Income Statement

Revenue

-22%

-9%

10Y

Currency: EUR

	Dec-2005	Mar-2006	Jun-2006	Sep-2006	Dec-2006	Mar-2007	Jun-2007	Sep-2007	Dec-2007	Mar-2008	Jun-2008	Sep-2008	Dec-2008	Mar-2009	Jun-2009	Sep-2009	Dec-2009	Mar-2010	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	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	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025
Revenue
Interest Expense	32	15	15	0	31	0	0	0	33	0	0	0	35	0	0	0	28	0	0	0	23	0	0	0	0	0	0	0	34	0	0	0	37	0	0	0	41	0	0	0	38	0	0	0	36	9	0	18	35	0	0	0	33	0	0	0	28	0	0	0	27	0	0	0	25	0	0	0	27	0	0	0	44	0	0	0	50	0	0	0
Revenue	1 452 N/A	1 514 +4%	1 541 +2%	1 573 +2%	1 607 +2%	1 627 +1%	1 673 +3%	1 691 +1%	1 692 +0%	1 662 -2%	1 624 -2%	1 612 -1%	1 570 -3%	1 512 -4%	1 465 -3%	1 454 -1%	1 487 +2%	1 521 +2%	1 512 -1%	1 490 -1%	1 485 0%	1 497 +1%	1 495 0%	1 509 +1%	1 517 +0%	1 508 -1%	1 451 -4%	1 429 -2%	1 406 -2%	1 366 -3%	1 314 -4%	1 249 -5%	1 213 -3%	1 186 -2%	1 170 -1%	1 188 +2%	1 213 +2%	1 239 +2%	1 278 +3%	1 285 +1%	1 295 +1%	1 300 +0%	1 308 +1%	1 324 +1%	1 313 -1%	1 315 +0%	1 332 +1%	1 339 +1%	1 342 +0%	1 346 +0%	1 347 +0%	1 379 +2%	1 390 +1%	1 788 +29%	2 187 +22%	2 207 +1%	1 521 -31%	2 216 +46%	1 688 -24%	1 698 +1%	1 314 -23%	1 387 +6%	1 615 +16%	1 639 +1%	1 669 +2%	1 740 +4%	1 820 +5%	1 976 +9%	2 087 +6%	2 178 +4%	2 206 +1%	2 087 -5%	1 985 -5%	1 876 -6%	1 813 -3%	1 726 -5%	1 701 -1%	1 644 -3%	1 564 -5%	1 548 -1%
Gross Profit
Cost of Revenue	(847)	(887)	(903)	(926)	(947)	(963)	(1 009)	(1 025)	(1 020)	(1 001)	(971)	(968)	(937)	(905)	(866)	(850)	(872)	(891)	(885)	(875)	(881)	(891)	(899)	(916)	(904)	(894)	(855)	(842)	(835)	(809)	(761)	(716)	(682)	(667)	(655)	(658)	(668)	(684)	(717)	(726)	(723)	(727)	(746)	(764)	(740)	(782)	(772)	(773)	(749)	(752)	(757)	(782)	(791)	(1 043)	(1 283)	(1 294)	(876)	(1 301)	(1 010)	(1 021)	(766)	(861)	(1 007)	(1 038)	(1 000)	(1 114)	(1 183)	(1 280)	(1 293)	(1 413)	(1 415)	(1 323)	(1 201)	(1 167)	(1 126)	(1 072)	(992)	(1 026)	(969)	(955)
Gross Profit	605 N/A	626 +4%	638 +2%	648 +1%	661 +2%	665 +1%	664 0%	667 +0%	672 +1%	661 -2%	653 -1%	644 -1%	634 -2%	608 -4%	600 -1%	604 +1%	615 +2%	630 +2%	627 0%	616 -2%	604 -2%	606 +0%	596 -2%	593 0%	612 +3%	614 +0%	595 -3%	587 -1%	571 -3%	557 -2%	553 -1%	533 -4%	530 0%	519 -2%	515 -1%	531 +3%	545 +3%	554 +2%	562 +1%	559 0%	572 +2%	573 +0%	562 -2%	560 0%	573 +2%	533 -7%	560 +5%	566 +1%	593 +5%	593 +0%	590 -1%	597 +1%	599 +0%	744 +24%	904 +21%	912 +1%	645 -29%	915 +42%	678 -26%	677 0%	548 -19%	526 -4%	608 +16%	601 -1%	668 +11%	626 -6%	638 +2%	696 +9%	794 +14%	765 -4%	792 +3%	764 -4%	784 +3%	709 -10%	686 -3%	653 -5%	709 +9%	618 -13%	595 -4%	594 0%
Operating Income
Operating Expenses	(504)	(510)	(530)	(539)	(547)	(548)	(536)	(533)	(533)	(537)	(540)	(535)	(537)	(526)	(526)	(516)	(508)	(514)	(509)	(506)	(495)	(494)	(485)	(486)	(495)	(509)	(494)	(490)	(475)	(464)	(470)	(461)	(467)	(454)	(462)	(473)	(476)	(489)	(501)	(502)	(516)	(517)	(500)	(501)	(513)	(473)	(494)	(496)	(517)	(514)	(504)	(505)	(501)	(620)	(751)	(759)	(535)	(774)	(599)	(584)	(472)	(440)	(482)	(497)	(555)	(509)	(518)	(544)	(634)	(589)	(600)	(578)	(605)	(532)	(519)	(503)	(562)	(487)	(481)	(490)
Selling, General & Administrative	(536)	(526)	(541)	(551)	(566)	(564)	(554)	(551)	(550)	(544)	(544)	(541)	(553)	(529)	(526)	(518)	(521)	(516)	(508)	(507)	(501)	(503)	(501)	(493)	(499)	(513)	(493)	(494)	(475)	(462)	(450)	(434)	(421)	(410)	(421)	(426)	(429)	(438)	(444)	(448)	(455)	(454)	(456)	(454)	(452)	(451)	(451)	(452)	(450)	(448)	(443)	(447)	(448)	(563)	(680)	(687)	(474)	(694)	(540)	(537)	(420)	(432)	(485)	(491)	(503)	(510)	(521)	(544)	(568)	(573)	(579)	(561)	(538)	(531)	(527)	(516)	(517)	(503)	(490)	(490)
Depreciation & Amortization	(91)	(87)	(87)	(86)	(90)	(89)	(87)	(87)	(90)	(93)	(96)	(97)	(95)	(93)	(94)	(94)	(96)	(96)	(94)	(92)	(86)	(87)	(88)	(90)	(95)	(94)	(93)	(88)	(80)	(80)	(80)	(82)	(84)	(85)	(84)	(87)	(89)	(94)	(99)	(102)	(105)	(106)	(107)	(108)	(108)	(114)	(117)	(118)	(116)	(114)	(109)	(107)	(106)	(133)	(166)	(170)	(119)	(181)	(150)	(148)	(114)	(117)	(121)	(124)	(127)	(128)	(128)	(133)	(137)	(141)	(145)	(145)	(144)	(142)	(140)	(139)	(139)	(143)	(146)	(150)
Other Operating Expenses	122	103	99	98	109	105	105	105	106	99	100	102	111	96	95	96	109	97	92	93	92	96	105	96	98	98	91	91	80	78	59	55	38	40	42	41	43	44	42	48	45	43	63	61	48	90	72	75	49	48	48	49	52	77	96	98	58	102	91	101	62	108	126	120	75	130	131	132	71	126	124	128	77	141	148	153	94	159	155	150
Operating Income	101 N/A	116 +16%	109 -6%	108 0%	114 +5%	117 +2%	128 +9%	134 +5%	138 +3%	124 -10%	112 -10%	108 -3%	97 -11%	82 -15%	74 -9%	88 +18%	107 +22%	116 +8%	117 +2%	109 -7%	109 0%	112 +3%	112 0%	107 -4%	117 +9%	106 -10%	102 -4%	97 -5%	96 0%	93 -3%	83 -12%	72 -12%	63 -13%	65 +3%	53 -18%	58 +9%	69 +19%	65 -6%	61 -7%	58 -5%	56 -2%	57 +1%	62 +8%	59 -4%	60 +2%	61 +1%	66 +8%	70 +6%	76 +9%	80 +5%	85 +7%	92 +7%	97 +6%	125 +28%	153 +23%	154 +0%	110 -28%	141 +28%	79 -44%	93 +18%	76 -18%	86 +12%	127 +48%	105 -17%	114 +9%	117 +3%	120 +3%	152 +27%	161 +6%	176 +10%	192 +9%	186 -3%	179 -4%	177 -1%	167 -6%	150 -10%	147 -2%	131 -11%	114 -13%	104 -9%
Pre-Tax Income
Interest Income Expense	(28)	(10)	(13)	(14)	(29)	(6)	0	0	(29)	0	0	0	(31)	(1)	(0)	(0)	(27)	1	2	0	(18)	(4)	(11)	(13)	(21)	(27)	(28)	(34)	(29)	(29)	(29)	(29)	(32)	(34)	(16)	(7)	(40)	1	(18)	(28)	(37)	(37)	(36)	(36)	(35)	(35)	(34)	(34)	(32)	(31)	(29)	(26)	(26)	(29)	(37)	(36)	(25)	(34)	(27)	(27)	(25)	(21)	(21)	(20)	(19)	(21)	(22)	(25)	(32)	(33)	(38)	(41)	(45)	(50)	(52)	(54)	(51)	(49)	(49)	(49)
Non-Reccuring Items	(6)	0	0	0	0	0	0	0	(2)	0	0	0	(2)	0	0	0	(3)	0	0	0	2	0	0	0	(11)	0	0	0	0	0	0	0	(0)	0	0	0	(3)	0	0	0	0	0	0	0	1	0	0	(1)	(4)	(4)	(4)	(3)	(3)	(3)	(3)	(3)	(5)	(2)	0	0	(1)	(1)	0	0	(1)	0	(2)	(2)	(2)	0	(2)	(2)	2	0	0	0	1	0	0	0
Total Other Income	(2)	(21)	(17)	(16)	3	(20)	(29)	(29)	(4)	(33)	(34)	(36)	(4)	(35)	(33)	(32)	(4)	(29)	(28)	(27)	(10)	(24)	(18)	(12)	(5)	0	0	0	0	(0)	(1)	(1)	0	(0)	(21)	(30)	0	(40)	(19)	(9)	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	0	0	0	0	0
Pre-Tax Income	64 N/A	85 +33%	79 -8%	79 +0%	88 +12%	91 +3%	99 +9%	105 +7%	104 -2%	91 -12%	79 -14%	73 -7%	60 -18%	46 -22%	41 -12%	56 +35%	74 +34%	88 +18%	92 +5%	83 -9%	84 +1%	84 +0%	83 -1%	83 0%	79 -4%	79 -1%	73 -7%	63 -14%	68 +8%	64 -6%	53 -17%	43 -20%	30 -29%	30 N/A	16 -47%	21 +27%	27 +29%	27 +1%	24 -11%	21 -13%	20 -3%	20 +1%	26 +26%	23 -9%	26 +10%	26 +2%	32 +24%	36 +13%	40 +11%	45 +11%	52 +17%	62 +19%	68 +9%	93 +37%	114 +23%	115 +1%	81 -30%	105 +30%	52 -51%	66 +29%	50 -24%	63 +26%	105 +66%	85 -19%	94 +10%	96 +2%	96 +1%	125 +29%	127 +2%	143 +13%	152 +6%	143 -6%	135 -5%	127 -6%	115 -10%	96 -16%	97 +1%	82 -16%	65 -20%	55 -16%
Net Income
Tax Provision	(26)	(26)	(27)	(27)	(18)	(21)	(42)	(46)	(44)	(38)	(23)	(17)	(16)	(11)	(19)	(34)	(27)	(33)	(37)	(29)	(41)	(41)	(40)	(39)	(32)	(32)	(26)	(19)	(26)	(24)	(20)	(17)	(37)	(37)	(31)	(33)	(10)	(11)	(9)	(8)	(8)	(8)	(10)	(10)	(11)	(12)	(15)	(16)	(23)	(25)	(30)	(34)	(32)	(43)	(53)	(52)	(34)	(43)	(19)	(25)	(19)	(24)	(39)	(31)	(34)	(34)	(35)	(45)	(42)	(47)	(48)	(43)	(44)	(41)	(37)	(29)	(30)	(25)	(20)	(18)
Income from Continuing Operations	38	59	52	52	70	70	57	59	60	54	56	56	43	35	22	21	47	55	55	54	43	43	43	43	47	47	47	44	42	40	33	26	(7)	(7)	(15)	(12)	16	16	14	13	12	12	15	13	14	14	17	20	17	19	22	28	36	50	61	63	47	61	33	41	31	39	66	54	60	62	62	79	85	96	104	100	91	86	78	68	67	57	45	37
Income to Minority Interest	(0)	(0)	(0)	0	(0)	(0)	(0)	(0)	(0)	(1)	(1)	(1)	(0)	(0)	0	(1)	(1)	(2)	(1)	(1)	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	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
Net Income (Common)	38 N/A	59 +56%	51 -13%	52 +1%	70 +35%	69 -1%	57 -18%	59 +4%	60 +1%	53 -11%	55 +4%	55 0%	43 -22%	35 -18%	22 -39%	21 -4%	46 +121%	53 +16%	53 N/A	53 N/A	43 -20%	43 +0%	43 +0%	43 N/A	47 +9%	47 -1%	47 +0%	44 -7%	42 -4%	40 -5%	33 -17%	25 -23%	(7) N/A	(7) N/A	(15) -129%	(12) +17%	16 N/A	16 +1%	14 -11%	13 -13%	12 -5%	12 +1%	15 +27%	13 -16%	14 +10%	14 +2%	17 +20%	20 +17%	20 -1%	23 +13%	26 +13%	31 +22%	36 +16%	50 +37%	61 +24%	63 +3%	47 -26%	61 +31%	33 -47%	41 +26%	31 -24%	39 +25%	66 +67%	54 -18%	60 +12%	62 +3%	62 +0%	79 +29%	85 +7%	96 +13%	104 +8%	100 -5%	91 -9%	86 -6%	78 -8%	68 -14%	67 0%	57 -15%	45 -21%	37 -19%
EPS (Diluted)	0.1 N/A	0.16 +60%	0.11 -31%	0.11 N/A	0.18 +64%	0.15 -17%	0.13 -13%	0.14 +8%	0.14 N/A	0.13 -7%	0.14 +8%	0.14 N/A	0.11 -21%	0.09 -18%	0.06 -33%	0.05 -17%	0.12 +140%	0.14 +17%	0.14 N/A	0.15 +7%	0.11 -27%	0.12 +9%	0.12 N/A	0.12 N/A	0.13 +8%	0.13 N/A	0.13 N/A	0.12 -8%	0.11 -8%	0.1 -9%	0.09 -10%	0.07 -22%	-0.02 N/A	-0.02 N/A	-0.05 -150%	-0.05 N/A	0.04 N/A	0.03 -25%	0.03 N/A	0.03 N/A	0.03 N/A	0.03 N/A	0.04 +33%	0.03 -25%	0.04 +33%	0.04 N/A	0.04 N/A	0.05 +25%	0.05 N/A	0.05 N/A	0.06 +20%	0.08 +33%	0.1 +25%	0.14 +40%	0.17 +21%	0.18 +6%	0.13 -28%	0.17 +31%	0.09 -47%	0.12 +33%	0.09 -25%	0.11 +22%	0.18 +64%	0.15 -17%	0.17 +13%	0.17 N/A	0.17 N/A	0.22 +29%	0.24 +9%	0.27 +13%	0.29 +7%	0.28 -3%	0.26 -7%	0.24 -8%	0.22 -8%	0.19 -14%	0.19 N/A	0.16 -16%	0.13 -19%	0.1 -23%

Income Statement Balance Sheet Cash Flow Statement

Piaggio & C SpA
MIL:PIA

Income Statement

Earnings Waterfall
Piaggio & C SpA

Income Statement
Piaggio & C SpA

See Also

Company

Help

Tools

Stocks

Piaggio & C SpA MIL:PIA

Income Statement

Earnings Waterfall Piaggio & C SpA

Income Statement Piaggio & C SpA

See Also

Company

Help

Tools

Stocks

Piaggio & C SpA
MIL:PIA

Earnings Waterfall
Piaggio & C SpA

Income Statement
Piaggio & C SpA