Maire Tecnimont SpA
MIL:MT
Income Statement
Earnings Waterfall
Maire Tecnimont SpA
Income Statement
Maire Tecnimont SpA
| Dec-2020 | Dec-2021 | Dec-2022 | ||
|---|---|---|---|---|
| Revenue | ||||
| Revenue |
2 569
N/A
|
2 844
+11%
|
3 423
+20%
|
|
| Gross Profit | ||||
| Cost of Revenue |
(739)
|
(1 025)
|
(1 444)
|
|
| Gross Profit |
1 830
N/A
|
1 819
-1%
|
1 979
+9%
|
|
| Operating Income | ||||
| Operating Expenses |
(1 747)
|
(1 678)
|
(1 832)
|
|
| Selling, General & Administrative |
(1 688)
|
(1 632)
|
(1 758)
|
|
| Depreciation & Amortization |
(42)
|
(41)
|
(48)
|
|
| Other Operating Expenses |
(16)
|
(5)
|
(26)
|
|
| Operating Income |
84
N/A
|
141
+68%
|
148
+5%
|
|
| Pre-Tax Income | ||||
| Interest Income Expense |
22
|
(0)
|
5
|
|
| Non-Reccuring Items |
(2)
|
(13)
|
(8)
|
|
| Total Other Income |
(25)
|
(14)
|
(15)
|
|
| Pre-Tax Income |
79
N/A
|
114
+44%
|
129
+13%
|
|
| Net Income | ||||
| Tax Provision |
(25)
|
(33)
|
(39)
|
|
| Income from Continuing Operations |
54
|
80
|
90
|
|
| Income to Minority Interest |
4
|
3
|
(0)
|
|
| Net Income (Common) |
58
N/A
|
83
+44%
|
90
+8%
|
|
| EPS (Diluted) |
0.18
N/A
|
0.25
+39%
|
0.27
+8%
|
|