Infrastrutture Wireless Italiane SpA
MIL:INW
Income Statement
Earnings Waterfall
Infrastrutture Wireless Italiane SpA
Revenue
|
960.3m
EUR
|
Cost of Revenue
|
-40.6m
EUR
|
Gross Profit
|
919.6m
EUR
|
Operating Expenses
|
-405.9m
EUR
|
Operating Income
|
513.8m
EUR
|
Other Expenses
|
-174.3m
EUR
|
Net Income
|
339.5m
EUR
|
Income Statement
Infrastrutture Wireless Italiane SpA
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||||||||||||||||||
Revenue |
321
N/A
|
325
+1%
|
329
+1%
|
334
+1%
|
338
+1%
|
342
+1%
|
347
+1%
|
357
+3%
|
366
+3%
|
372
+2%
|
379
+2%
|
378
0%
|
378
0%
|
385
+2%
|
387
+0%
|
395
+2%
|
403
+2%
|
487
+21%
|
577
+18%
|
663
+15%
|
751
+13%
|
759
+1%
|
771
+2%
|
785
+2%
|
802
+2%
|
820
+2%
|
836
+2%
|
853
+2%
|
880
+3%
|
907
+3%
|
934
+3%
|
960
+3%
|
|
Gross Profit | |||||||||||||||||||||||||||||||||
Cost of Revenue |
(56)
|
(18)
|
(18)
|
(18)
|
(17)
|
(16)
|
(15)
|
(16)
|
(16)
|
(18)
|
(20)
|
(20)
|
(21)
|
(22)
|
(20)
|
(21)
|
(21)
|
(20)
|
(25)
|
(31)
|
(34)
|
(38)
|
(40)
|
(38)
|
(39)
|
(39)
|
(40)
|
(41)
|
(41)
|
(40)
|
(39)
|
(41)
|
|
Gross Profit |
265
N/A
|
307
+16%
|
311
+1%
|
315
+1%
|
321
+2%
|
326
+2%
|
331
+2%
|
341
+3%
|
350
+3%
|
354
+1%
|
359
+1%
|
359
+0%
|
357
-1%
|
363
+2%
|
367
+1%
|
374
+2%
|
382
+2%
|
467
+22%
|
552
+18%
|
633
+15%
|
716
+13%
|
721
+1%
|
731
+1%
|
747
+2%
|
763
+2%
|
781
+2%
|
796
+2%
|
812
+2%
|
839
+3%
|
866
+3%
|
895
+3%
|
920
+3%
|
|
Operating Income | |||||||||||||||||||||||||||||||||
Operating Expenses |
(134)
|
(171)
|
(169)
|
(165)
|
(165)
|
(164)
|
(162)
|
(160)
|
(158)
|
(158)
|
(157)
|
(158)
|
(155)
|
(153)
|
(157)
|
(148)
|
(147)
|
(214)
|
(273)
|
(336)
|
(397)
|
(389)
|
(385)
|
(387)
|
(388)
|
(390)
|
(395)
|
(390)
|
(391)
|
(396)
|
(397)
|
(406)
|
|
Selling, General & Administrative |
(117)
|
(153)
|
(151)
|
(149)
|
(148)
|
(146)
|
(145)
|
(144)
|
(143)
|
(142)
|
(140)
|
(141)
|
(111)
|
(80)
|
(53)
|
(18)
|
(18)
|
(18)
|
(17)
|
(22)
|
(24)
|
(26)
|
(26)
|
(28)
|
(25)
|
(24)
|
(25)
|
(29)
|
(23)
|
(23)
|
(22)
|
(29)
|
|
Depreciation & Amortization |
(12)
|
(13)
|
(13)
|
(14)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(14)
|
(14)
|
(42)
|
(70)
|
(102)
|
(130)
|
(130)
|
(198)
|
(257)
|
(314)
|
(372)
|
(361)
|
(355)
|
(355)
|
(356)
|
(356)
|
(360)
|
(358)
|
(356)
|
(359)
|
(359)
|
(365)
|
|
Other Operating Expenses |
(5)
|
(5)
|
(6)
|
(3)
|
(4)
|
(5)
|
(4)
|
(3)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(0)
|
1
|
1
|
2
|
(1)
|
(2)
|
(2)
|
(4)
|
(4)
|
(7)
|
(10)
|
(11)
|
(3)
|
(11)
|
(14)
|
(15)
|
(11)
|
|
Operating Income |
131
N/A
|
137
+4%
|
142
+4%
|
150
+6%
|
156
+4%
|
162
+4%
|
169
+4%
|
181
+7%
|
191
+6%
|
196
+2%
|
202
+3%
|
201
0%
|
201
+0%
|
210
+4%
|
210
0%
|
226
+7%
|
235
+4%
|
252
+7%
|
279
+11%
|
297
+6%
|
319
+8%
|
332
+4%
|
346
+4%
|
360
+4%
|
374
+4%
|
391
+4%
|
401
+3%
|
421
+5%
|
448
+6%
|
470
+5%
|
498
+6%
|
514
+3%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||||||||
Interest Income Expense |
(2)
|
(2)
|
(3)
|
(1)
|
(4)
|
(4)
|
(4)
|
(1)
|
(4)
|
(4)
|
(4)
|
(1)
|
(9)
|
(14)
|
(19)
|
(20)
|
(28)
|
(39)
|
(53)
|
(70)
|
(92)
|
(101)
|
(102)
|
(86)
|
(86)
|
(88)
|
(84)
|
(34)
|
(71)
|
(57)
|
(57)
|
(63)
|
|
Non-Reccuring Items |
0
|
(0)
|
(0)
|
(3)
|
(3)
|
(4)
|
(4)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(3)
|
(6)
|
(11)
|
(13)
|
(11)
|
(6)
|
(1)
|
1
|
(0)
|
(5)
|
(8)
|
(9)
|
(4)
|
(6)
|
(6)
|
(6)
|
(12)
|
(5)
|
|
Total Other Income |
0
|
0
|
(1)
|
(2)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(0)
|
10
|
10
|
10
|
(4)
|
(1)
|
8
|
7
|
(47)
|
(16)
|
(38)
|
(49)
|
(50)
|
|
Pre-Tax Income |
128
N/A
|
133
+4%
|
138
+4%
|
144
+5%
|
149
+4%
|
155
+4%
|
162
+4%
|
176
+8%
|
186
+6%
|
191
+3%
|
197
+3%
|
196
0%
|
191
-3%
|
196
+3%
|
188
-4%
|
196
+4%
|
197
+1%
|
200
+2%
|
215
+8%
|
221
+3%
|
236
+7%
|
242
+2%
|
253
+5%
|
265
+4%
|
279
+6%
|
302
+8%
|
319
+6%
|
334
+5%
|
355
+6%
|
368
+4%
|
380
+3%
|
396
+4%
|
|
Net Income | |||||||||||||||||||||||||||||||||
Tax Provision |
(41)
|
(42)
|
(44)
|
(46)
|
(46)
|
(47)
|
(46)
|
(49)
|
(52)
|
(53)
|
(56)
|
(56)
|
(54)
|
(56)
|
(54)
|
(56)
|
(57)
|
(58)
|
(63)
|
(64)
|
(69)
|
(62)
|
(59)
|
(73)
|
(63)
|
(63)
|
(60)
|
(41)
|
(47)
|
(53)
|
(55)
|
(56)
|
|
Income from Continuing Operations |
87
|
90
|
94
|
98
|
103
|
108
|
116
|
127
|
134
|
138
|
141
|
141
|
137
|
140
|
134
|
139
|
140
|
142
|
152
|
157
|
167
|
180
|
194
|
191
|
216
|
238
|
259
|
293
|
308
|
315
|
325
|
339
|
|
Net Income (Common) |
87
N/A
|
90
+4%
|
94
+4%
|
98
+5%
|
103
+5%
|
108
+5%
|
116
+7%
|
127
+9%
|
134
+6%
|
138
+3%
|
141
+2%
|
141
+0%
|
137
-3%
|
140
+2%
|
134
-4%
|
139
+4%
|
140
+1%
|
142
+1%
|
152
+8%
|
157
+3%
|
167
+6%
|
180
+8%
|
194
+8%
|
191
-2%
|
216
+13%
|
238
+10%
|
259
+9%
|
293
+13%
|
308
+5%
|
315
+2%
|
325
+3%
|
339
+4%
|
|
EPS (Diluted) |
0.14
N/A
|
0.16
+14%
|
0.15
-6%
|
0.16
+7%
|
0.17
+6%
|
0.18
+6%
|
0.19
+6%
|
0.21
+11%
|
0.22
+5%
|
0.23
+5%
|
0.24
+4%
|
0.23
-4%
|
0.23
N/A
|
0.23
N/A
|
0.22
-4%
|
0.23
+5%
|
0.23
N/A
|
0.18
-22%
|
0.65
+261%
|
0.18
-72%
|
0.17
-6%
|
0.18
+6%
|
0.26
+44%
|
0.2
-23%
|
0.25
+25%
|
0.24
-4%
|
0.27
+13%
|
0.31
+15%
|
0.32
+3%
|
0.33
+3%
|
0.34
+3%
|
0.36
+6%
|