Moncler SpA
MIL:MONC
Income Statement
Earnings Waterfall
Moncler SpA
Revenue
|
3B
EUR
|
Cost of Revenue
|
-683.4m
EUR
|
Gross Profit
|
2.3B
EUR
|
Operating Expenses
|
-1.4B
EUR
|
Operating Income
|
893.8m
EUR
|
Other Expenses
|
-281.9m
EUR
|
Net Income
|
611.9m
EUR
|
Income Statement
Moncler SpA
Jun-2013 | Sep-2013 | Dec-2013 | Jun-2014 | Dec-2014 | Jun-2015 | Dec-2015 | Jun-2016 | Dec-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 |
672
N/A
|
547
-19%
|
581
+6%
|
616
+6%
|
694
+13%
|
772
+11%
|
880
+14%
|
931
+6%
|
1 040
+12%
|
1 101
+6%
|
1 194
+8%
|
1 280
+7%
|
1 420
+11%
|
1 497
+5%
|
1 628
+9%
|
1 461
-10%
|
1 440
-1%
|
1 659
+15%
|
2 046
+23%
|
2 343
+14%
|
2 603
+11%
|
2 821
+8%
|
2 984
+6%
|
|
Gross Profit | ||||||||||||||||||||||||
Cost of Revenue |
(203)
|
(161)
|
(167)
|
(175)
|
(193)
|
(210)
|
(226)
|
(234)
|
(252)
|
(262)
|
(276)
|
(296)
|
(320)
|
(335)
|
(362)
|
(353)
|
(351)
|
(381)
|
(479)
|
(566)
|
(615)
|
(660)
|
(683)
|
|
Gross Profit |
469
N/A
|
386
-18%
|
414
+7%
|
441
+6%
|
502
+14%
|
562
+12%
|
655
+17%
|
697
+6%
|
788
+13%
|
840
+7%
|
918
+9%
|
984
+7%
|
1 100
+12%
|
1 162
+6%
|
1 265
+9%
|
1 108
-12%
|
1 090
-2%
|
1 278
+17%
|
1 567
+23%
|
1 777
+13%
|
1 988
+12%
|
2 161
+9%
|
2 301
+6%
|
|
Operating Income | ||||||||||||||||||||||||
Operating Expenses |
(296)
|
(228)
|
(242)
|
(260)
|
(295)
|
(336)
|
(391)
|
(427)
|
(475)
|
(512)
|
(577)
|
(608)
|
(686)
|
(715)
|
(774)
|
(754)
|
(721)
|
(791)
|
(988)
|
(1 100)
|
(1 213)
|
(1 349)
|
(1 407)
|
|
Selling, General & Administrative |
(296)
|
(228)
|
(242)
|
(260)
|
(295)
|
(336)
|
(391)
|
(427)
|
(475)
|
(512)
|
(577)
|
(608)
|
(686)
|
(715)
|
(774)
|
(754)
|
(721)
|
(791)
|
(795)
|
(1 100)
|
(989)
|
(1 349)
|
(1 164)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(193)
|
0
|
(225)
|
0
|
(243)
|
|
Operating Income |
173
N/A
|
159
-8%
|
173
+9%
|
180
+5%
|
207
+15%
|
225
+9%
|
264
+17%
|
269
+2%
|
313
+16%
|
328
+5%
|
341
+4%
|
376
+10%
|
414
+10%
|
447
+8%
|
492
+10%
|
354
-28%
|
369
+4%
|
487
+32%
|
579
+19%
|
677
+17%
|
775
+14%
|
812
+5%
|
894
+10%
|
|
Pre-Tax Income | ||||||||||||||||||||||||
Interest Income Expense |
(25)
|
(18)
|
(21)
|
(18)
|
(6)
|
2
|
(2)
|
(8)
|
(5)
|
(4)
|
(5)
|
(3)
|
(2)
|
(12)
|
(21)
|
(22)
|
(23)
|
(22)
|
(22)
|
(24)
|
(27)
|
(27)
|
(23)
|
|
Non-Reccuring Items |
(0)
|
(1)
|
(6)
|
(8)
|
(5)
|
(9)
|
(11)
|
(11)
|
(16)
|
(20)
|
0
|
(13)
|
0
|
(16)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
147
N/A
|
140
-5%
|
145
+4%
|
155
+7%
|
196
+26%
|
218
+12%
|
251
+15%
|
250
0%
|
293
+17%
|
303
+4%
|
336
+11%
|
360
+7%
|
412
+14%
|
419
+2%
|
471
+12%
|
332
-29%
|
346
+4%
|
465
+35%
|
558
+20%
|
653
+17%
|
747
+14%
|
785
+5%
|
871
+11%
|
|
Net Income | ||||||||||||||||||||||||
Tax Provision |
(51)
|
(48)
|
(51)
|
(54)
|
(65)
|
(72)
|
(83)
|
(83)
|
(97)
|
(99)
|
(86)
|
(91)
|
(80)
|
(79)
|
(112)
|
(75)
|
(45)
|
(83)
|
(164)
|
(99)
|
(141)
|
(244)
|
(259)
|
|
Income from Continuing Operations |
96
|
92
|
94
|
101
|
130
|
146
|
168
|
167
|
196
|
205
|
250
|
270
|
333
|
341
|
359
|
257
|
300
|
383
|
394
|
554
|
607
|
541
|
612
|
|
Income to Minority Interest |
(3)
|
(2)
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
37
N/A
|
57
+54%
|
76
+33%
|
86
+13%
|
130
+52%
|
146
+12%
|
168
+15%
|
167
0%
|
196
+17%
|
204
+4%
|
250
+22%
|
270
+8%
|
332
+23%
|
341
+3%
|
359
+5%
|
257
-28%
|
300
+17%
|
383
+27%
|
394
+3%
|
554
+41%
|
607
+9%
|
541
-11%
|
612
+13%
|
|
EPS (Diluted) |
0.14
N/A
|
0.22
+57%
|
0.3
+36%
|
0.34
+13%
|
0.52
+53%
|
0.59
+13%
|
0.67
+14%
|
0.67
N/A
|
0.79
+18%
|
0.82
+4%
|
0.99
+21%
|
1.06
+7%
|
1.33
+25%
|
1.35
+2%
|
1.42
+5%
|
1.01
-29%
|
1.19
+18%
|
1.46
+23%
|
1.47
+1%
|
2.06
+40%
|
2.24
+9%
|
1.99
-11%
|
2.26
+14%
|