Income Statement

Revenue

+50%

+73%

10Y

Currency: EUR

	Dec-2001	Mar-2002	Jun-2002	Sep-2002	Dec-2002	Mar-2003	Jun-2003	Sep-2003	Dec-2003	Mar-2004	Jun-2004	Sep-2004	Dec-2004	Mar-2005	Jun-2005	Sep-2005	Dec-2005	Mar-2006	Jun-2006	Sep-2006	Dec-2006	Mar-2007	Jun-2007	Sep-2007	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	Dec-2018	Jun-2019	Dec-2019	Jun-2020	Dec-2020	Jun-2021	Dec-2021	Jun-2022	Dec-2022	Jun-2023	Dec-2023	Jun-2024	Sep-2024	Dec-2024	Jun-2025
Revenue
Interest Expense	38	0	0	0	53	0	0	0	53	0	0	0	148	0	0	0	133	0	0	0	126	0	0	0	115	0	0	0	124	0	0	0	120	0	0	0	132	0	0	0	94	0	0	0	106	0	0	0	100	0	0	0	86	0	0	0	74	0	0	0	74	51	42	35	34	29	28	27	27	29	30	27	26	0	27	0
Revenue	1 462 N/A	1 495 +2%	1 488 0%	1 512 +2%	1 495 -1%	1 483 -1%	1 524 +3%	1 515 -1%	1 477 -3%	1 731 +17%	2 097 +21%	2 529 +21%	2 850 +13%	2 862 +0%	2 921 +2%	2 944 +1%	3 049 +4%	3 163 +4%	3 212 +2%	3 262 +2%	3 326 +2%	3 368 +1%	3 457 +3%	3 535 +2%	3 639 +3%	3 704 +2%	3 712 +0%	3 756 +1%	3 618 -4%	3 444 -5%	3 251 -6%	2 994 -8%	2 810 -6%	2 695 -4%	2 687 0%	2 730 +2%	2 757 +1%	2 842 +3%	2 805 -1%	2 787 -1%	2 888 +4%	2 780 -4%	2 799 +1%	2 824 +1%	2 813 0%	2 696 -4%	2 612 -3%	2 562 -2%	2 753 +7%	2 562 -7%	2 541 -1%	2 514 -1%	2 506 0%	2 523 +1%	2 564 +2%	2 606 +2%	2 662 +2%	2 689 +1%	2 685 0%	2 663 -1%	2 669 +0%	2 873 +8%	3 055 +6%	3 221 +5%	3 223 +0%	3 222 0%	3 311 +3%	3 446 +4%	3 717 +8%	3 996 +7%	4 265 +7%	4 317 +1%	4 221 -2%	5 352 +27%	4 313 -19%	5 577 +29%
Gross Profit
Cost of Revenue	(641)	(524)	(525)	(526)	(644)	(519)	(517)	(520)	(654)	(619)	(768)	(931)	(1 354)	(1 060)	(1 096)	(1 106)	(1 440)	(1 173)	(1 174)	(1 191)	(1 513)	(1 250)	(1 291)	(1 320)	(1 742)	(1 354)	(1 370)	(1 403)	(1 840)	(1 381)	(1 289)	(1 193)	(1 525)	(1 045)	(1 077)	(1 129)	(1 623)	(1 245)	(1 264)	(1 253)	(1 673)	(1 227)	(1 203)	(1 199)	(1 190)	(1 136)	(1 125)	(1 100)	(1 142)	(1 090)	(1 054)	(1 040)	(1 039)	(1 027)	(1 047)	(1 054)	(1 072)	(1 075)	(1 046)	(1 019)	(1 008)	(1 088)	(1 155)	(1 190)	(1 170)	(1 172)	(1 213)	(1 354)	(1 528)	(1 632)	(1 673)	(1 567)	(1 476)	0	(1 492)	(1 562)
Gross Profit	821 N/A	971 +18%	963 -1%	985 +2%	851 -14%	965 +13%	1 007 +4%	995 -1%	823 -17%	1 111 +35%	1 329 +20%	1 598 +20%	1 495 -6%	1 802 +21%	1 825 +1%	1 838 +1%	1 609 -12%	1 990 +24%	2 038 +2%	2 072 +2%	1 812 -13%	2 119 +17%	2 166 +2%	2 215 +2%	1 897 -14%	2 350 +24%	2 342 0%	2 353 +0%	1 778 -24%	2 063 +16%	1 962 -5%	1 801 -8%	1 285 -29%	1 650 +28%	1 610 -2%	1 601 -1%	1 134 -29%	1 514 +33%	1 496 -1%	1 506 +1%	1 215 -19%	1 553 +28%	1 596 +3%	1 626 +2%	1 624 0%	1 560 -4%	1 488 -5%	1 461 -2%	1 611 +10%	1 472 -9%	1 488 +1%	1 475 -1%	1 467 -1%	1 496 +2%	1 517 +1%	1 552 +2%	1 590 +2%	1 614 +1%	1 639 +2%	1 644 +0%	1 661 +1%	1 786 +7%	1 900 +6%	2 031 +7%	2 053 +1%	2 051 0%	2 098 +2%	2 091 0%	2 189 +5%	2 364 +8%	2 592 +10%	2 750 +6%	2 746 0%	0 N/A	2 821 N/A	2 884 +2%
Operating Income
Operating Expenses	(498)	(653)	(650)	(648)	(510)	(637)	(639)	(641)	(494)	(781)	(1 018)	(1 199)	(1 023)	(1 337)	(1 324)	(1 362)	(1 062)	(1 424)	(1 418)	(1 395)	(1 092)	(1 377)	(1 420)	(1 437)	(1 051)	(1 494)	(1 496)	(1 522)	(1 059)	(1 487)	(1 469)	(1 413)	(944)	(1 355)	(1 351)	(1 384)	(968)	(1 575)	(1 551)	(1 535)	(1 011)	(1 377)	(1 380)	(1 385)	(1 401)	(1 386)	(1 372)	(1 346)	(1 342)	(1 364)	(1 390)	(1 370)	(1 262)	(1 299)	(1 282)	(1 302)	(1 315)	(1 326)	(1 316)	(1 314)	(1 319)	(1 455)	(1 511)	(1 558)	(1 560)	(1 523)	(1 531)	(1 550)	(1 637)	(1 747)	(1 770)	(1 769)	(1 786)	0	(1 825)	(1 947)
Selling, General & Administrative	(344)	(489)	(485)	(486)	(357)	(481)	(486)	(489)	(355)	(592)	(738)	(880)	(689)	(1 018)	(1 021)	(1 036)	(759)	(1 087)	(1 087)	(1 077)	(794)	(1 095)	(1 129)	(1 166)	(763)	(1 194)	(1 195)	(1 201)	(761)	(1 172)	(1 145)	(1 100)	(654)	(1 046)	(1 052)	(1 082)	(670)	(1 137)	(1 141)	(1 139)	(704)	(1 138)	(1 142)	(1 144)	(1 153)	(1 115)	(1 106)	(1 095)	(1 135)	(1 080)	(1 075)	(1 065)	(1 075)	(1 093)	(1 102)	(1 109)	(1 110)	(1 106)	(1 102)	(1 100)	(1 143)	(1 244)	(1 279)	(1 319)	(1 316)	(1 275)	(1 286)	(1 328)	(1 410)	(1 486)	(1 508)	(1 516)	(1 536)	0	(1 569)	(1 653)
Depreciation & Amortization	(129)	(140)	(141)	(139)	(130)	(133)	(130)	(129)	(114)	(158)	(167)	(190)	(258)	(202)	(212)	(229)	(205)	(225)	(224)	(205)	(201)	(204)	(204)	(200)	(201)	(211)	(220)	(227)	(204)	(227)	(229)	(230)	(206)	(221)	(223)	(225)	(223)	(393)	(391)	(392)	(232)	(239)	(235)	(236)	(223)	(251)	(248)	(241)	(217)	(200)	(193)	(185)	(188)	(187)	(192)	(198)	(195)	(195)	(192)	(193)	(197)	(229)	(248)	(256)	(261)	(253)	(246)	(244)	(247)	(259)	(263)	(248)	(247)	0	(272)	(305)
Other Operating Expenses	(25)	(25)	(25)	(23)	(23)	(23)	(23)	(23)	(25)	(31)	(114)	(129)	(77)	(117)	(91)	(98)	(99)	(111)	(107)	(114)	(97)	(78)	(88)	(71)	(87)	(89)	(80)	(92)	(94)	(88)	(95)	(84)	(85)	(88)	(77)	(78)	(75)	(45)	(19)	(5)	(74)	1	(3)	(6)	(26)	(20)	(17)	(10)	11	(84)	(122)	(120)	1	(20)	11	5	(10)	(25)	(23)	(20)	21	18	17	17	17	6	1	23	20	(1)	1	(5)	(3)	0	16	11
Operating Income	323 N/A	318 -2%	313 -2%	337 +8%	341 +1%	328 -4%	368 +12%	354 -4%	330 -7%	330 +0%	310 -6%	399 +28%	472 +18%	466 -1%	501 +8%	476 -5%	547 +15%	566 +4%	620 +10%	677 +9%	720 +6%	742 +3%	746 +0%	778 +4%	845 +9%	856 +1%	846 -1%	831 -2%	719 -13%	576 -20%	493 -14%	388 -21%	340 -12%	295 -13%	259 -12%	217 -16%	166 -23%	22 -87%	(10) N/A	(1) +90%	204 N/A	177 -14%	216 +22%	240 +12%	222 -8%	174 -22%	116 -33%	115 -1%	269 +133%	108 -60%	98 -9%	104 +7%	205 +97%	197 -4%	235 +19%	250 +6%	275 +10%	288 +5%	323 +12%	330 +2%	342 +4%	330 -4%	389 +18%	473 +22%	493 +4%	528 +7%	567 +7%	541 -5%	552 +2%	617 +12%	822 +33%	981 +19%	960 -2%	2 093 +118%	996 -52%	2 068 +108%
Pre-Tax Income
Interest Income Expense	(20)	(29)	(15)	(26)	(16)	(10)	(23)	(17)	(21)	(44)	(7)	(1)	(127)	31	6	44	(158)	39	31	(4)	(44)	(26)	(18)	(18)	(6)	19	16	14	(118)	58	62	108	(92)	105	80	86	(120)	27	22	(52)	(117)	(109)	(108)	(110)	(94)	(55)	(39)	(37)	(82)	(58)	(46)	(15)	12	8	20	(3)	(29)	(1)	(14)	(19)	(50)	130	102	40	122	201	137	104	78	97	204	184	193	0	129	161
Non-Reccuring Items	(6)	(6)	(10)	(16)	(76)	(21)	(108)	(99)	(16)	(134)	0	0	65	0	0	0	28	0	0	0	8	0	0	0	(11)	0	0	0	(9)	0	0	0	(17)	0	0	0	(166)	0	0	0	(19)	0	0	0	(25)	0	0	0	(119)	0	0	0	(27)	0	0	0	(11)	0	0	0	6	21	5	(4)	(5)	(4)	1	4	(118)	(123)	2	4	3	0	6	5
Total Other Income	2	2	2	2	0	0	0	0	0	0	(93)	(101)	0	(182)	(114)	(139)	(4)	(130)	(128)	(99)	(26)	(32)	(30)	(24)	(4)	(21)	(27)	(47)	58	(131)	(142)	(183)	4	(194)	(158)	(174)	17	(124)	(124)	(49)	15	0	(16)	(16)	(25)	(53)	(48)	(47)	(17)	(18)	(21)	(21)	(15)	(15)	(14)	(14)	(13)	(13)	(12)	(12)	(17)	(17)	(20)	(26)	(19)	(25)	(22)	(15)	(19)	(3)	(6)	(28)	(32)	160	(38)	1
Pre-Tax Income	297 N/A	283 -5%	287 +1%	295 +3%	249 -16%	297 +19%	237 -20%	239 +1%	293 +23%	152 -48%	211 +38%	297 +41%	411 +38%	314 -23%	394 +25%	381 -3%	413 +8%	475 +15%	523 +10%	574 +10%	659 +15%	684 +4%	698 +2%	735 +5%	825 +12%	854 +3%	835 -2%	799 -4%	650 -19%	503 -23%	413 -18%	313 -24%	235 -25%	206 -12%	181 -12%	130 -28%	(102) N/A	(74) +27%	(112) -51%	(102) +9%	84 N/A	68 -19%	92 +35%	114 +24%	78 -32%	66 -15%	30 -55%	31 +3%	50 +63%	32 -37%	31 -2%	69 +123%	176 +154%	191 +9%	241 +26%	233 -3%	222 -5%	274 +23%	297 +9%	299 +1%	281 -6%	465 +66%	477 +2%	482 +1%	591 +23%	700 +19%	683 -2%	635 -7%	493 -22%	589 +20%	1 022 +73%	1 141 +12%	1 123 -2%	2 254 +101%	1 093 -51%	2 234 +104%
Net Income
Tax Provision	(115)	(115)	(121)	(128)	(97)	(98)	(101)	(94)	(114)	(106)	(101)	(128)	(133)	(131)	(148)	(128)	(118)	(125)	(148)	(192)	(241)	(250)	(262)	(268)	(288)	(294)	(282)	(254)	(180)	(146)	(98)	(62)	(64)	(44)	(48)	(21)	61	51	66	41	(30)	(26)	(30)	(35)	(76)	(85)	(81)	(85)	(79)	(61)	(60)	(85)	(55)	(58)	(63)	(47)	(94)	(100)	(114)	(110)	(132)	(83)	(83)	(96)	(123)	(140)	(129)	(93)	(72)	(131)	(221)	(174)	(166)	0	(151)	(193)
Income from Continuing Operations	182	169	166	168	152	199	136	145	179	46	110	169	278	183	246	253	295	350	375	382	418	434	437	467	537	560	553	544	471	357	315	250	171	162	133	109	(41)	(24)	(47)	(61)	54	42	61	79	2	(19)	(51)	(54)	(29)	(30)	(29)	(16)	120	133	178	185	128	173	183	188	149	383	394	386	468	560	554	542	421	459	801	967	957	2 088	942	2 041
Income to Minority Interest	(21)	(22)	(23)	(24)	(23)	(22)	(20)	(19)	(20)	(11)	(24)	(39)	(39)	(37)	(41)	(37)	(40)	(48)	(51)	(56)	(68)	(72)	(70)	(73)	(78)	(85)	(90)	(90)	(76)	(61)	(48)	(33)	(32)	(32)	(29)	(27)	(22)	(23)	(22)	(23)	(28)	(28)	(30)	(33)	(30)	(26)	(18)	(9)	(22)	(9)	(7)	(5)	(4)	(4)	(4)	(3)	(3)	(3)	(2)	(3)	(3)	(1)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	0	(0)	(0)	(0)	0	(0)	(3)
Net Income (Common)	161 N/A	147 -9%	143 -2%	144 +0%	129 -10%	177 +38%	116 -34%	126 +9%	159 +26%	35 -78%	86 +146%	130 +51%	239 +83%	146 -39%	205 +41%	216 +5%	256 +18%	303 +18%	324 +7%	326 +1%	350 +7%	361 +3%	367 +1%	394 +7%	459 +16%	474 +3%	463 -2%	454 -2%	395 -13%	296 -25%	267 -10%	218 -19%	140 -36%	130 -7%	104 -20%	82 -21%	(64) N/A	(47) +26%	(69) -46%	(85) -23%	26 N/A	14 -47%	31 +123%	46 +48%	(29) N/A	(45) -57%	(69) -55%	(64) +8%	(51) +21%	(38) +25%	(36) +6%	(21) +42%	117 N/A	129 +11%	174 +35%	183 +5%	125 -31%	170 +36%	181 +6%	186 +3%	146 -21%	382 +162%	394 +3%	386 -2%	468 +21%	560 +20%	210 -63%	542 +159%	421 -22%	459 +9%	801 +75%	967 +21%	957 -1%	2 088 +118%	942 -55%	2 037 +116%
EPS (Diluted)	1.13 N/A	1.02 -10%	1 -2%	1.01 +1%	0.89 -12%	1.23 +38%	0.69 -44%	0.84 +22%	0.92 +10%	0.22 -76%	0.52 +136%	0.58 +12%	1.22 +110%	0.73 -40%	1.05 +44%	1.11 +6%	1.25 +13%	1.48 +18%	1.57 +6%	1.66 +6%	1.71 +3%	1.77 +4%	1.79 +1%	1.9 +6%	2.23 +17%	2.31 +4%	2.23 -3%	2.22 0%	1.92 -14%	1.45 -24%	1.28 -12%	1.06 -17%	0.68 -36%	0.63 -7%	0.5 -21%	0.4 -20%	-0.31 N/A	-0.23 +26%	-0.33 -43%	-0.41 -24%	0.13 N/A	0.07 -46%	0.15 +114%	0.22 +47%	-0.14 N/A	-0.22 -57%	-0.34 -55%	-0.31 +9%	-0.25 +19%	-0.18 +28%	-0.17 +6%	-0.1 +41%	0.57 N/A	0.63 +11%	0.85 +35%	0.89 +5%	0.61 -31%	0.83 +36%	0.88 +6%	0.91 +3%	0.71 -22%	1.92 +170%	1.93 +1%	1.88 -3%	2.27 +21%	2.73 +20%	1.09 -60%	2.82 +159%	2.24 -21%	2.48 +11%	4.32 +74%	5.22 +21%	5.17 -1%	0 N/A	5.14 N/A	11.25 +119%

Income Statement Balance Sheet Cash Flow Statement

Buzzi Unicem SpA
MIL:BZU

Income Statement

Earnings Waterfall
Buzzi Unicem SpA

Income Statement
Buzzi Unicem SpA

See Also

Company

Help

Tools

Stocks

Buzzi Unicem SpA MIL:BZU

Income Statement

Earnings Waterfall Buzzi Unicem SpA

Income Statement Buzzi Unicem SpA

See Also

Company

Help

Tools

Stocks

Buzzi Unicem SpA
MIL:BZU

Earnings Waterfall
Buzzi Unicem SpA

Income Statement
Buzzi Unicem SpA