Jeronimo Martins SGPS SA
ELI:JMT
Income Statement
Earnings Waterfall
Jeronimo Martins SGPS SA
Revenue
|
31.9B
EUR
|
Cost of Revenue
|
-25.4B
EUR
|
Gross Profit
|
6.5B
EUR
|
Operating Expenses
|
-5.3B
EUR
|
Operating Income
|
1.2B
EUR
|
Other Expenses
|
-449m
EUR
|
Net Income
|
714m
EUR
|
Income Statement
Jeronimo Martins SGPS SA
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 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
11 970
N/A
|
12 238
+2%
|
12 463
+2%
|
12 680
+2%
|
12 955
+2%
|
13 273
+2%
|
13 522
+2%
|
13 728
+2%
|
13 917
+1%
|
14 043
+1%
|
14 292
+2%
|
14 622
+2%
|
14 925
+2%
|
15 417
+3%
|
15 810
+3%
|
16 276
+3%
|
16 798
+3%
|
16 948
+1%
|
17 150
+1%
|
17 337
+1%
|
17 384
+0%
|
17 819
+3%
|
18 199
+2%
|
18 638
+2%
|
19 107
+3%
|
19 046
0%
|
19 174
+1%
|
19 293
+1%
|
19 364
+0%
|
19 879
+3%
|
20 302
+2%
|
20 889
+3%
|
21 616
+3%
|
22 870
+6%
|
24 075
+5%
|
25 385
+5%
|
26 675
+5%
|
28 014
+5%
|
29 443
+5%
|
30 608
+4%
|
31 870
+4%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(9 402)
|
(9 618)
|
(9 804)
|
(9 989)
|
(10 210)
|
(10 456)
|
(10 642)
|
(10 790)
|
(10 944)
|
(11 048)
|
(11 248)
|
(11 509)
|
(11 745)
|
(12 139)
|
(12 444)
|
(12 818)
|
(13 220)
|
(13 313)
|
(13 450)
|
(13 577)
|
(13 595)
|
(13 938)
|
(14 217)
|
(14 563)
|
(14 917)
|
(14 872)
|
(14 973)
|
(15 067)
|
(15 149)
|
(15 551)
|
(15 902)
|
(16 392)
|
(16 964)
|
(17 999)
|
(18 980)
|
(20 053)
|
(21 114)
|
(22 220)
|
(23 399)
|
(24 357)
|
(25 383)
|
|
Gross Profit |
2 569
N/A
|
2 620
+2%
|
2 659
+1%
|
2 692
+1%
|
2 745
+2%
|
2 817
+3%
|
2 881
+2%
|
2 937
+2%
|
2 972
+1%
|
2 995
+1%
|
3 043
+2%
|
3 113
+2%
|
3 180
+2%
|
3 278
+3%
|
3 365
+3%
|
3 458
+3%
|
3 578
+3%
|
3 636
+2%
|
3 700
+2%
|
3 760
+2%
|
3 789
+1%
|
3 881
+2%
|
3 982
+3%
|
4 076
+2%
|
4 189
+3%
|
4 175
0%
|
4 201
+1%
|
4 227
+1%
|
4 215
0%
|
4 328
+3%
|
4 400
+2%
|
4 497
+2%
|
4 652
+3%
|
4 871
+5%
|
5 095
+5%
|
5 332
+5%
|
5 561
+4%
|
5 794
+4%
|
6 044
+4%
|
6 251
+3%
|
6 487
+4%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(2 052)
|
(2 109)
|
(2 172)
|
(2 232)
|
(2 284)
|
(2 348)
|
(2 397)
|
(2 428)
|
(2 445)
|
(2 459)
|
(2 501)
|
(2 561)
|
(2 623)
|
(2 712)
|
(2 785)
|
(2 867)
|
(2 974)
|
(3 033)
|
(3 097)
|
(3 164)
|
(3 183)
|
(3 238)
|
(3 307)
|
(3 357)
|
(3 480)
|
(3 506)
|
(3 521)
|
(3 540)
|
(3 518)
|
(3 564)
|
(3 605)
|
(3 655)
|
(3 766)
|
(3 909)
|
(4 096)
|
(4 301)
|
(4 472)
|
(4 650)
|
(4 833)
|
(5 019)
|
(5 324)
|
|
Selling, General & Administrative |
(1 791)
|
(1 841)
|
(1 897)
|
(1 949)
|
(1 995)
|
(2 051)
|
(2 097)
|
(2 127)
|
(2 145)
|
(2 163)
|
(2 206)
|
(2 545)
|
(2 477)
|
(2 638)
|
(2 785)
|
(2 867)
|
(2 975)
|
(3 033)
|
(3 097)
|
(3 164)
|
(3 183)
|
(3 238)
|
(3 304)
|
(3 354)
|
(3 477)
|
(3 501)
|
(3 519)
|
(3 540)
|
(3 519)
|
(3 566)
|
(3 607)
|
(3 657)
|
(3 767)
|
(3 907)
|
(4 075)
|
(4 261)
|
(4 432)
|
(4 614)
|
(4 811)
|
(4 985)
|
(5 203)
|
|
Depreciation & Amortization |
(253)
|
(259)
|
(266)
|
0
|
(280)
|
(287)
|
(290)
|
(292)
|
(293)
|
(291)
|
(291)
|
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
|
|
Other Operating Expenses |
(8)
|
(9)
|
(9)
|
(282)
|
(8)
|
(10)
|
(10)
|
(9)
|
(7)
|
(5)
|
(4)
|
(15)
|
(146)
|
(74)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(3)
|
(3)
|
(5)
|
(3)
|
0
|
0
|
2
|
0
|
2
|
1
|
(2)
|
(21)
|
(40)
|
(40)
|
(36)
|
(22)
|
(34)
|
(121)
|
|
Operating Income |
517
N/A
|
511
-1%
|
487
-5%
|
460
-5%
|
462
+0%
|
469
+2%
|
484
+3%
|
509
+5%
|
527
+3%
|
536
+2%
|
543
+1%
|
552
+2%
|
557
+1%
|
566
+2%
|
580
+2%
|
591
+2%
|
604
+2%
|
603
0%
|
603
+0%
|
596
-1%
|
606
+2%
|
644
+6%
|
675
+5%
|
719
+6%
|
709
-1%
|
669
-6%
|
679
+2%
|
687
+1%
|
697
+2%
|
765
+10%
|
795
+4%
|
842
+6%
|
886
+5%
|
962
+9%
|
999
+4%
|
1 031
+3%
|
1 089
+6%
|
1 144
+5%
|
1 211
+6%
|
1 232
+2%
|
1 163
-6%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(14)
|
(12)
|
(13)
|
(17)
|
(13)
|
(12)
|
(10)
|
(7)
|
(7)
|
(6)
|
(8)
|
(9)
|
(7)
|
(8)
|
(11)
|
(8)
|
(13)
|
(18)
|
(19)
|
(21)
|
(56)
|
(84)
|
(125)
|
(152)
|
(173)
|
(169)
|
(166)
|
(174)
|
(156)
|
(153)
|
(153)
|
(148)
|
(148)
|
(158)
|
(163)
|
(154)
|
(148)
|
(144)
|
(157)
|
(164)
|
(183)
|
|
Non-Reccuring Items |
(6)
|
(9)
|
(9)
|
(11)
|
(11)
|
(15)
|
(17)
|
(23)
|
(24)
|
(22)
|
196
|
204
|
202
|
199
|
(19)
|
(14)
|
(15)
|
(11)
|
(10)
|
(9)
|
(8)
|
(9)
|
(8)
|
(13)
|
(16)
|
(21)
|
(23)
|
(48)
|
(46)
|
(41)
|
(39)
|
(36)
|
(45)
|
(52)
|
(62)
|
(55)
|
(49)
|
(51)
|
(51)
|
(45)
|
0
|
|
Total Other Income |
(5)
|
(5)
|
(4)
|
(3)
|
(4)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(7)
|
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(8)
|
(10)
|
(11)
|
(13)
|
(11)
|
(13)
|
|
Pre-Tax Income |
491
N/A
|
486
-1%
|
461
-5%
|
429
-7%
|
435
+1%
|
439
+1%
|
453
+3%
|
475
+5%
|
492
+4%
|
504
+3%
|
726
+44%
|
744
+2%
|
748
+1%
|
753
+1%
|
546
-28%
|
565
+3%
|
572
+1%
|
570
0%
|
571
+0%
|
562
-2%
|
537
-4%
|
546
+2%
|
537
-2%
|
549
+2%
|
514
-6%
|
473
-8%
|
484
+2%
|
459
-5%
|
489
+7%
|
565
+16%
|
596
+6%
|
652
+9%
|
687
+5%
|
745
+8%
|
767
+3%
|
814
+6%
|
882
+8%
|
938
+6%
|
990
+6%
|
1 012
+2%
|
967
-4%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(111)
|
(111)
|
(107)
|
(104)
|
(106)
|
(108)
|
(112)
|
(117)
|
(120)
|
(121)
|
(120)
|
(130)
|
(134)
|
(139)
|
(146)
|
(152)
|
(155)
|
(153)
|
(153)
|
(132)
|
(129)
|
(129)
|
(129)
|
(128)
|
(123)
|
(123)
|
(124)
|
(136)
|
(142)
|
(152)
|
(161)
|
(168)
|
(171)
|
(184)
|
(187)
|
(207)
|
(225)
|
(238)
|
(250)
|
(239)
|
(239)
|
|
Income from Continuing Operations |
381
|
376
|
354
|
325
|
329
|
331
|
341
|
358
|
372
|
383
|
607
|
614
|
615
|
615
|
400
|
413
|
417
|
417
|
418
|
430
|
409
|
417
|
408
|
421
|
391
|
350
|
360
|
323
|
347
|
413
|
436
|
484
|
515
|
560
|
580
|
607
|
657
|
700
|
740
|
773
|
728
|
|
Income to Minority Interest |
(11)
|
(14)
|
(16)
|
(23)
|
(24)
|
(24)
|
(24)
|
(25)
|
(26)
|
(27)
|
(24)
|
(21)
|
(21)
|
(20)
|
(23)
|
(27)
|
(25)
|
(25)
|
(25)
|
(29)
|
(30)
|
(33)
|
(33)
|
(31)
|
(29)
|
(19)
|
(17)
|
(11)
|
(12)
|
(19)
|
(19)
|
(21)
|
(22)
|
(23)
|
(23)
|
(17)
|
(15)
|
(15)
|
(10)
|
(16)
|
(15)
|
|
Net Income (Common) |
369
N/A
|
362
-2%
|
339
-6%
|
302
-11%
|
304
+1%
|
306
+1%
|
317
+3%
|
333
+5%
|
346
+4%
|
356
+3%
|
583
+64%
|
593
+2%
|
593
+0%
|
594
+0%
|
377
-37%
|
385
+2%
|
392
+2%
|
392
0%
|
392
+0%
|
401
+2%
|
378
-6%
|
384
+2%
|
376
-2%
|
390
+4%
|
363
-7%
|
331
-9%
|
342
+4%
|
312
-9%
|
335
+7%
|
394
+18%
|
417
+6%
|
463
+11%
|
493
+7%
|
538
+9%
|
557
+4%
|
590
+6%
|
641
+9%
|
685
+7%
|
730
+7%
|
756
+4%
|
714
-6%
|
|
EPS (Diluted) |
0.58
N/A
|
0.57
-2%
|
0.54
-5%
|
0.48
-11%
|
0.48
N/A
|
0.48
N/A
|
0.49
+2%
|
0.53
+8%
|
0.54
+2%
|
0.56
+4%
|
0.92
+64%
|
0.94
+2%
|
0.94
N/A
|
0.94
N/A
|
0.6
-36%
|
0.61
+2%
|
0.62
+2%
|
0.62
N/A
|
0.62
N/A
|
0.64
+3%
|
0.6
-6%
|
0.61
+2%
|
0.6
-2%
|
0.62
+3%
|
0.58
-6%
|
0.53
-9%
|
0.54
+2%
|
0.5
-7%
|
0.53
+6%
|
0.63
+19%
|
0.66
+5%
|
0.74
+12%
|
0.78
+5%
|
0.86
+10%
|
0.89
+3%
|
0.94
+6%
|
1.02
+9%
|
1.09
+7%
|
1.16
+6%
|
1.2
+3%
|
1.1
-8%
|