Danieli & C Officine Meccaniche SpA
MIL:DAN
Income Statement
Earnings Waterfall
Danieli & C Officine Meccaniche SpA
Revenue
|
4.2B
EUR
|
Cost of Revenue
|
-2.2B
EUR
|
Gross Profit
|
1.9B
EUR
|
Operating Expenses
|
-1.7B
EUR
|
Operating Income
|
282.9m
EUR
|
Other Expenses
|
-14.6m
EUR
|
Net Income
|
268.3m
EUR
|
Income Statement
Danieli & C Officine Meccaniche SpA
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 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
1 808
N/A
|
1 860
+3%
|
2 422
+30%
|
2 511
+4%
|
3 577
+42%
|
3 683
+3%
|
3 146
-15%
|
3 224
+2%
|
2 268
-30%
|
2 249
-1%
|
2 369
+5%
|
2 312
-2%
|
2 512
+9%
|
2 597
+3%
|
2 938
+13%
|
2 964
+1%
|
2 797
-6%
|
2 903
+4%
|
2 987
+3%
|
3 063
+3%
|
3 074
+0%
|
2 962
-4%
|
2 666
-10%
|
2 587
-3%
|
2 375
-8%
|
2 365
0%
|
3 202
+35%
|
2 556
-20%
|
2 557
+0%
|
2 525
-1%
|
2 455
-3%
|
2 577
+5%
|
2 717
+5%
|
2 309
-15%
|
2 165
-6%
|
2 576
+19%
|
3 064
+19%
|
3 379
+10%
|
3 764
+11%
|
3 912
+4%
|
4 175
+7%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(663)
|
(631)
|
(1 122)
|
(1 165)
|
(2 122)
|
(2 233)
|
(1 704)
|
(1 751)
|
(827)
|
(828)
|
(1 014)
|
(1 000)
|
(1 223)
|
(1 339)
|
(1 650)
|
(1 676)
|
(1 445)
|
(1 524)
|
(1 615)
|
(1 666)
|
(1 738)
|
(1 623)
|
(1 345)
|
(1 282)
|
(1 105)
|
(1 165)
|
(1 988)
|
(1 375)
|
(1 328)
|
(1 287)
|
(1 146)
|
(1 288)
|
(1 487)
|
(1 114)
|
(989)
|
(1 321)
|
(1 690)
|
(1 729)
|
(1 993)
|
(2 074)
|
(2 241)
|
|
Gross Profit |
1 145
N/A
|
1 229
+7%
|
1 300
+6%
|
1 346
+4%
|
1 455
+8%
|
1 450
0%
|
1 442
-1%
|
1 473
+2%
|
1 441
-2%
|
1 421
-1%
|
1 355
-5%
|
1 312
-3%
|
1 289
-2%
|
1 258
-2%
|
1 288
+2%
|
1 288
+0%
|
1 352
+5%
|
1 379
+2%
|
1 372
-1%
|
1 397
+2%
|
1 336
-4%
|
1 339
+0%
|
1 321
-1%
|
1 305
-1%
|
1 270
-3%
|
1 201
-5%
|
1 214
+1%
|
1 180
-3%
|
1 229
+4%
|
1 238
+1%
|
1 309
+6%
|
1 289
-1%
|
1 231
-5%
|
1 195
-3%
|
1 177
-2%
|
1 254
+7%
|
1 374
+10%
|
1 651
+20%
|
1 771
+7%
|
1 838
+4%
|
1 934
+5%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(1 000)
|
(1 041)
|
(1 075)
|
(1 084)
|
(1 173)
|
(1 165)
|
(1 146)
|
(1 204)
|
(1 177)
|
(1 186)
|
(1 140)
|
(1 089)
|
(1 061)
|
(1 067)
|
(1 105)
|
(1 113)
|
(1 177)
|
(1 173)
|
(1 157)
|
(1 184)
|
(1 147)
|
(1 174)
|
(1 170)
|
(1 170)
|
(1 144)
|
(1 073)
|
(1 123)
|
(1 103)
|
(1 117)
|
(1 129)
|
(1 196)
|
(1 149)
|
(1 137)
|
(1 100)
|
(1 054)
|
(1 109)
|
(1 222)
|
(1 434)
|
(1 494)
|
(1 548)
|
(1 651)
|
|
Selling, General & Administrative |
(278)
|
(282)
|
(294)
|
(303)
|
(312)
|
(326)
|
(336)
|
(346)
|
(361)
|
(369)
|
(376)
|
(384)
|
(553)
|
(565)
|
(771)
|
(887)
|
(946)
|
(1 076)
|
(1 050)
|
(1 072)
|
(1 037)
|
(1 070)
|
(1 108)
|
(1 117)
|
(1 099)
|
(1 027)
|
(1 056)
|
(1 065)
|
(1 062)
|
(1 085)
|
(1 115)
|
(1 123)
|
(1 116)
|
(1 052)
|
(970)
|
(1 043)
|
(1 157)
|
(1 387)
|
(1 479)
|
(1 539)
|
(1 535)
|
|
Depreciation & Amortization |
(80)
|
(88)
|
(76)
|
(75)
|
(89)
|
(87)
|
(97)
|
(105)
|
(98)
|
(102)
|
(96)
|
(90)
|
(87)
|
(90)
|
(98)
|
(100)
|
(102)
|
(103)
|
(96)
|
(96)
|
(98)
|
(99)
|
(99)
|
(100)
|
(99)
|
(97)
|
(96)
|
(99)
|
(99)
|
(104)
|
(106)
|
(100)
|
(95)
|
(96)
|
(95)
|
(96)
|
(103)
|
(109)
|
(111)
|
(118)
|
(122)
|
|
Other Operating Expenses |
(642)
|
(671)
|
(706)
|
(706)
|
(772)
|
(752)
|
(712)
|
(753)
|
(719)
|
(715)
|
(669)
|
(615)
|
(421)
|
(411)
|
(236)
|
(126)
|
(129)
|
6
|
(12)
|
(16)
|
(13)
|
(6)
|
38
|
47
|
54
|
51
|
29
|
61
|
43
|
60
|
26
|
75
|
74
|
48
|
11
|
31
|
37
|
63
|
96
|
110
|
6
|
|
Operating Income |
145
N/A
|
188
+30%
|
224
+19%
|
263
+17%
|
283
+8%
|
285
+1%
|
296
+4%
|
269
-9%
|
264
-2%
|
235
-11%
|
214
-9%
|
223
+4%
|
228
+2%
|
191
-16%
|
183
-4%
|
176
-4%
|
175
0%
|
206
+18%
|
215
+4%
|
213
-1%
|
189
-11%
|
165
-12%
|
151
-8%
|
135
-11%
|
127
-6%
|
128
+1%
|
91
-29%
|
78
-14%
|
112
+44%
|
109
-2%
|
113
+3%
|
140
+24%
|
93
-34%
|
95
+2%
|
123
+29%
|
145
+18%
|
152
+4%
|
216
+42%
|
277
+28%
|
290
+5%
|
283
-2%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
22
|
25
|
25
|
1
|
2
|
(29)
|
(27)
|
3
|
21
|
28
|
57
|
37
|
(1)
|
34
|
14
|
3
|
19
|
(11)
|
1
|
40
|
67
|
127
|
116
|
81
|
68
|
2
|
21
|
(3)
|
(58)
|
(8)
|
26
|
22
|
27
|
25
|
(37)
|
(14)
|
86
|
135
|
103
|
4
|
49
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(0)
|
(7)
|
0
|
(5)
|
(24)
|
(21)
|
10
|
(3)
|
0
|
(2)
|
(11)
|
(7)
|
(36)
|
(25)
|
(12)
|
|
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
|
(1)
|
|
Total Other Income |
3
|
2
|
(7)
|
(7)
|
(7)
|
(6)
|
(4)
|
(4)
|
(3)
|
(4)
|
(4)
|
(4)
|
4
|
4
|
11
|
14
|
3
|
8
|
(7)
|
(9)
|
(7)
|
(11)
|
(6)
|
(0)
|
(3)
|
(5)
|
(6)
|
(5)
|
(6)
|
(11)
|
(12)
|
(18)
|
(17)
|
(16)
|
(6)
|
3
|
(38)
|
(49)
|
(35)
|
28
|
9
|
|
Pre-Tax Income |
170
N/A
|
215
+27%
|
242
+13%
|
257
+6%
|
278
+8%
|
250
-10%
|
266
+6%
|
269
+1%
|
282
+5%
|
259
-8%
|
267
+3%
|
256
-4%
|
231
-10%
|
229
-1%
|
208
-9%
|
193
-7%
|
196
+2%
|
203
+3%
|
205
+1%
|
244
+19%
|
249
+2%
|
281
+13%
|
261
-7%
|
216
-17%
|
191
-12%
|
125
-34%
|
106
-16%
|
63
-40%
|
49
-23%
|
85
+75%
|
103
+21%
|
123
+20%
|
114
-7%
|
101
-11%
|
79
-21%
|
133
+67%
|
189
+42%
|
296
+57%
|
309
+4%
|
297
-4%
|
328
+11%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(32)
|
(28)
|
(41)
|
(48)
|
(53)
|
(64)
|
(74)
|
(77)
|
(83)
|
(87)
|
(92)
|
(85)
|
(71)
|
(58)
|
(45)
|
(42)
|
(47)
|
(52)
|
(51)
|
(58)
|
(93)
|
(100)
|
(99)
|
(86)
|
(50)
|
(32)
|
(18)
|
(13)
|
(16)
|
(27)
|
(33)
|
(33)
|
(25)
|
(22)
|
(15)
|
(35)
|
(48)
|
(68)
|
(67)
|
(56)
|
(66)
|
|
Income from Continuing Operations |
137
|
187
|
202
|
209
|
225
|
186
|
192
|
192
|
199
|
172
|
175
|
171
|
161
|
171
|
163
|
151
|
149
|
151
|
154
|
186
|
156
|
181
|
162
|
130
|
141
|
94
|
88
|
50
|
33
|
58
|
69
|
89
|
89
|
79
|
64
|
98
|
141
|
228
|
242
|
241
|
263
|
|
Income to Minority Interest |
1
|
0
|
(1)
|
(1)
|
(2)
|
(1)
|
1
|
4
|
7
|
12
|
17
|
15
|
11
|
6
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
1
|
|
Net Income (Common) |
139
N/A
|
187
+35%
|
201
+7%
|
209
+4%
|
222
+7%
|
185
-17%
|
193
+4%
|
196
+2%
|
206
+5%
|
184
-11%
|
192
+4%
|
185
-3%
|
172
-7%
|
178
+3%
|
163
-8%
|
150
-8%
|
148
-1%
|
151
+2%
|
154
+2%
|
186
+21%
|
157
-16%
|
181
+16%
|
162
-11%
|
130
-19%
|
141
+8%
|
94
-33%
|
88
-6%
|
51
-43%
|
33
-34%
|
58
+76%
|
69
+19%
|
67
-3%
|
55
-17%
|
63
+14%
|
56
-11%
|
80
+43%
|
126
+57%
|
219
+74%
|
233
+7%
|
244
+5%
|
268
+10%
|
|
EPS (Diluted) |
1.79
N/A
|
2.42
+35%
|
2.61
+8%
|
2.71
+4%
|
2.89
+7%
|
2.4
-17%
|
2.5
+4%
|
2.55
+2%
|
2.68
+5%
|
2.42
-10%
|
2.52
+4%
|
2.49
-1%
|
2.33
-6%
|
2.4
+3%
|
2.2
-8%
|
2.03
-8%
|
1.97
-3%
|
2.04
+4%
|
2.06
+1%
|
2.5
+21%
|
2.08
-17%
|
2.43
+17%
|
2.17
-11%
|
1.75
-19%
|
1.89
+8%
|
1.27
-33%
|
1.19
-6%
|
0.68
-43%
|
0.45
-34%
|
0.78
+73%
|
0.93
+19%
|
0.9
-3%
|
0.74
-18%
|
0.84
+14%
|
0.75
-11%
|
1.08
+44%
|
1.69
+56%
|
2.95
+75%
|
3.14
+6%
|
3.29
+5%
|
3.62
+10%
|