Promotora de Informaciones SA
MAD:PRS
Income Statement
Earnings Waterfall
Promotora de Informaciones SA
Income Statement
Promotora de Informaciones SA
| Jun-2006 | Mar-2007 | Jun-2007 | Mar-2008 | Jun-2008 | Mar-2009 | Jun-2009 | Mar-2010 | Jun-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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
125
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
106
|
0
|
31
|
0
|
115
|
0
|
22
|
0
|
82
|
0
|
32
|
0
|
54
|
0
|
23
|
0
|
53
|
0
|
26
|
0
|
50
|
0
|
25
|
0
|
58
|
0
|
33
|
0
|
71
|
0
|
32
|
0
|
50
|
0
|
27
|
0
|
71
|
0
|
45
|
0
|
87
|
0
|
43
|
0
|
83
|
0
|
0
|
0
|
|
| Revenue |
1 213
N/A
|
1 731
+43%
|
1 848
+7%
|
1 913
+3%
|
1 934
+1%
|
1 838
-5%
|
1 673
-9%
|
1 576
-6%
|
1 409
-11%
|
1 335
-5%
|
1 351
+1%
|
2 039
+51%
|
2 725
+34%
|
2 685
-1%
|
2 632
-2%
|
2 664
+1%
|
2 661
0%
|
2 353
-12%
|
2 093
-11%
|
2 056
-2%
|
2 680
+30%
|
1 468
-45%
|
1 437
-2%
|
1 136
-21%
|
1 408
+24%
|
1 407
0%
|
1 392
-1%
|
1 423
+2%
|
1 348
-5%
|
1 336
-1%
|
1 326
-1%
|
1 273
-4%
|
1 157
-9%
|
1 160
+0%
|
1 184
+2%
|
1 144
-3%
|
1 309
+14%
|
1 302
0%
|
1 275
-2%
|
1 239
-3%
|
1 065
-14%
|
1 338
+26%
|
1 613
+21%
|
1 643
+2%
|
937
-43%
|
1 596
+70%
|
1 381
-13%
|
1 211
-12%
|
691
-43%
|
951
+38%
|
905
-5%
|
943
+4%
|
729
-23%
|
1 119
+53%
|
1 199
+7%
|
1 219
+2%
|
831
-32%
|
1 297
+56%
|
1 347
+4%
|
1 385
+3%
|
929
-33%
|
1 423
+53%
|
1 392
-2%
|
1 363
-2%
|
881
-35%
|
1 322
+50%
|
1 318
0%
|
1 312
0%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(420)
|
(863)
|
(714)
|
(761)
|
(795)
|
(732)
|
(653)
|
(551)
|
(438)
|
(241)
|
(756)
|
(1 116)
|
(824)
|
(1 141)
|
(1 191)
|
(1 218)
|
(1 397)
|
(1 430)
|
(1 253)
|
(1 327)
|
(1 888)
|
(822)
|
(746)
|
(475)
|
(717)
|
(761)
|
(750)
|
(753)
|
(594)
|
(593)
|
(594)
|
0
|
(531)
|
0
|
0
|
0
|
(580)
|
0
|
0
|
0
|
(455)
|
0
|
(302)
|
0
|
(461)
|
0
|
(380)
|
0
|
(336)
|
0
|
(294)
|
0
|
(337)
|
0
|
(367)
|
0
|
(373)
|
0
|
(378)
|
0
|
(399)
|
0
|
(380)
|
0
|
(363)
|
0
|
(349)
|
0
|
|
| Gross Profit |
793
N/A
|
868
+10%
|
1 135
+31%
|
1 152
+2%
|
1 139
-1%
|
1 106
-3%
|
1 020
-8%
|
1 025
+1%
|
971
-5%
|
1 094
+13%
|
595
-46%
|
923
+55%
|
1 900
+106%
|
1 544
-19%
|
1 441
-7%
|
1 446
+0%
|
1 265
-13%
|
923
-27%
|
840
-9%
|
729
-13%
|
793
+9%
|
646
-19%
|
691
+7%
|
660
-4%
|
691
+5%
|
646
-7%
|
642
-1%
|
670
+4%
|
754
+13%
|
743
-1%
|
733
-1%
|
0
N/A
|
626
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
729
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
610
N/A
|
0
N/A
|
262
N/A
|
0
N/A
|
476
N/A
|
0
N/A
|
427
N/A
|
0
N/A
|
355
N/A
|
0
N/A
|
311
N/A
|
0
N/A
|
392
N/A
|
0
N/A
|
442
N/A
|
0
N/A
|
458
N/A
|
0
N/A
|
503
N/A
|
0
N/A
|
531
N/A
|
0
N/A
|
518
N/A
|
0
N/A
|
517
N/A
|
0
N/A
|
528
N/A
|
0
N/A
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(633)
|
(673)
|
(889)
|
(881)
|
(851)
|
(851)
|
(837)
|
(824)
|
(763)
|
(934)
|
(478)
|
(712)
|
(1 680)
|
(981)
|
(1 546)
|
(940)
|
(1 410)
|
(1 123)
|
(1 027)
|
(989)
|
(1 576)
|
(568)
|
(614)
|
(550)
|
(661)
|
(593)
|
(594)
|
(598)
|
(636)
|
(613)
|
(601)
|
(1 140)
|
(527)
|
(1 038)
|
(1 057)
|
(1 038)
|
(580)
|
(1 263)
|
(1 161)
|
(1 130)
|
(497)
|
(1 226)
|
(1 233)
|
(1 542)
|
(425)
|
(1 443)
|
(872)
|
(1 168)
|
(363)
|
(1 007)
|
(655)
|
(977)
|
(408)
|
(1 116)
|
(789)
|
(1 166)
|
(394)
|
(1 172)
|
(818)
|
(1 210)
|
(422)
|
(1 226)
|
(820)
|
(1 186)
|
(404)
|
(1 157)
|
(817)
|
(1 164)
|
|
| Selling, General & Administrative |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(167)
|
(374)
|
(543)
|
(1 463)
|
(762)
|
(694)
|
(665)
|
(840)
|
(580)
|
(552)
|
(539)
|
(540)
|
(450)
|
(508)
|
(481)
|
(553)
|
(490)
|
(486)
|
(488)
|
(531)
|
(518)
|
(505)
|
0
|
(447)
|
0
|
0
|
0
|
(507)
|
0
|
0
|
0
|
(432)
|
0
|
(219)
|
0
|
(352)
|
0
|
(310)
|
0
|
(295)
|
0
|
(282)
|
0
|
(340)
|
0
|
(345)
|
0
|
(339)
|
0
|
(355)
|
0
|
(362)
|
0
|
(366)
|
0
|
(367)
|
0
|
(368)
|
0
|
|
| Depreciation & Amortization |
(90)
|
(129)
|
(119)
|
(111)
|
(99)
|
(99)
|
(93)
|
(80)
|
(83)
|
(87)
|
(82)
|
(148)
|
(171)
|
(174)
|
(179)
|
(200)
|
(188)
|
(170)
|
(150)
|
(138)
|
(188)
|
(105)
|
(106)
|
(83)
|
(103)
|
(96)
|
(96)
|
(98)
|
(91)
|
(90)
|
(83)
|
0
|
(75)
|
0
|
0
|
0
|
(78)
|
0
|
0
|
0
|
(59)
|
0
|
(45)
|
0
|
(77)
|
0
|
(73)
|
0
|
(71)
|
0
|
(62)
|
0
|
(78)
|
0
|
(82)
|
0
|
(71)
|
0
|
(69)
|
0
|
(70)
|
0
|
(69)
|
0
|
(67)
|
0
|
(67)
|
0
|
|
| Other Operating Expenses |
(543)
|
(543)
|
(770)
|
(770)
|
(752)
|
(752)
|
(745)
|
(745)
|
(680)
|
(680)
|
(21)
|
(21)
|
(45)
|
(45)
|
(673)
|
(76)
|
(382)
|
(373)
|
(325)
|
(312)
|
(848)
|
(14)
|
(0)
|
14
|
(5)
|
(6)
|
(12)
|
(12)
|
(14)
|
(5)
|
(13)
|
(1 140)
|
(5)
|
(1 038)
|
(1 057)
|
(1 038)
|
5
|
(1 263)
|
(1 161)
|
(1 130)
|
(6)
|
(1 226)
|
(970)
|
(1 542)
|
4
|
(1 443)
|
(488)
|
(1 168)
|
2
|
(1 007)
|
(311)
|
(977)
|
10
|
(1 116)
|
(362)
|
(1 166)
|
16
|
(1 172)
|
(393)
|
(1 210)
|
11
|
(1 226)
|
(385)
|
(1 186)
|
30
|
(1 157)
|
(382)
|
(1 164)
|
|
| Operating Income |
160
N/A
|
195
+23%
|
246
+26%
|
271
+10%
|
287
+6%
|
254
-12%
|
183
-28%
|
201
+10%
|
208
+3%
|
160
-23%
|
117
-27%
|
211
+80%
|
221
+5%
|
563
+155%
|
(105)
N/A
|
506
N/A
|
(145)
N/A
|
(201)
-38%
|
(187)
+7%
|
(260)
-39%
|
(783)
-201%
|
78
N/A
|
77
-1%
|
110
+42%
|
30
-73%
|
53
+78%
|
48
-10%
|
72
+51%
|
118
+63%
|
130
+10%
|
132
+1%
|
133
+1%
|
99
-26%
|
123
+24%
|
127
+4%
|
106
-17%
|
149
+40%
|
40
-73%
|
114
+188%
|
109
-4%
|
113
+4%
|
111
-1%
|
78
-30%
|
101
+30%
|
51
-50%
|
153
+199%
|
129
-15%
|
43
-67%
|
(8)
N/A
|
(56)
-600%
|
(45)
+20%
|
(35)
+23%
|
(16)
+53%
|
4
N/A
|
43
+1 111%
|
53
+21%
|
64
+22%
|
125
+94%
|
151
+21%
|
176
+16%
|
109
-38%
|
197
+81%
|
192
-3%
|
177
-8%
|
113
-36%
|
165
+46%
|
153
-7%
|
148
-3%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(5)
|
(2)
|
11
|
(39)
|
(11)
|
(18)
|
(14)
|
11
|
(1)
|
8
|
(76)
|
(110)
|
(135)
|
(225)
|
(241)
|
(237)
|
(122)
|
(170)
|
(147)
|
(156)
|
(106)
|
(187)
|
(128)
|
(68)
|
(93)
|
178
|
186
|
150
|
(65)
|
(6)
|
(40)
|
(38)
|
(53)
|
(34)
|
(28)
|
(27)
|
(42)
|
(39)
|
(20)
|
(22)
|
(30)
|
(45)
|
(92)
|
(95)
|
(63)
|
(92)
|
(100)
|
(104)
|
(127)
|
(158)
|
(149)
|
(142)
|
(62)
|
(90)
|
(24)
|
(29)
|
(9)
|
(48)
|
(129)
|
(130)
|
(80)
|
(116)
|
(106)
|
(108)
|
(84)
|
(117)
|
(108)
|
(106)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(256)
|
(597)
|
0
|
(597)
|
(30)
|
0
|
0
|
(14)
|
(18)
|
0
|
0
|
(14)
|
(1)
|
0
|
0
|
0
|
3
|
(3)
|
0
|
(6)
|
1
|
(3)
|
7
|
7
|
(96)
|
0
|
(60)
|
(57)
|
14
|
0
|
2
|
0
|
2
|
0
|
(18)
|
0
|
(21)
|
0
|
(2)
|
0
|
(4)
|
0
|
(1)
|
0
|
(1)
|
0
|
(2)
|
0
|
(0)
|
0
|
2
|
0
|
2
|
0
|
(0)
|
0
|
|
| Total Other Income |
(42)
|
(80)
|
(94)
|
(56)
|
(121)
|
(124)
|
(108)
|
(111)
|
(88)
|
(82)
|
1
|
(20)
|
(74)
|
0
|
6
|
19
|
(58)
|
1
|
0
|
2
|
(79)
|
2
|
(32)
|
77
|
90
|
(145)
|
(195)
|
(294)
|
(39)
|
(93)
|
(27)
|
(36)
|
(26)
|
(54)
|
(52)
|
(49)
|
(23)
|
(25)
|
(62)
|
(67)
|
(49)
|
(58)
|
(24)
|
(24)
|
(16)
|
(24)
|
(20)
|
(17)
|
(11)
|
(8)
|
(3)
|
(4)
|
(0)
|
(3)
|
(59)
|
(57)
|
(58)
|
(70)
|
(35)
|
(42)
|
(24)
|
(34)
|
(25)
|
(20)
|
(11)
|
(26)
|
(26)
|
(30)
|
|
| Pre-Tax Income |
112
N/A
|
114
+1%
|
163
+43%
|
177
+9%
|
156
-12%
|
113
-28%
|
61
-46%
|
100
+65%
|
118
+18%
|
87
-27%
|
43
-51%
|
81
+92%
|
(245)
N/A
|
(258)
-6%
|
(339)
-31%
|
(309)
+9%
|
(355)
-15%
|
(370)
-4%
|
(333)
+10%
|
(428)
-29%
|
(986)
-130%
|
(107)
+89%
|
(83)
+22%
|
105
N/A
|
26
-76%
|
87
+237%
|
39
-56%
|
(72)
N/A
|
16
N/A
|
28
+73%
|
65
+131%
|
54
-17%
|
21
-61%
|
31
+50%
|
54
+73%
|
38
-31%
|
(13)
N/A
|
(25)
-94%
|
(28)
-13%
|
(37)
-30%
|
48
N/A
|
9
-82%
|
(37)
N/A
|
(18)
+53%
|
(26)
-45%
|
37
N/A
|
(8)
N/A
|
(78)
-869%
|
(166)
-113%
|
(223)
-34%
|
(198)
+11%
|
(180)
+9%
|
(82)
+55%
|
(90)
-10%
|
(41)
+55%
|
(34)
+17%
|
(3)
+91%
|
7
N/A
|
(15)
N/A
|
4
N/A
|
4
+1%
|
47
+1 020%
|
62
+33%
|
49
-22%
|
19
-60%
|
22
+14%
|
18
-19%
|
12
-32%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(41)
|
(44)
|
(50)
|
(55)
|
(39)
|
(32)
|
(28)
|
(31)
|
(33)
|
(21)
|
(1)
|
(14)
|
(148)
|
(154)
|
(135)
|
(136)
|
20
|
30
|
9
|
20
|
(44)
|
(33)
|
(66)
|
(141)
|
(133)
|
(148)
|
(55)
|
10
|
25
|
17
|
(47)
|
(45)
|
(78)
|
(81)
|
(85)
|
(89)
|
(62)
|
(59)
|
(59)
|
(59)
|
(231)
|
(252)
|
(258)
|
(261)
|
(53)
|
(92)
|
(144)
|
(132)
|
(81)
|
(80)
|
(13)
|
(18)
|
(21)
|
(39)
|
(44)
|
(40)
|
(10)
|
(30)
|
(30)
|
(34)
|
(35)
|
(60)
|
(64)
|
(62)
|
(30)
|
(50)
|
(49)
|
(50)
|
|
| Income from Continuing Operations |
72
|
69
|
113
|
122
|
117
|
81
|
33
|
69
|
86
|
65
|
42
|
68
|
(393)
|
(413)
|
(473)
|
(444)
|
(335)
|
(339)
|
(325)
|
(409)
|
(1 029)
|
(139)
|
(149)
|
(35)
|
(107)
|
(62)
|
(16)
|
(62)
|
42
|
45
|
18
|
9
|
(57)
|
(49)
|
(31)
|
(51)
|
(74)
|
(84)
|
(88)
|
(95)
|
(183)
|
(244)
|
(295)
|
(279)
|
(78)
|
(55)
|
(152)
|
(210)
|
(247)
|
(303)
|
(212)
|
(199)
|
(103)
|
(129)
|
(85)
|
(74)
|
(13)
|
(23)
|
(45)
|
(30)
|
(31)
|
(13)
|
(1)
|
(14)
|
(11)
|
(28)
|
(31)
|
(38)
|
|
| Income to Minority Interest |
(4)
|
(9)
|
(40)
|
(47)
|
(30)
|
(16)
|
(4)
|
(8)
|
(17)
|
(20)
|
(29)
|
(49)
|
(56)
|
(55)
|
(48)
|
(52)
|
83
|
89
|
194
|
224
|
381
|
387
|
297
|
296
|
73
|
62
|
52
|
40
|
(34)
|
(32)
|
(31)
|
(32)
|
(30)
|
(30)
|
(31)
|
(30)
|
(27)
|
(27)
|
(29)
|
(30)
|
(33)
|
(30)
|
(19)
|
(13)
|
(9)
|
(9)
|
1
|
5
|
14
|
19
|
9
|
7
|
(1)
|
(0)
|
(2)
|
(1)
|
0
|
1
|
1
|
0
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(0)
|
0
|
0
|
|
| Net Income (Common) |
67
N/A
|
61
-10%
|
73
+21%
|
74
+2%
|
87
+17%
|
65
-26%
|
27
-58%
|
60
+120%
|
61
+2%
|
37
-40%
|
11
-70%
|
18
+61%
|
(451)
N/A
|
(541)
-20%
|
(594)
-10%
|
(571)
+4%
|
(255)
+55%
|
(259)
-2%
|
(366)
-41%
|
(418)
-14%
|
(649)
-55%
|
(684)
-5%
|
(2 640)
-286%
|
(2 538)
+4%
|
(2 237)
+12%
|
(2 181)
+3%
|
(63)
+97%
|
(109)
-73%
|
5
N/A
|
10
+81%
|
(16)
N/A
|
(24)
-53%
|
(68)
-178%
|
(59)
+13%
|
(44)
+26%
|
(137)
-214%
|
(103)
+25%
|
(113)
-10%
|
(116)
-3%
|
(51)
+56%
|
(269)
-432%
|
(325)
-21%
|
(365)
-12%
|
(421)
-15%
|
(182)
+57%
|
(267)
-47%
|
(428)
-60%
|
(366)
+14%
|
90
N/A
|
79
-12%
|
235
+198%
|
206
-12%
|
(107)
N/A
|
(132)
-24%
|
(90)
+32%
|
(78)
+13%
|
(13)
+83%
|
(22)
-70%
|
(44)
-101%
|
(31)
+31%
|
(33)
-7%
|
(14)
+58%
|
(2)
+86%
|
(14)
-641%
|
(12)
+19%
|
(28)
-146%
|
(32)
-12%
|
(39)
-22%
|
|
| EPS (Diluted) |
5.06
N/A
|
4.59
-9%
|
5.42
+18%
|
5.63
+4%
|
6.49
+15%
|
4.65
-28%
|
1.92
-59%
|
4.3
+124%
|
4.31
+0%
|
1.82
-58%
|
0.3
-84%
|
0.63
+110%
|
-16.05
N/A
|
-15.9
+1%
|
-7.64
+52%
|
-10.51
-38%
|
-4.23
+60%
|
-4.11
+3%
|
-5.53
-35%
|
-6.26
-13%
|
-10.09
-61%
|
-8.75
+13%
|
-35.39
-304%
|
-33.44
+6%
|
-21.84
+35%
|
-15.9
+27%
|
-0.45
+97%
|
-0.79
-76%
|
0.05
N/A
|
0.06
+20%
|
-0.09
N/A
|
-0.18
-100%
|
-0.45
-150%
|
-0.39
+13%
|
-0.23
+41%
|
-0.91
-296%
|
-0.67
+26%
|
-0.19
+72%
|
-0.19
N/A
|
-0.08
+58%
|
-0.54
-575%
|
-0.64
-19%
|
-0.56
+12%
|
-0.66
-18%
|
-0.26
+61%
|
-0.39
-50%
|
-0.6
-54%
|
-0.51
+15%
|
0.12
N/A
|
0.11
-8%
|
0.33
+200%
|
0.29
-12%
|
-0.15
N/A
|
-0.18
-20%
|
-0.12
+33%
|
-0.1
+17%
|
-0.02
+80%
|
-0.03
-50%
|
-0.06
-100%
|
-0.04
+33%
|
-0.04
N/A
|
-0.03
+25%
|
0
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.03
-200%
|
-0.03
N/A
|
-0.03
N/A
|
|