Juventus FC SpA
MIL:JUVE
Income Statement
Earnings Waterfall
Juventus FC SpA
Revenue
|
395.1m
EUR
|
Cost of Revenue
|
-33.6m
EUR
|
Gross Profit
|
361.5m
EUR
|
Operating Expenses
|
-530.2m
EUR
|
Operating Income
|
-168.7m
EUR
|
Other Expenses
|
-20.6m
EUR
|
Net Income
|
-189.3m
EUR
|
Income Statement
Juventus FC SpA
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 | Dec-2017 | Jun-2018 | Sep-2018 | Dec-2018 | Jun-2019 | Sep-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Sep-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
220
N/A
|
204
-7%
|
184
-10%
|
181
-2%
|
172
-5%
|
151
-12%
|
162
+7%
|
165
+2%
|
195
+18%
|
216
+11%
|
260
+20%
|
274
+5%
|
272
-1%
|
266
-2%
|
271
+2%
|
268
-1%
|
279
+4%
|
284
+2%
|
287
+1%
|
293
+2%
|
325
+11%
|
348
+7%
|
343
-1%
|
367
+7%
|
341
-7%
|
214
-37%
|
402
+88%
|
503
+25%
|
561
+11%
|
464
-17%
|
571
+23%
|
558
-2%
|
401
-28%
|
393
-2%
|
481
+22%
|
591
+23%
|
559
-5%
|
443
-21%
|
468
+6%
|
460
-2%
|
395
-14%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(6)
|
(9)
|
(12)
|
(15)
|
(19)
|
(15)
|
(12)
|
(11)
|
(9)
|
(10)
|
(11)
|
(10)
|
(9)
|
(9)
|
(8)
|
(7)
|
(7)
|
(9)
|
(9)
|
(10)
|
(10)
|
(11)
|
(12)
|
(15)
|
(18)
|
(20)
|
(35)
|
(49)
|
(52)
|
(36)
|
(57)
|
(63)
|
(46)
|
(52)
|
(53)
|
(65)
|
(52)
|
(44)
|
(39)
|
(28)
|
(34)
|
|
Gross Profit |
214
N/A
|
195
-9%
|
172
-12%
|
166
-4%
|
154
-7%
|
136
-11%
|
150
+10%
|
155
+3%
|
186
+21%
|
207
+11%
|
249
+20%
|
264
+6%
|
264
N/A
|
258
-2%
|
263
+2%
|
261
-1%
|
272
+4%
|
275
+1%
|
278
+1%
|
284
+2%
|
315
+11%
|
337
+7%
|
330
-2%
|
351
+6%
|
323
-8%
|
194
-40%
|
367
+89%
|
454
+24%
|
509
+12%
|
428
-16%
|
514
+20%
|
495
-4%
|
355
-28%
|
341
-4%
|
428
+25%
|
526
+23%
|
507
-4%
|
399
-21%
|
430
+8%
|
433
+1%
|
362
-16%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(212)
|
(215)
|
(222)
|
(229)
|
(238)
|
(228)
|
(236)
|
(241)
|
(228)
|
(232)
|
(240)
|
(247)
|
(268)
|
(268)
|
(272)
|
(274)
|
(297)
|
(276)
|
(278)
|
(284)
|
(312)
|
(330)
|
(335)
|
(349)
|
(347)
|
(216)
|
(462)
|
(568)
|
(627)
|
(569)
|
(542)
|
(718)
|
(562)
|
(556)
|
(620)
|
(801)
|
(758)
|
(615)
|
(585)
|
(556)
|
(530)
|
|
Selling, General & Administrative |
(166)
|
(175)
|
(174)
|
(176)
|
(173)
|
(164)
|
(170)
|
(179)
|
(191)
|
(194)
|
(197)
|
(196)
|
(207)
|
(214)
|
(221)
|
(226)
|
(231)
|
(235)
|
(235)
|
(239)
|
(243)
|
(257)
|
(263)
|
(268)
|
(273)
|
(155)
|
(337)
|
(440)
|
(483)
|
(410)
|
(522)
|
(549)
|
(356)
|
(356)
|
(403)
|
(520)
|
(505)
|
(411)
|
(382)
|
(368)
|
(360)
|
|
Depreciation & Amortization |
(42)
|
(42)
|
(43)
|
(42)
|
(61)
|
(65)
|
(67)
|
(73)
|
(59)
|
(60)
|
(61)
|
(62)
|
(60)
|
(60)
|
(60)
|
(61)
|
(59)
|
(60)
|
(61)
|
(62)
|
(62)
|
(65)
|
(67)
|
(72)
|
(76)
|
(59)
|
(120)
|
(162)
|
(187)
|
(160)
|
(208)
|
(218)
|
(184)
|
(183)
|
(197)
|
(241)
|
(242)
|
(187)
|
(176)
|
(161)
|
(146)
|
|
Other Operating Expenses |
(5)
|
2
|
(5)
|
(11)
|
(5)
|
2
|
2
|
11
|
23
|
22
|
19
|
12
|
1
|
8
|
9
|
13
|
(8)
|
19
|
18
|
18
|
(7)
|
(8)
|
(5)
|
(10)
|
1
|
(2)
|
(5)
|
34
|
43
|
2
|
187
|
49
|
(21)
|
(18)
|
(20)
|
(39)
|
(12)
|
(17)
|
(26)
|
(27)
|
(24)
|
|
Operating Income |
2
N/A
|
(20)
N/A
|
(50)
-149%
|
(64)
-27%
|
(85)
-33%
|
(92)
-8%
|
(86)
+6%
|
(86)
0%
|
(41)
+52%
|
(25)
+38%
|
9
N/A
|
17
+82%
|
(4)
N/A
|
(10)
-161%
|
(9)
+7%
|
(13)
-41%
|
(25)
-95%
|
(1)
+97%
|
(1)
+14%
|
0
N/A
|
3
+2 783%
|
7
+132%
|
(5)
N/A
|
2
N/A
|
(24)
N/A
|
(22)
+7%
|
(94)
-322%
|
(114)
-21%
|
(118)
-3%
|
(141)
-20%
|
(28)
+80%
|
(223)
-692%
|
(207)
+7%
|
(215)
-4%
|
(192)
+11%
|
(275)
-43%
|
(251)
+9%
|
(216)
+14%
|
(155)
+28%
|
(123)
+20%
|
(169)
-37%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
1
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(8)
|
(8)
|
(10)
|
(9)
|
(7)
|
(7)
|
(6)
|
(6)
|
(6)
|
(3)
|
(7)
|
(10)
|
(11)
|
(10)
|
(14)
|
(17)
|
(14)
|
(11)
|
(10)
|
(13)
|
(14)
|
(10)
|
(10)
|
(12)
|
(17)
|
|
Non-Reccuring Items |
3
|
0
|
(7)
|
0
|
(7)
|
(8)
|
0
|
(0)
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
34
|
0
|
0
|
2
|
16
|
58
|
60
|
58
|
44
|
73
|
93
|
93
|
63
|
126
|
0
|
139
|
140
|
81
|
(22)
|
0
|
(23)
|
(6)
|
25
|
24
|
6
|
|
Total Other Income |
(4)
|
(4)
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(3)
|
(1)
|
(1)
|
1
|
1
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(5)
|
(6)
|
(6)
|
(5)
|
|
Pre-Tax Income |
2
N/A
|
(24)
N/A
|
(60)
-152%
|
(66)
-10%
|
(94)
-43%
|
(101)
-8%
|
(89)
+12%
|
(90)
-1%
|
(46)
+49%
|
(31)
+33%
|
2
N/A
|
11
+483%
|
(11)
N/A
|
(17)
-60%
|
(17)
+2%
|
(21)
-25%
|
0
N/A
|
(10)
N/A
|
(10)
-1%
|
(7)
+27%
|
11
N/A
|
56
+422%
|
47
-16%
|
53
+12%
|
12
-78%
|
46
+299%
|
(10)
N/A
|
(33)
-224%
|
(67)
-106%
|
(27)
+60%
|
(44)
-62%
|
(101)
-132%
|
(82)
+19%
|
(146)
-79%
|
(225)
-54%
|
(289)
-28%
|
(289)
0%
|
(237)
+18%
|
(146)
+39%
|
(117)
+19%
|
(185)
-58%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(13)
|
(12)
|
(5)
|
(4)
|
(2)
|
(2)
|
(1)
|
(1)
|
(3)
|
(4)
|
(5)
|
(6)
|
(5)
|
(5)
|
(5)
|
(6)
|
(7)
|
(7)
|
(8)
|
(8)
|
(9)
|
(9)
|
(8)
|
(9)
|
(8)
|
(3)
|
(9)
|
(11)
|
(13)
|
(13)
|
(15)
|
(15)
|
(8)
|
(7)
|
(2)
|
(3)
|
(1)
|
(2)
|
(4)
|
(6)
|
(5)
|
|
Income from Continuing Operations |
(11)
|
(35)
|
(65)
|
(69)
|
(95)
|
(103)
|
(91)
|
(92)
|
(49)
|
(34)
|
(3)
|
5
|
(16)
|
(23)
|
(22)
|
(27)
|
(7)
|
(17)
|
(18)
|
(15)
|
2
|
48
|
39
|
44
|
4
|
43
|
(19)
|
(44)
|
(80)
|
(40)
|
(59)
|
(117)
|
(90)
|
(153)
|
(227)
|
(292)
|
(290)
|
(239)
|
(150)
|
(124)
|
(189)
|
|
Net Income (Common) |
(11)
N/A
|
(35)
-219%
|
(65)
-84%
|
(69)
-7%
|
(95)
-38%
|
(103)
-8%
|
(91)
+12%
|
(92)
-1%
|
(49)
+47%
|
(34)
+30%
|
(3)
+92%
|
5
N/A
|
(16)
N/A
|
(23)
-43%
|
(22)
+1%
|
(27)
-20%
|
(7)
+75%
|
(17)
-152%
|
(18)
-8%
|
(15)
+15%
|
2
N/A
|
48
+1 975%
|
39
-18%
|
44
+12%
|
4
-91%
|
43
+966%
|
(19)
N/A
|
(44)
-128%
|
(80)
-82%
|
(40)
+50%
|
(59)
-48%
|
(117)
-98%
|
(90)
+23%
|
(153)
-71%
|
(227)
-48%
|
(292)
-29%
|
(290)
+1%
|
(239)
+17%
|
(150)
+37%
|
(124)
+17%
|
(189)
-53%
|
|
EPS (Diluted) |
-0.02
N/A
|
-0.07
-250%
|
-0.13
-86%
|
-0.14
-8%
|
-0.19
-36%
|
-0.2
-5%
|
-0.18
+10%
|
-0.18
N/A
|
-0.05
+72%
|
-0.02
+60%
|
-0.01
+50%
|
0
N/A
|
-0.02
N/A
|
-0.03
-50%
|
-0.03
N/A
|
-0.03
N/A
|
-0.01
+67%
|
-0.02
-100%
|
-0.02
N/A
|
-0.02
N/A
|
0
N/A
|
0.05
N/A
|
0.04
-20%
|
0.05
+25%
|
0
N/A
|
0.04
N/A
|
-0.01
N/A
|
-0.04
-300%
|
-0.07
-75%
|
-0.03
+57%
|
-0.05
-67%
|
-0.1
-100%
|
-0.06
+40%
|
-0.09
-50%
|
-1.17
-1 200%
|
-0.19
+84%
|
-0.2
-5%
|
-1.03
-415%
|
-0.5
+51%
|
-0.42
+16%
|
-0.64
-52%
|