L

La Doria SpA
F:2DO

Watchlist Manager
La Doria SpA
F:2DO
Watchlist
Price: 16.34 EUR -0.24% Market Closed
Market Cap: 506.5m EUR

Income Statement

Earnings Waterfall
La Doria SpA

Revenue
1.7B EUR
Cost of Revenue
-1.4B EUR
Gross Profit
313.1m EUR
Operating Expenses
-178.5m EUR
Operating Income
134.7m EUR
Other Expenses
-43.6m EUR
Net Income
91.1m EUR

Income Statement
La Doria SpA

Rotate your device to view
Income Statement
Currency: EUR
Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 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
Revenue
Revenue
509
N/A
538
+6%
563
+5%
579
+3%
595
+3%
602
+1%
600
0%
605
+1%
607
+0%
614
+1%
620
+1%
632
+2%
662
+5%
695
+5%
726
+4%
748
+3%
731
-2%
704
-4%
677
-4%
653
-4%
652
0%
659
+1%
667
+1%
669
+0%
681
+2%
678
0%
676
0%
851
+26%
856
+1%
1 044
+22%
1 055
+1%
1 076
+2%
1 106
+3%
1 189
+8%
1 206
+1%
1 254
+4%
1 262
+1%
1 244
-1%
1 260
+1%
1 719
+36%
Gross Profit
Cost of Revenue
(388)
(441)
(461)
(513)
(529)
(502)
(500)
(460)
(458)
(460)
(458)
(461)
(484)
(501)
(525)
(535)
(519)
(498)
(478)
(516)
(518)
(527)
(534)
(480)
(491)
(487)
(487)
(633)
(638)
(801)
(811)
(818)
(845)
(909)
(924)
(957)
(962)
(940)
(948)
(1 406)
Gross Profit
121
N/A
97
-20%
101
+4%
66
-35%
67
+1%
100
+50%
100
+0%
144
+44%
149
+4%
154
+3%
161
+5%
171
+6%
177
+4%
194
+10%
201
+4%
214
+6%
212
-1%
207
-3%
199
-4%
137
-31%
134
-2%
132
-1%
133
+1%
189
+42%
190
+0%
191
+0%
188
-1%
218
+16%
217
0%
243
+12%
245
+1%
257
+5%
261
+1%
280
+7%
283
+1%
297
+5%
300
+1%
304
+1%
312
+3%
313
+0%
Operating Income
Operating Expenses
(118)
(92)
(93)
(40)
(40)
(71)
(72)
(113)
(114)
(117)
(118)
(123)
(125)
(137)
(139)
(153)
(153)
(154)
(154)
(97)
(97)
(94)
(95)
(148)
(148)
(148)
(148)
(172)
(173)
(194)
(193)
(200)
(203)
(210)
(208)
(201)
(202)
(200)
(205)
(178)
Selling, General & Administrative
(38)
(38)
(40)
(41)
(41)
(69)
(68)
(106)
(106)
(108)
(109)
(115)
(118)
(129)
(131)
(139)
(138)
(136)
(135)
(86)
(86)
(87)
(88)
(133)
(133)
(131)
(130)
(150)
(151)
(168)
(170)
(179)
(179)
(186)
(185)
(184)
(184)
(182)
(184)
(157)
Depreciation & Amortization
(14)
(13)
(13)
(11)
(12)
(11)
(10)
(10)
(9)
(10)
(11)
(10)
(11)
(12)
(12)
(13)
(13)
(13)
(12)
(14)
(14)
(14)
(14)
(13)
(13)
(13)
(14)
(19)
(20)
(24)
(24)
(24)
(25)
(25)
(25)
(26)
(27)
(28)
(29)
(43)
Other Operating Expenses
(67)
(40)
(40)
12
14
9
6
2
0
1
2
2
4
4
4
(1)
(2)
(6)
(7)
3
3
6
7
(2)
(2)
(4)
(4)
(3)
(3)
(2)
2
3
2
2
4
8
9
11
8
21
Operating Income
4
N/A
5
+39%
8
+68%
25
+202%
27
+5%
29
+7%
28
0%
31
+11%
35
+11%
37
+7%
43
+16%
48
+11%
52
+8%
57
+10%
62
+9%
61
-2%
59
-3%
52
-12%
46
-13%
40
-12%
37
-7%
38
+2%
38
-1%
42
+10%
42
+1%
43
+2%
40
-6%
46
+14%
44
-3%
49
+11%
51
+5%
57
+12%
58
+2%
71
+22%
75
+5%
96
+29%
98
+2%
104
+6%
107
+3%
135
+26%
Pre-Tax Income
Interest Income Expense
11
12
11
(5)
(3)
(1)
(1)
(2)
(5)
(7)
(7)
(6)
(5)
(6)
1
(8)
(7)
(3)
(7)
6
4
5
2
(2)
(2)
(2)
1
3
0
0
(2)
(15)
(6)
2
(3)
11
1
(7)
(6)
(14)
Non-Reccuring Items
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)
0
(3)
0
(3)
0
(2)
0
(3)
0
0
Total Other Income
0
0
0
0
(0)
(0)
(0)
0
0
0
0
2
2
2
2
8
8
8
8
0
0
0
0
0
(0)
(0)
(0)
(1)
0
(1)
0
4
4
8
8
(6)
(6)
(8)
(8)
0
Pre-Tax Income
15
N/A
15
+3%
17
+11%
20
+19%
24
+16%
27
+16%
28
+1%
29
+5%
30
+3%
30
+1%
37
+22%
44
+20%
49
+11%
53
+8%
65
+22%
61
-6%
61
+0%
58
-5%
46
-20%
46
0%
41
-11%
43
+5%
40
-7%
40
+0%
40
+1%
41
+2%
41
-1%
48
+18%
44
-9%
46
+7%
48
+2%
44
-8%
57
+29%
77
+36%
79
+3%
100
+26%
93
-6%
86
-8%
93
+8%
120
+29%
Net Income
Tax Provision
(6)
(6)
(7)
(8)
(7)
(8)
(8)
(8)
(10)
(10)
(12)
(14)
(16)
(17)
(20)
(16)
(15)
(14)
(10)
(12)
(11)
(12)
(11)
(10)
(10)
(10)
(9)
(12)
(11)
(12)
(12)
(13)
(15)
(20)
(21)
(20)
(19)
(17)
(18)
(29)
Income from Continuing Operations
9
9
10
13
17
20
20
21
20
21
25
30
34
36
45
45
46
44
37
34
30
31
29
30
31
31
31
36
32
35
35
31
41
57
59
80
74
70
75
91
Income to Minority Interest
(5)
(5)
(4)
(5)
(5)
(6)
(6)
(6)
(6)
(5)
(5)
(5)
(5)
(5)
(6)
0
1
2
5
0
0
0
0
0
0
0
(0)
(0)
(0)
(0)
(0)
(0)
(0)
0
0
0
0
0
0
0
Net Income (Common)
4
N/A
4
+16%
5
+23%
8
+44%
12
+49%
14
+22%
14
-1%
16
+11%
15
-4%
16
+5%
20
+29%
25
+24%
29
+14%
31
+9%
39
+25%
45
+15%
47
+4%
46
-2%
41
-11%
34
-18%
30
-12%
31
+6%
29
-9%
30
+6%
31
+1%
31
+2%
31
0%
36
+15%
32
-10%
35
+7%
35
+1%
31
-12%
41
+33%
57
+39%
59
+3%
80
+36%
74
-7%
70
-6%
75
+8%
91
+21%
EPS (Diluted)
0.13
N/A
0.15
+15%
0.19
+27%
0.25
+32%
0.4
+60%
0.5
+25%
0.49
-2%
0.48
-2%
0.51
+6%
0.48
-6%
0.66
+38%
0.81
+23%
0.93
+15%
0.98
+5%
1.26
+29%
1.43
+13%
1.51
+6%
1.47
-3%
1.32
-10%
1.08
-18%
0.96
-11%
1
+4%
0.93
-7%
0.97
+4%
0.99
+2%
1
+1%
1.01
+1%
1.17
+16%
1.05
-10%
1.13
+8%
1.14
+1%
1.01
-11%
1.34
+33%
1.87
+40%
1.92
+3%
2.61
+36%
2.43
-7%
2.28
-6%
2.46
+8%
2.98
+21%