)
|
(287)
|
(292)
|
(300)
|
(305)
|
(316)
|
(329)
|
(333)
|
(351)
|
(366)
|
(379)
|
(398)
|
(407)
|
(420)
|
(431)
|
(450)
|
(464)
|
(482)
|
(498)
|
(520)
|
(541)
|
(547)
|
(561)
|
(556)
|
(547)
|
(564)
|
(563)
|
(694)
|
(744)
|
(676)
|
(846)
|
(1 211)
|
(1 217)
|
(1 518)
|
(1 680)
|
(1 809)
|
(1 891)
|
(1 974)
|
(2 027)
|
(2 028)
|
|
Selling, General & Administrative |
(278)
|
(282)
|
(285)
|
(290)
|
(298)
|
(305)
|
(316)
|
(331)
|
(332)
|
(354)
|
(369)
|
(380)
|
(400)
|
(409)
|
(422)
|
(435)
|
(454)
|
(467)
|
(487)
|
(504)
|
(528)
|
(552)
|
(569)
|
(586)
|
(614)
|
(633)
|
(656)
|
(649)
|
(696)
|
(748)
|
(820)
|
(983)
|
(1 207)
|
(1 364)
|
(1 530)
|
(1 706)
|
(1 839)
|
(1 907)
|
(1 991)
|
(2 051)
|
(2 127)
|
|
Other Operating Expenses |
1
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
1
|
2
|
(1)
|
3
|
3
|
1
|
2
|
2
|
2
|
4
|
4
|
4
|
5
|
7
|
7
|
10
|
21
|
25
|
58
|
86
|
92
|
86
|
2
|
4
|
144
|
137
|
(4)
|
148
|
12
|
26
|
30
|
17
|
17
|
24
|
98
|
|
Operating Income |
149
N/A
|
146
-1%
|
149
+2%
|
152
+2%
|
150
-2%
|
148
-1%
|
145
-2%
|
140
-4%
|
143
+2%
|
141
-2%
|
137
-2%
|
144
+5%
|
151
+5%
|
161
+6%
|
170
+6%
|
177
+4%
|
174
-1%
|
177
+1%
|
183
+3%
|
188
+3%
|
191
+1%
|
195
+3%
|
195
0%
|
191
-2%
|
220
+15%
|
229
+4%
|
107
-53%
|
94
-12%
|
61
-35%
|
89
+46%
|
369
+314%
|
418
+13%
|
328
-22%
|
521
+59%
|
455
-13%
|
489
+7%
|
475
-3%
|
481
+1%
|
483
+0%
|
510
+5%
|
601
+18%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
16
|
15
|
18
|
21
|
22
|
27
|
27
|
36
|
37
|
34
|
30
|
24
|
23
|
24
|
31
|
28
|
24
|
21
|
3
|
(5)
|
(5)
|
(11)
|
(3)
|
(1)
|
(2)
|
2
|
3
|
1
|
(13)
|
(7)
|
(11)
|
(13)
|
(26)
|
(29)
|
(14)
|
(12)
|
(25)
|
(33)
|
(71)
|
(105)
|
(122)
|
|
Non-Reccuring Items |
1
|
1
|
(0)
|
(0)
|
(2)
|
(2)
|
(1)
|
(0)
|
(2)
|
(2)
|
(1)
|
(1)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(2)
|
(3)
|
1
|
0
|
2
|
7
|
3
|
2
|
(17)
|
(21)
|
31
|
0
|
0
|
0
|
141
|
68
|
67
|
67
|
75
|
13
|
13
|
35
|
(42)
|
|
Total Other Income |
(8)
|
(7)
|
(7)
|
(7)
|
(9)
|
(9)
|
(11)
|
(13)
|
(14)
|
(15)
|
(14)
|
(14)
|
(17)
|
(17)
|
(18)
|
(17)
|
(15)
|
(15)
|
(15)
|
(16)
|
(16)
|
(17)
|
(16)
|
(16)
|
(16)
|
(16)
|
(21)
|
(22)
|
(25)
|
(39)
|
(44)
|
(48)
|
(39)
|
(48)
|
(50)
|
(52)
|
(52)
|
(63)
|
(63)
|
(64)
|
(60)
|
|
Pre-Tax Income |
157
N/A
|
156
-1%
|
160
+3%
|
165
+3%
|
161
-2%
|
165
+2%
|
161
-2%
|
162
+1%
|
165
+1%
|
158
-4%
|
153
-3%
|
152
0%
|
157
+3%
|
168
+7%
|
182
+9%
|
188
+3%
|
183
-2%
|
182
0%
|
169
-7%
|
164
-3%
|
170
+4%
|
168
-1%
|
178
+6%
|
181
+2%
|
205
+13%
|
217
+6%
|
72
-67%
|
52
-28%
|
55
+5%
|
44
-20%
|
314
+617%
|
357
+14%
|
404
+13%
|
512
+27%
|
458
-11%
|
492
+7%
|
473
-4%
|
397
-16%
|
363
-9%
|
375
+3%
|
376
+0%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(46)
|
(46)
|
(48)
|
(50)
|
(49)
|
(51)
|
(47)
|
(46)
|
(45)
|
(42)
|
(39)
|
(38)
|
(41)
|
(44)
|
(50)
|
(53)
|
(28)
|
(23)
|
(15)
|
(8)
|
(27)
|
(29)
|
(32)
|
(36)
|
(43)
|
(52)
|
(30)
|
(22)
|
(6)
|
9
|
(47)
|
(40)
|
(60)
|
(101)
|
(60)
|
(72)
|
(50)
|
(9)
|
6
|
9
|
23
|
|
Income from Continuing Operations |
111
|
109
|
112
|
115
|
113
|
113
|
114
|
116
|
120
|
116
|
115
|
114
|
116
|
124
|
133
|
135
|
154
|
159
|
153
|
156
|
143
|
139
|
146
|
146
|
162
|
165
|
42
|
30
|
49
|
52
|
267
|
317
|
344
|
411
|
399
|
420
|
423
|
389
|
369
|
384
|
399
|
|
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
|
1
|
1
|
1
|
2
|
1
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
|
Net Income (Common) |
111
N/A
|
109
-2%
|
112
+2%
|
115
+3%
|
113
-2%
|
113
+1%
|
114
+0%
|
116
+2%
|
120
+3%
|
116
-3%
|
115
-1%
|
114
-1%
|
116
+2%
|
124
+6%
|
133
+7%
|
135
+2%
|
154
+14%
|
159
+3%
|
153
-4%
|
156
+2%
|
143
-8%
|
139
-3%
|
146
+5%
|
146
0%
|
162
+11%
|
165
+2%
|
42
-75%
|
30
-28%
|
49
+61%
|
53
+10%
|
268
+403%
|
318
+19%
|
345
+9%
|
413
+20%
|
401
-3%
|
422
+5%
|
425
+1%
|
390
-8%
|
370
-5%
|
385
+4%
|
399
+4%
|
|
EPS (Diluted) |
1.26
N/A
|
1.24
-2%
|
1.27
+2%
|
1.31
+3%
|
1.27
-3%
|
1.28
+1%
|
1.28
N/A
|
1.31
+2%
|
1.35
+3%
|
1.32
-2%
|
1.3
-2%
|
1.28
-2%
|
1.3
+2%
|
1.38
+6%
|
1.48
+7%
|
1.47
-1%
|
1.72
+17%
|
1.77
+3%
|
1.66
-6%
|
1.67
+1%
|
1.58
-5%
|
1.51
-4%
|
1.59
+5%
|
1.59
N/A
|
1.79
+13%
|
1.8
+1%
|
0.46
-74%
|
0.33
-28%
|
0.53
+61%
|
0.52
-2%
|
2.72
+423%
|
3.15
+16%
|
3.4
+8%
|
3.79
+11%
|
3.58
-6%
|
3.66
+2%
|
3.76
+3%
|
3.44
-9%
|
3.26
-5%
|
3.37
+3%
|
3.51
+4%
|