Interpump Group SpA
MIL:IP
Income Statement
Earnings Waterfall
Interpump Group SpA
Revenue
|
2.2B
EUR
|
Cost of Revenue
|
-1.4B
EUR
|
Gross Profit
|
760.3m
EUR
|
Operating Expenses
|
-356.3m
EUR
|
Operating Income
|
404m
EUR
|
Other Expenses
|
-147.6m
EUR
|
Net Income
|
256.4m
EUR
|
Income Statement
Interpump Group SpA
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
585
N/A
|
617
+6%
|
649
+5%
|
672
+4%
|
734
+9%
|
798
+9%
|
844
+6%
|
895
+6%
|
899
+0%
|
901
+0%
|
906
+1%
|
923
+2%
|
969
+5%
|
1 009
+4%
|
1 048
+4%
|
1 087
+4%
|
1 126
+4%
|
1 171
+4%
|
1 221
+4%
|
1 279
+5%
|
1 310
+2%
|
1 339
+2%
|
1 352
+1%
|
1 369
+1%
|
1 369
+0%
|
1 305
-5%
|
1 297
-1%
|
1 294
0%
|
1 326
+2%
|
1 436
+8%
|
1 495
+4%
|
1 604
+7%
|
1 717
+7%
|
1 849
+8%
|
1 995
+8%
|
2 078
+4%
|
2 182
+5%
|
2 236
+3%
|
2 253
+1%
|
2 240
-1%
|
2 194
-2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(374)
|
(392)
|
(413)
|
(427)
|
(469)
|
(510)
|
(540)
|
(577)
|
(578)
|
(579)
|
(579)
|
(585)
|
(608)
|
(628)
|
(652)
|
(673)
|
(701)
|
(732)
|
(765)
|
(805)
|
(828)
|
(849)
|
(857)
|
(867)
|
(869)
|
(832)
|
(829)
|
(831)
|
(849)
|
(912)
|
(953)
|
(1 030)
|
(1 108)
|
(1 203)
|
(1 304)
|
(1 353)
|
(1 416)
|
(1 453)
|
(1 458)
|
(1 460)
|
(1 433)
|
|
Gross Profit |
211
N/A
|
225
+7%
|
236
+5%
|
245
+4%
|
266
+8%
|
288
+8%
|
304
+6%
|
318
+5%
|
321
+1%
|
322
+0%
|
327
+2%
|
338
+3%
|
361
+7%
|
381
+6%
|
397
+4%
|
414
+4%
|
425
+3%
|
440
+3%
|
457
+4%
|
474
+4%
|
483
+2%
|
490
+1%
|
495
+1%
|
502
+1%
|
500
0%
|
473
-5%
|
467
-1%
|
463
-1%
|
477
+3%
|
524
+10%
|
542
+3%
|
575
+6%
|
609
+6%
|
647
+6%
|
690
+7%
|
725
+5%
|
765
+6%
|
784
+2%
|
795
+1%
|
780
-2%
|
760
-3%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(127)
|
(131)
|
(134)
|
(142)
|
(153)
|
(164)
|
(172)
|
(181)
|
(181)
|
(180)
|
(182)
|
(185)
|
(194)
|
(202)
|
(207)
|
(215)
|
(220)
|
(225)
|
(231)
|
(238)
|
(241)
|
(247)
|
(252)
|
(256)
|
(265)
|
(262)
|
(261)
|
(256)
|
(248)
|
(254)
|
(260)
|
(280)
|
(293)
|
(314)
|
(328)
|
(342)
|
(349)
|
(347)
|
(354)
|
(352)
|
(356)
|
|
Selling, General & Administrative |
(133)
|
(137)
|
(141)
|
(149)
|
(160)
|
(172)
|
(181)
|
(190)
|
(190)
|
(190)
|
(192)
|
(195)
|
(205)
|
(214)
|
(220)
|
(227)
|
(233)
|
(238)
|
(246)
|
(254)
|
(258)
|
(262)
|
(265)
|
(270)
|
(275)
|
(269)
|
(267)
|
(261)
|
(258)
|
(268)
|
(275)
|
(294)
|
(310)
|
(328)
|
(347)
|
(343)
|
(367)
|
(375)
|
(380)
|
(369)
|
(387)
|
|
Depreciation & Amortization |
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
|
(14)
|
0
|
0
|
0
|
(15)
|
0
|
|
Other Operating Expenses |
6
|
7
|
7
|
7
|
8
|
9
|
10
|
9
|
9
|
10
|
10
|
11
|
12
|
12
|
12
|
12
|
13
|
13
|
15
|
16
|
16
|
15
|
14
|
14
|
10
|
7
|
6
|
4
|
10
|
14
|
15
|
14
|
17
|
14
|
19
|
15
|
18
|
28
|
26
|
32
|
31
|
|
Operating Income |
84
N/A
|
94
+12%
|
102
+8%
|
104
+2%
|
113
+9%
|
124
+10%
|
132
+6%
|
136
+3%
|
141
+3%
|
142
+1%
|
145
+2%
|
153
+5%
|
167
+9%
|
179
+7%
|
189
+6%
|
199
+5%
|
206
+4%
|
215
+4%
|
226
+5%
|
236
+4%
|
242
+2%
|
243
+1%
|
243
0%
|
246
+1%
|
235
-5%
|
211
-10%
|
207
-2%
|
207
+0%
|
229
+11%
|
270
+18%
|
282
+5%
|
294
+4%
|
316
+7%
|
333
+5%
|
362
+9%
|
383
+6%
|
416
+9%
|
436
+5%
|
441
+1%
|
428
-3%
|
404
-6%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(7)
|
(3)
|
(0)
|
(7)
|
1
|
(2)
|
(5)
|
(5)
|
(8)
|
(5)
|
(3)
|
(4)
|
(0)
|
(4)
|
(3)
|
(7)
|
(5)
|
(3)
|
1
|
(5)
|
(15)
|
(16)
|
(20)
|
(4)
|
(9)
|
(9)
|
(11)
|
(10)
|
(5)
|
(4)
|
(2)
|
(1)
|
(1)
|
2
|
5
|
(9)
|
(19)
|
(34)
|
(38)
|
(44)
|
(40)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
13
|
12
|
12
|
12
|
(1)
|
(0)
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
|
Total Other Income |
(3)
|
(7)
|
(7)
|
(4)
|
(1)
|
26
|
26
|
31
|
23
|
(4)
|
(4)
|
(1)
|
(3)
|
(3)
|
(4)
|
0
|
(3)
|
(2)
|
(6)
|
(3)
|
10
|
10
|
15
|
1
|
2
|
2
|
2
|
5
|
5
|
1
|
1
|
(19)
|
(22)
|
(18)
|
(18)
|
(7)
|
(4)
|
(4)
|
(7)
|
(7)
|
(9)
|
|
Pre-Tax Income |
73
N/A
|
84
+14%
|
94
+13%
|
93
-1%
|
113
+22%
|
149
+31%
|
153
+3%
|
163
+7%
|
156
-5%
|
133
-15%
|
139
+4%
|
148
+7%
|
163
+10%
|
172
+5%
|
183
+6%
|
192
+5%
|
210
+9%
|
222
+5%
|
233
+5%
|
240
+3%
|
235
-2%
|
237
+1%
|
238
+0%
|
244
+2%
|
228
-7%
|
204
-10%
|
197
-3%
|
203
+3%
|
229
+13%
|
266
+16%
|
280
+5%
|
276
-2%
|
293
+6%
|
316
+8%
|
349
+10%
|
369
+6%
|
393
+7%
|
399
+2%
|
396
-1%
|
378
-4%
|
355
-6%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(29)
|
(32)
|
(35)
|
(35)
|
(40)
|
(43)
|
(44)
|
(45)
|
(45)
|
(46)
|
(48)
|
(54)
|
(58)
|
(60)
|
(62)
|
(56)
|
(56)
|
(58)
|
(59)
|
(66)
|
(67)
|
(65)
|
(66)
|
(64)
|
(59)
|
(52)
|
(49)
|
(29)
|
(35)
|
(28)
|
(31)
|
(77)
|
(82)
|
(107)
|
(114)
|
(99)
|
(103)
|
(100)
|
(100)
|
(100)
|
(96)
|
|
Income from Continuing Operations |
45
|
52
|
59
|
58
|
73
|
105
|
109
|
118
|
111
|
87
|
91
|
94
|
105
|
112
|
120
|
136
|
155
|
164
|
174
|
174
|
168
|
172
|
172
|
181
|
169
|
152
|
148
|
173
|
194
|
238
|
249
|
199
|
211
|
210
|
235
|
270
|
290
|
299
|
296
|
278
|
259
|
|
Income to Minority Interest |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
|
Net Income (Common) |
44
N/A
|
51
+16%
|
58
+14%
|
57
-3%
|
73
+28%
|
105
+44%
|
109
+4%
|
118
+8%
|
110
-6%
|
86
-22%
|
90
+4%
|
94
+5%
|
104
+11%
|
111
+6%
|
119
+8%
|
134
+13%
|
154
+14%
|
163
+6%
|
173
+6%
|
173
+0%
|
166
-4%
|
171
+3%
|
171
+0%
|
179
+5%
|
167
-7%
|
150
-10%
|
146
-3%
|
171
+17%
|
191
+12%
|
235
+23%
|
246
+4%
|
196
-20%
|
208
+6%
|
207
-1%
|
232
+12%
|
266
+15%
|
286
+7%
|
295
+3%
|
292
-1%
|
274
-6%
|
256
-7%
|
|
EPS (Diluted) |
0.41
N/A
|
0.47
+15%
|
0.54
+15%
|
0.53
-2%
|
0.68
+28%
|
0.97
+43%
|
1
+3%
|
1.09
+9%
|
1.02
-6%
|
0.8
-22%
|
0.84
+5%
|
0.88
+5%
|
0.98
+11%
|
1.04
+6%
|
1.11
+7%
|
1.24
+12%
|
1.4
+13%
|
1.5
+7%
|
1.6
+7%
|
1.6
N/A
|
1.55
-3%
|
1.59
+3%
|
1.6
+1%
|
1.68
+5%
|
1.57
-7%
|
1.41
-10%
|
1.36
-4%
|
1.59
+17%
|
1.78
+12%
|
2.19
+23%
|
2.29
+5%
|
1.81
-21%
|
1.95
+8%
|
1.94
-1%
|
2.19
+13%
|
2.52
+15%
|
2.67
+6%
|
2.77
+4%
|
2.73
-1%
|
2.56
-6%
|
2.39
-7%
|