Renta 4 Banco SA
F:4RE
Income Statement
Earnings Waterfall
Renta 4 Banco SA
Income Statement
Renta 4 Banco SA
| Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | 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 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Revenue |
72
N/A
|
73
+1%
|
73
0%
|
72
-1%
|
66
-8%
|
61
-7%
|
58
-5%
|
56
-4%
|
55
-1%
|
56
+1%
|
58
+3%
|
58
0%
|
58
+1%
|
59
+2%
|
58
-2%
|
63
+7%
|
64
+2%
|
66
+3%
|
70
+7%
|
72
+2%
|
75
+5%
|
79
+5%
|
84
+7%
|
89
+6%
|
100
+11%
|
110
+11%
|
116
+5%
|
120
+4%
|
122
+1%
|
122
+0%
|
124
+1%
|
131
+6%
|
134
+3%
|
136
+1%
|
136
+0%
|
132
-3%
|
133
+1%
|
137
+3%
|
142
+4%
|
145
+2%
|
152
+5%
|
154
+1%
|
157
+2%
|
161
+2%
|
153
-5%
|
187
+22%
|
222
+19%
|
225
+1%
|
158
-30%
|
244
+55%
|
263
+8%
|
264
+0%
|
187
-29%
|
281
+50%
|
234
-17%
|
239
+2%
|
213
-11%
|
212
-1%
|
211
0%
|
209
-1%
|
197
-6%
|
199
+1%
|
206
+3%
|
216
+5%
|
224
+3%
|
230
+3%
|
242
+5%
|
255
+5%
|
271
+7%
|
281
+4%
|
287
+2%
|
296
+3%
|
301
+2%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(26)
|
(27)
|
(28)
|
(27)
|
(27)
|
(24)
|
(23)
|
(22)
|
(20)
|
(20)
|
(21)
|
(21)
|
(21)
|
(21)
|
(21)
|
(22)
|
(24)
|
(25)
|
(28)
|
(31)
|
(34)
|
(36)
|
(37)
|
(39)
|
(45)
|
(51)
|
(55)
|
(57)
|
(56)
|
(57)
|
(57)
|
(62)
|
(66)
|
(67)
|
(68)
|
(64)
|
(63)
|
(64)
|
(66)
|
(68)
|
(72)
|
(73)
|
(75)
|
(77)
|
(73)
|
(88)
|
(102)
|
(100)
|
(67)
|
(104)
|
(118)
|
(122)
|
(92)
|
(135)
|
(110)
|
(110)
|
(94)
|
(93)
|
(93)
|
(92)
|
(87)
|
(85)
|
(86)
|
(91)
|
(93)
|
(98)
|
(105)
|
(110)
|
(119)
|
(122)
|
(122)
|
(123)
|
(122)
|
|
| Gross Profit |
46
N/A
|
46
0%
|
44
-4%
|
44
-1%
|
40
-9%
|
38
-5%
|
37
-2%
|
36
-3%
|
36
-1%
|
35
-1%
|
37
+4%
|
37
+0%
|
38
+3%
|
38
+2%
|
38
-2%
|
40
+6%
|
40
+1%
|
40
+0%
|
42
+3%
|
41
-2%
|
41
+1%
|
43
+4%
|
47
+9%
|
50
+7%
|
54
+8%
|
59
+9%
|
61
+3%
|
64
+4%
|
66
+4%
|
66
-1%
|
67
+2%
|
69
+3%
|
69
+0%
|
69
0%
|
68
-1%
|
68
-1%
|
70
+4%
|
73
+4%
|
76
+4%
|
77
+1%
|
80
+4%
|
81
+1%
|
82
+1%
|
84
+2%
|
80
-4%
|
100
+24%
|
121
+21%
|
125
+4%
|
91
-28%
|
140
+54%
|
146
+4%
|
142
-2%
|
95
-33%
|
145
+52%
|
124
-14%
|
129
+4%
|
119
-8%
|
118
-1%
|
118
+0%
|
117
-1%
|
110
-6%
|
114
+4%
|
120
+5%
|
125
+4%
|
130
+4%
|
131
+1%
|
137
+4%
|
144
+5%
|
153
+6%
|
160
+5%
|
164
+3%
|
173
+5%
|
178
+3%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(25)
|
(31)
|
(32)
|
(34)
|
(30)
|
(31)
|
(31)
|
(30)
|
(28)
|
(27)
|
(28)
|
(28)
|
(27)
|
(30)
|
(29)
|
(33)
|
(31)
|
(31)
|
(33)
|
(30)
|
(31)
|
(32)
|
(34)
|
(36)
|
(39)
|
(43)
|
(43)
|
(44)
|
(46)
|
(44)
|
(45)
|
(47)
|
(48)
|
(50)
|
(51)
|
(52)
|
(53)
|
(55)
|
(56)
|
(57)
|
(56)
|
(56)
|
(57)
|
(59)
|
(59)
|
(74)
|
(92)
|
(93)
|
(65)
|
(97)
|
(99)
|
(100)
|
(68)
|
(104)
|
(91)
|
(93)
|
(84)
|
(84)
|
(83)
|
(85)
|
(80)
|
(84)
|
(88)
|
(90)
|
(94)
|
(96)
|
(99)
|
(103)
|
(107)
|
(112)
|
(114)
|
(115)
|
(118)
|
|
| Selling, General & Administrative |
(28)
|
(28)
|
(29)
|
(28)
|
(28)
|
(27)
|
(26)
|
(26)
|
(25)
|
(25)
|
(26)
|
(27)
|
(28)
|
(28)
|
(29)
|
(29)
|
(30)
|
(30)
|
(31)
|
(31)
|
(31)
|
(32)
|
(32)
|
(33)
|
(35)
|
(37)
|
(38)
|
(40)
|
(40)
|
(40)
|
(40)
|
(42)
|
(42)
|
(44)
|
(45)
|
(45)
|
(45)
|
(47)
|
(48)
|
(48)
|
(49)
|
(49)
|
(50)
|
(51)
|
(51)
|
(64)
|
(77)
|
(78)
|
(54)
|
(80)
|
(81)
|
(81)
|
(56)
|
(86)
|
(75)
|
(77)
|
(68)
|
(69)
|
(70)
|
(72)
|
(69)
|
(72)
|
(73)
|
(75)
|
(78)
|
(81)
|
(84)
|
(88)
|
(92)
|
(97)
|
(100)
|
(103)
|
(103)
|
|
| Depreciation & Amortization |
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(7)
|
(10)
|
(11)
|
(8)
|
(13)
|
(13)
|
(13)
|
(9)
|
(13)
|
(11)
|
(12)
|
(9)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(11)
|
(11)
|
(11)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
|
| Other Operating Expenses |
5
|
(1)
|
(2)
|
(3)
|
1
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
0
|
1
|
3
|
1
|
2
|
(0)
|
2
|
2
|
0
|
4
|
3
|
2
|
1
|
0
|
(1)
|
(3)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(4)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(2)
|
(4)
|
(5)
|
(5)
|
(3)
|
(5)
|
(5)
|
(5)
|
(7)
|
(5)
|
(3)
|
(3)
|
(1)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(2)
|
(0)
|
(2)
|
|
| Operating Income |
21
N/A
|
14
-30%
|
13
-10%
|
11
-15%
|
10
-13%
|
7
-32%
|
4
-35%
|
5
+15%
|
8
+52%
|
9
+14%
|
9
+1%
|
9
+5%
|
11
+20%
|
8
-24%
|
8
+1%
|
7
-18%
|
10
+41%
|
9
-3%
|
9
-7%
|
11
+22%
|
11
-1%
|
11
+6%
|
13
+13%
|
14
+12%
|
16
+10%
|
16
+4%
|
18
+14%
|
19
+6%
|
20
+6%
|
22
+7%
|
22
+0%
|
22
+2%
|
21
-4%
|
19
-9%
|
18
-9%
|
16
-8%
|
18
+8%
|
18
+2%
|
20
+9%
|
20
+2%
|
24
+18%
|
24
+4%
|
24
0%
|
25
+2%
|
22
-13%
|
25
+16%
|
29
+16%
|
32
+11%
|
26
-21%
|
42
+65%
|
46
+10%
|
43
-8%
|
27
-36%
|
41
+49%
|
33
-19%
|
36
+9%
|
35
-2%
|
35
-2%
|
35
+2%
|
32
-9%
|
30
-8%
|
30
+0%
|
32
+8%
|
35
+9%
|
36
+4%
|
35
-4%
|
37
+7%
|
41
+11%
|
46
+10%
|
48
+4%
|
51
+6%
|
58
+15%
|
61
+4%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
4
|
6
|
6
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(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
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
0
|
|
| Non-Reccuring Items |
1
|
(0)
|
(1)
|
0
|
(2)
|
0
|
(0)
|
0
|
1
|
0
|
0
|
0
|
(3)
|
0
|
(0)
|
(0)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(0)
|
(0)
|
1
|
1
|
1
|
0
|
(1)
|
0
|
(0)
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(5)
|
(8)
|
(8)
|
(3)
|
(4)
|
1
|
0
|
(3)
|
(1)
|
(2)
|
(2)
|
(0)
|
0
|
(0)
|
1
|
0
|
0
|
0
|
0
|
(1)
|
(0)
|
(0)
|
(2)
|
(1)
|
|
| 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
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
1
|
0
|
0
|
(1)
|
0
|
0
|
2
|
1
|
1
|
(0)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(0)
|
0
|
0
|
0
|
(2)
|
(1)
|
(0)
|
1
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
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
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
22
N/A
|
19
-13%
|
18
-4%
|
17
-6%
|
8
-53%
|
7
-15%
|
5
-29%
|
5
+6%
|
9
+73%
|
9
+1%
|
9
+1%
|
9
+5%
|
8
-8%
|
9
+2%
|
9
0%
|
7
-22%
|
7
-1%
|
6
-14%
|
5
-5%
|
8
+40%
|
8
+1%
|
9
+13%
|
10
+20%
|
12
+17%
|
15
+20%
|
16
+7%
|
18
+13%
|
19
+4%
|
20
+5%
|
20
+5%
|
21
+0%
|
21
0%
|
20
-3%
|
18
-8%
|
17
-8%
|
16
-5%
|
17
+8%
|
19
+12%
|
21
+8%
|
21
+2%
|
24
+11%
|
24
+1%
|
24
+3%
|
25
+2%
|
22
-12%
|
26
+16%
|
28
+11%
|
32
+11%
|
25
-22%
|
37
+51%
|
38
+3%
|
35
-10%
|
24
-31%
|
37
+56%
|
35
-7%
|
36
+5%
|
33
-11%
|
33
+3%
|
33
-1%
|
30
-9%
|
29
-2%
|
30
+2%
|
32
+6%
|
36
+13%
|
36
+1%
|
35
-3%
|
38
+7%
|
42
+11%
|
45
+7%
|
48
+7%
|
50
+6%
|
56
+11%
|
60
+7%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(6)
|
(5)
|
(4)
|
(4)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(6)
|
(8)
|
(8)
|
(9)
|
(7)
|
(11)
|
(11)
|
(9)
|
(6)
|
(9)
|
(8)
|
(9)
|
(7)
|
(8)
|
(7)
|
(6)
|
(8)
|
(8)
|
(9)
|
(10)
|
(10)
|
(9)
|
(10)
|
(11)
|
(12)
|
(13)
|
(14)
|
(16)
|
(17)
|
|
| Income from Continuing Operations |
15
|
14
|
13
|
12
|
6
|
5
|
3
|
3
|
6
|
6
|
6
|
7
|
6
|
6
|
6
|
5
|
5
|
4
|
4
|
5
|
6
|
6
|
8
|
9
|
11
|
12
|
13
|
14
|
14
|
14
|
14
|
14
|
14
|
13
|
12
|
11
|
12
|
13
|
14
|
14
|
16
|
17
|
18
|
18
|
16
|
18
|
20
|
22
|
18
|
27
|
28
|
25
|
18
|
28
|
27
|
28
|
25
|
26
|
26
|
24
|
22
|
22
|
23
|
26
|
27
|
26
|
28
|
30
|
32
|
34
|
36
|
40
|
43
|
|
| 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)
|
(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)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Net Income (Common) |
15
N/A
|
14
-10%
|
13
-2%
|
12
-8%
|
6
-54%
|
5
-16%
|
3
-36%
|
3
+8%
|
6
+95%
|
6
+1%
|
6
+1%
|
7
+4%
|
6
-10%
|
6
-1%
|
6
-1%
|
4
-24%
|
5
+2%
|
4
-13%
|
4
-10%
|
5
+47%
|
5
-1%
|
6
+12%
|
7
+27%
|
9
+15%
|
11
+30%
|
12
+7%
|
13
+10%
|
14
+4%
|
13
-2%
|
14
+5%
|
14
+0%
|
14
0%
|
14
+0%
|
13
-8%
|
12
-7%
|
11
-4%
|
12
+6%
|
13
+11%
|
14
+4%
|
14
+3%
|
17
+15%
|
17
+3%
|
18
+5%
|
18
+0%
|
16
-10%
|
18
+14%
|
20
+11%
|
23
+12%
|
18
-22%
|
27
+51%
|
28
+4%
|
26
-9%
|
18
-29%
|
29
+57%
|
27
-7%
|
28
+4%
|
25
-8%
|
26
+1%
|
26
+0%
|
24
-8%
|
22
-9%
|
22
+1%
|
23
+5%
|
25
+12%
|
26
+2%
|
25
-3%
|
27
+7%
|
30
+11%
|
32
+7%
|
34
+6%
|
36
+6%
|
40
+9%
|
43
+8%
|
|
| EPS (Diluted) |
0.42
N/A
|
0.3
-29%
|
0.29
-3%
|
0.27
-7%
|
0.13
-52%
|
0.11
-15%
|
0.07
-36%
|
0.08
+14%
|
0.14
+75%
|
0.15
+7%
|
0.16
+7%
|
0.16
N/A
|
0.15
-6%
|
0.14
-7%
|
0.14
N/A
|
0.11
-21%
|
0.1
-9%
|
0.09
-10%
|
0.08
-11%
|
0.12
+50%
|
0.12
N/A
|
0.15
+25%
|
0.19
+27%
|
0.22
+16%
|
0.27
+23%
|
0.29
+7%
|
0.32
+10%
|
0.33
+3%
|
0.33
N/A
|
0.35
+6%
|
0.35
N/A
|
0.35
N/A
|
0.35
N/A
|
0.32
-9%
|
0.29
-9%
|
0.28
-3%
|
0.3
+7%
|
0.32
+7%
|
0.34
+6%
|
0.35
+3%
|
0.41
+17%
|
0.43
+5%
|
0.45
+5%
|
0.45
N/A
|
0.4
-11%
|
0.45
+12%
|
0.5
+11%
|
0.56
+12%
|
0.44
-21%
|
0.66
+50%
|
0.69
+5%
|
0.63
-9%
|
0.45
-29%
|
0.7
+56%
|
0.65
-7%
|
0.68
+5%
|
0.62
-9%
|
0.63
+2%
|
0.63
N/A
|
0.58
-8%
|
0.53
-9%
|
0.53
N/A
|
0.56
+6%
|
0.59
+5%
|
0.64
+8%
|
0.62
-3%
|
0.67
+8%
|
0.74
+10%
|
0.79
+7%
|
0.84
+6%
|
0.89
+6%
|
0.97
+9%
|
1.05
+8%
|
|