L'Occitane International SA
HKEX:973
Income Statement
Earnings Waterfall
L'Occitane International SA
Revenue
|
2.3B
EUR
|
Cost of Revenue
|
-470.4m
EUR
|
Gross Profit
|
1.8B
EUR
|
Operating Expenses
|
-1.5B
EUR
|
Operating Income
|
326.7m
EUR
|
Other Expenses
|
-239.3m
EUR
|
Net Income
|
87.3m
EUR
|
Income Statement
L'Occitane International SA
Dec-2009 | Mar-2010 | Sep-2010 | Mar-2011 | Sep-2011 | Mar-2012 | Sep-2012 | Mar-2013 | Sep-2013 | Mar-2014 | Sep-2014 | Mar-2015 | Sep-2015 | Mar-2016 | Sep-2016 | Mar-2017 | Sep-2017 | Mar-2018 | Sep-2018 | Mar-2019 | Sep-2019 | Mar-2020 | Sep-2020 | Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||
Revenue |
597
N/A
|
612
+3%
|
684
+12%
|
772
+13%
|
810
+5%
|
913
+13%
|
994
+9%
|
1 043
+5%
|
1 040
0%
|
1 055
+1%
|
1 094
+4%
|
1 178
+8%
|
1 239
+5%
|
1 283
+4%
|
1 288
+0%
|
1 323
+3%
|
1 320
0%
|
1 319
0%
|
1 367
+4%
|
1 427
+4%
|
1 559
+9%
|
1 644
+5%
|
1 534
-7%
|
1 538
+0%
|
1 618
+5%
|
1 781
+10%
|
1 985
+11%
|
2 135
+8%
|
2 306
+8%
|
|
Gross Profit | ||||||||||||||||||||||||||||||
Cost of Revenue |
(112)
|
(115)
|
(126)
|
(135)
|
(138)
|
(158)
|
(173)
|
(188)
|
(191)
|
(199)
|
(211)
|
(215)
|
(220)
|
(221)
|
(219)
|
(221)
|
(217)
|
(221)
|
(232)
|
(240)
|
(272)
|
(303)
|
(276)
|
(261)
|
(292)
|
(318)
|
(355)
|
(417)
|
(470)
|
|
Gross Profit |
485
N/A
|
497
+3%
|
558
+12%
|
637
+14%
|
672
+5%
|
755
+12%
|
821
+9%
|
855
+4%
|
849
-1%
|
856
+1%
|
883
+3%
|
963
+9%
|
1 019
+6%
|
1 062
+4%
|
1 069
+1%
|
1 102
+3%
|
1 103
+0%
|
1 098
0%
|
1 135
+3%
|
1 187
+5%
|
1 287
+8%
|
1 341
+4%
|
1 257
-6%
|
1 277
+2%
|
1 326
+4%
|
1 463
+10%
|
1 631
+11%
|
1 718
+5%
|
1 836
+7%
|
|
Operating Income | ||||||||||||||||||||||||||||||
Operating Expenses |
(370)
|
(385)
|
(442)
|
(505)
|
(545)
|
(603)
|
(659)
|
(697)
|
(711)
|
(721)
|
(739)
|
(797)
|
(853)
|
(894)
|
(914)
|
(934)
|
(940)
|
(950)
|
(997)
|
(1 033)
|
(1 099)
|
(1 152)
|
(1 080)
|
(1 044)
|
(1 048)
|
(1 170)
|
(1 310)
|
(1 374)
|
(1 509)
|
|
Selling, General & Administrative |
(372)
|
(388)
|
(441)
|
(505)
|
(542)
|
(596)
|
(652)
|
(688)
|
(701)
|
(711)
|
(728)
|
(786)
|
(841)
|
(877)
|
(896)
|
(921)
|
(927)
|
(889)
|
(985)
|
(965)
|
(1 080)
|
(1 074)
|
(1 062)
|
(859)
|
(1 031)
|
(1 006)
|
(1 291)
|
(1 206)
|
(1 487)
|
|
Research & Development |
0
|
0
|
(3)
|
0
|
(3)
|
(6)
|
(7)
|
(9)
|
(10)
|
(11)
|
(12)
|
(13)
|
(13)
|
(15)
|
(16)
|
(16)
|
(16)
|
(17)
|
(18)
|
(17)
|
(20)
|
(20)
|
(19)
|
(16)
|
(18)
|
(18)
|
(21)
|
(22)
|
(24)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(52)
|
0
|
(52)
|
0
|
(59)
|
0
|
(170)
|
0
|
(147)
|
0
|
(149)
|
0
|
|
Other Operating Expenses |
2
|
3
|
3
|
(0)
|
0
|
(1)
|
(1)
|
(0)
|
0
|
1
|
1
|
1
|
1
|
(2)
|
(2)
|
2
|
2
|
7
|
7
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
|
Operating Income |
115
N/A
|
112
-2%
|
116
+3%
|
132
+14%
|
126
-4%
|
152
+21%
|
162
+6%
|
159
-2%
|
139
-13%
|
134
-3%
|
144
+7%
|
166
+15%
|
166
N/A
|
168
+1%
|
155
-8%
|
168
+8%
|
163
-3%
|
148
-9%
|
138
-7%
|
154
+12%
|
188
+22%
|
189
+1%
|
178
-6%
|
233
+31%
|
278
+19%
|
293
+6%
|
321
+10%
|
344
+7%
|
327
-5%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||
Interest Income Expense |
(2)
|
2
|
(1)
|
(4)
|
(4)
|
4
|
3
|
(3)
|
(6)
|
(12)
|
5
|
9
|
(9)
|
(6)
|
4
|
1
|
(3)
|
(10)
|
(10)
|
(2)
|
(8)
|
(25)
|
(28)
|
(27)
|
(30)
|
(27)
|
(33)
|
(51)
|
(54)
|
|
Non-Reccuring Items |
(0)
|
(2)
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
0
|
1
|
(0)
|
(1)
|
(2)
|
0
|
(4)
|
(1)
|
(4)
|
(2)
|
(9)
|
4
|
31
|
17
|
(78)
|
(77)
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(1)
|
(5)
|
(5)
|
(3)
|
(3)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(9)
|
(36)
|
(37)
|
|
Pre-Tax Income |
113
N/A
|
112
-1%
|
115
+2%
|
128
+11%
|
123
-4%
|
157
+27%
|
164
+5%
|
155
-6%
|
131
-16%
|
119
-9%
|
146
+23%
|
168
+15%
|
150
-11%
|
158
+5%
|
156
-1%
|
169
+8%
|
159
-6%
|
136
-14%
|
129
-5%
|
148
+15%
|
178
+20%
|
161
-10%
|
146
-9%
|
196
+34%
|
249
+27%
|
296
+19%
|
296
+0%
|
180
-39%
|
159
-12%
|
|
Net Income | ||||||||||||||||||||||||||||||
Tax Provision |
(31)
|
(28)
|
(26)
|
(25)
|
(21)
|
(32)
|
(35)
|
(29)
|
(25)
|
(27)
|
(31)
|
(43)
|
(42)
|
(45)
|
(36)
|
(36)
|
(42)
|
(39)
|
(37)
|
(31)
|
(41)
|
(45)
|
(39)
|
(42)
|
(51)
|
(54)
|
(51)
|
(61)
|
(65)
|
|
Income from Continuing Operations |
82
|
85
|
89
|
103
|
102
|
124
|
129
|
126
|
106
|
93
|
115
|
126
|
108
|
114
|
120
|
132
|
117
|
97
|
91
|
118
|
137
|
115
|
107
|
154
|
198
|
242
|
245
|
118
|
94
|
|
Income to Minority Interest |
(2)
|
(3)
|
(2)
|
(3)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(0)
|
0
|
(0)
|
1
|
1
|
(1)
|
1
|
(0)
|
(2)
|
(2)
|
0
|
(1)
|
(3)
|
(7)
|
|
Net Income (Common) |
79
N/A
|
82
+3%
|
86
+6%
|
100
+15%
|
99
-1%
|
121
+23%
|
126
+4%
|
123
-3%
|
103
-16%
|
89
-13%
|
112
+25%
|
122
+9%
|
105
-14%
|
110
+5%
|
117
+6%
|
132
+13%
|
117
-11%
|
96
-18%
|
92
-4%
|
118
+28%
|
136
+15%
|
116
-15%
|
106
-9%
|
151
+42%
|
196
+30%
|
242
+23%
|
244
+1%
|
115
-53%
|
87
-24%
|
|
EPS (Diluted) |
0.06
N/A
|
0.06
N/A
|
0.06
N/A
|
0.07
+17%
|
0.07
N/A
|
0.08
+14%
|
0.08
N/A
|
0.08
N/A
|
0.07
-13%
|
0.06
-14%
|
0.07
+17%
|
0.08
+14%
|
0.07
-13%
|
0.08
+14%
|
0.08
N/A
|
0.09
+13%
|
0.08
-11%
|
0.07
-13%
|
0.06
-14%
|
0.08
+33%
|
0.1
+25%
|
0.08
-20%
|
0.07
-13%
|
0.1
+43%
|
0.13
+30%
|
0.16
+23%
|
0.16
N/A
|
0.08
-50%
|
0.06
-25%
|