Income Statement

Revenue

+25%

+87%

10Y

Currency: EUR

	Dec-2006	Mar-2007	Jun-2007	Sep-2007	Dec-2007	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	Jun-2012	Sep-2012	Dec-2012	Jun-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	93	97	98	97	88	0	0	70	14	26	0	42	19	18	32	45	53	62	70	86	77	78	83	0	68	16	32	49	66	65	53	48	54	50	50	59	52	55	56	53	42	37	47	0	43	36	41	57	55	54	46	43	49	51	49	53	54	51	52	46	39	47	59	79	110	117	123	158	197	224	246	227
Revenue	5 058 N/A	5 191 +3%	5 269 +1%	5 256 0%	5 169 -2%	5 263 +2%	5 262 0%	5 180 -2%	6 116 +18%	4 361 -29%	3 990 -9%	3 763 -6%	3 805 +1%	4 061 +7%	4 313 +6%	4 614 +7%	5 141 +11%	6 052 +18%	6 904 +14%	7 628 +10%	7 946 +4%	11 836 +49%	7 848 -34%	11 352 +45%	6 995 -38%	8 574 +23%	6 778 -21%	8 505 +25%	6 840 -20%	7 014 +3%	7 290 +4%	7 395 +1%	7 361 0%	7 418 +1%	7 409 0%	7 452 +1%	7 567 +2%	7 606 +1%	7 718 +1%	7 772 +1%	7 904 +2%	7 934 +0%	8 332 +5%	9 332 +12%	10 105 +8%	10 997 +9%	11 590 +5%	11 447 -1%	11 519 +1%	11 335 -2%	10 655 -6%	10 372 -3%	10 016 -3%	10 239 +2%	11 065 +8%	11 822 +7%	12 736 +8%	13 603 +7%	14 651 +8%	15 531 +6%	16 067 +3%	16 382 +2%	16 121 -2%	15 803 -2%	15 354 -3%	15 049 -2%	15 170 +1%	15 891 +5%	17 026 +7%	18 110 +6%	18 861 +4%	19 348 +3%
Gross Profit
Cost of Revenue	(3 357)	(3 378)	(3 362)	(3 276)	(3 171)	(3 211)	(3 196)	(3 178)	(3 696)	(2 582)	(2 310)	(2 110)	(2 182)	(2 402)	(2 630)	(2 889)	(3 288)	(4 010)	(4 640)	(5 024)	(5 232)	(7 750)	(5 114)	(7 283)	(4 340)	(5 348)	(4 235)	(5 308)	(4 275)	(4 377)	(4 566)	(4 613)	(4 528)	(4 508)	(4 441)	(4 401)	(4 435)	(4 489)	(4 611)	(4 693)	(4 855)	(4 899)	(5 244)	(5 992)	(6 627)	(7 175)	(7 427)	(7 257)	(7 234)	(7 120)	(6 732)	(6 594)	(6 395)	(6 661)	(7 378)	(8 029)	(8 677)	(9 286)	(9 955)	(10 429)	(10 618)	(10 642)	(10 311)	(9 999)	(9 653)	(9 403)	(9 407)	(9 893)	(10 740)	(11 423)	(11 921)	(12 119)
Gross Profit	1 701 N/A	1 814 +7%	1 907 +5%	1 980 +4%	1 998 +1%	2 053 +3%	2 067 +1%	2 002 -3%	2 420 +21%	1 779 -26%	1 680 -6%	1 653 -2%	1 623 -2%	1 659 +2%	1 683 +1%	1 725 +2%	1 853 +7%	2 042 +10%	2 264 +11%	2 604 +15%	2 693 +3%	4 075 +51%	2 734 -33%	4 069 +49%	2 655 -35%	3 226 +22%	2 543 -21%	3 197 +26%	2 565 -20%	2 637 +3%	2 724 +3%	2 782 +2%	2 833 +2%	2 910 +3%	2 968 +2%	3 051 +3%	3 132 +3%	3 117 0%	3 107 0%	3 079 -1%	3 049 -1%	3 035 0%	3 088 +2%	3 340 +8%	3 478 +4%	3 822 +10%	4 163 +9%	4 190 +1%	4 285 +2%	4 215 -2%	3 923 -7%	3 778 -4%	3 621 -4%	3 578 -1%	3 687 +3%	3 793 +3%	4 059 +7%	4 317 +6%	4 696 +9%	5 102 +9%	5 449 +7%	5 740 +5%	5 810 +1%	5 804 0%	5 701 -2%	5 646 -1%	5 763 +2%	5 998 +4%	6 286 +5%	6 687 +6%	6 940 +4%	7 229 +4%
Operating Income
Operating Expenses	(1 443)	(1 472)	(1 526)	(1 559)	(1 534)	(1 550)	(1 567)	(1 525)	(1 871)	(1 404)	(1 345)	(1 319)	(1 308)	(1 350)	(1 375)	(1 403)	(1 533)	(1 695)	(1 897)	(2 198)	(2 337)	(3 474)	(2 268)	(3 409)	(2 291)	(2 825)	(2 250)	(2 799)	(2 242)	(2 274)	(2 300)	(2 358)	(2 424)	(2 485)	(2 564)	(2 632)	(2 716)	(2 704)	(2 675)	(2 654)	(2 611)	(2 614)	(2 707)	(2 898)	(3 110)	(3 385)	(3 627)	(3 671)	(3 645)	(3 621)	(3 400)	(3 314)	(3 167)	(3 157)	(3 240)	(3 292)	(3 464)	(3 714)	(3 982)	(4 277)	(4 571)	(4 754)	(4 758)	(4 775)	(4 619)	(4 830)	(4 983)	(5 091)	(5 015)	(5 462)	(5 515)	(5 375)
Selling, General & Administrative	(547)	(548)	(543)	(538)	(544)	(560)	(564)	(540)	(669)	(513)	(500)	(500)	(500)	(511)	(523)	(535)	(576)	(685)	(776)	(877)	(985)	(1 495)	(1 043)	(1 511)	(999)	(1 225)	(985)	(1 205)	(961)	(906)	(928)	(942)	(1 029)	(979)	(991)	(1 004)	(1 134)	(1 038)	(1 049)	(1 058)	(1 370)	(1 056)	(1 076)	(1 166)	(1 593)	(1 310)	(1 391)	(1 408)	(1 780)	(1 480)	(1 442)	(1 415)	(1 613)	(1 399)	(1 443)	(1 472)	(1 743)	(1 525)	(1 576)	(1 658)	(2 120)	(1 793)	(1 800)	(1 813)	(1 928)	(1 826)	(1 874)	(1 922)	(2 135)	(2 044)	(2 104)	(2 141)
Depreciation & Amortization	(113)	(104)	(94)	(88)	(65)	(65)	(65)	(65)	(86)	(70)	(72)	(69)	(73)	(82)	(84)	(78)	(106)	(121)	(139)	(142)	(194)	(275)	(164)	(238)	(148)	(184)	(145)	(180)	(144)	(144)	(145)	(147)	(150)	(153)	(164)	(170)	(173)	(178)	(175)	(176)	(177)	(177)	(182)	(204)	(227)	(266)	(296)	(309)	(318)	(322)	(329)	(330)	(325)	(323)	(317)	(321)	(329)	(338)	(349)	(359)	(369)	(370)	(367)	(364)	(360)	(372)	(377)	(398)	(465)	(515)	(559)	(592)
Other Operating Expenses	(782)	(821)	(889)	(934)	(925)	(926)	(939)	(920)	(1 116)	(821)	(773)	(750)	(735)	(757)	(768)	(790)	(851)	(889)	(982)	(1 179)	(1 158)	(1 704)	(1 061)	(1 660)	(1 144)	(1 416)	(1 120)	(1 414)	(1 137)	(1 224)	(1 227)	(1 269)	(1 245)	(1 353)	(1 409)	(1 458)	(1 409)	(1 488)	(1 451)	(1 420)	(1 064)	(1 381)	(1 449)	(1 528)	(1 290)	(1 809)	(1 940)	(1 954)	(1 547)	(1 819)	(1 629)	(1 569)	(1 229)	(1 435)	(1 480)	(1 499)	(1 392)	(1 851)	(2 057)	(2 260)	(2 082)	(2 591)	(2 591)	(2 598)	(2 331)	(2 632)	(2 732)	(2 771)	(2 415)	(2 903)	(2 852)	(2 642)
Operating Income	258 N/A	341 +32%	382 +12%	420 +10%	464 +10%	503 +8%	499 -1%	477 -4%	549 +15%	375 -32%	335 -11%	334 0%	315 -6%	309 -2%	308 0%	322 +5%	320 -1%	347 +8%	367 +6%	406 +11%	377 -7%	612 +62%	466 -24%	660 +42%	364 -45%	401 +10%	293 -27%	398 +36%	323 -19%	363 +12%	424 +17%	424 N/A	409 -4%	425 +4%	404 -5%	419 +4%	416 -1%	413 -1%	432 +5%	425 -2%	438 +3%	421 -4%	381 -10%	442 +16%	368 -17%	437 +19%	536 +23%	519 -3%	640 +23%	594 -7%	523 -12%	464 -11%	454 -2%	421 -7%	447 +6%	501 +12%	595 +19%	603 +1%	714 +18%	825 +16%	878 +6%	986 +12%	1 052 +7%	1 029 -2%	1 082 +5%	816 -25%	780 -4%	907 +16%	1 271 +40%	1 225 -4%	1 425 +16%	1 854 +30%
Pre-Tax Income
Interest Income Expense	(75)	(75)	(70)	(69)	(76)	(10)	(28)	(126)	(20)	(33)	11	59	17	(14)	(18)	(8)	(39)	(57)	(152)	(128)	(103)	144	(39)	(109)	(48)	(84)	(11)	(17)	(15)	28	(10)	(35)	(46)	(65)	(26)	(6)	31	27	(6)	11	(2)	(15)	(4)	91	(46)	90	52	(57)	(42)	(95)	(38)	(19)	(45)	4	620	(27)	(27)	3	(693)	(55)	(41)	(57)	(12)	(15)	(22)	(18)	(8)	443	(111)	(228)	(264)	(746)
Non-Reccuring Items	0	0	0	0	44	(13)	(16)	(29)	(29)	(19)	(24)	(30)	(29)	(27)	(22)	(41)	(26)	(239)	(253)	(325)	(82)	(137)	(130)	(176)	(45)	(31)	27	10	(75)	(111)	(165)	(124)	(17)	(22)	22	(21)	(56)	(51)	(57)	(44)	(70)	(55)	(63)	(70)	(172)	(174)	(172)	(184)	(114)	(110)	(143)	(119)	(119)	(55)	(20)	(19)	(50)	(9)	(2)	(4)	(38)	(29)	(26)	(25)	(241)	0	0	0	(115)	0	(42)	(42)
Total Other Income	(36)	(85)	(87)	(51)	(45)	(54)	(90)	(36)	(88)	(69)	(48)	(26)	(58)	(74)	(76)	(60)	(57)	(32)	(23)	(54)	(36)	(245)	(55)	(77)	(53)	(61)	(45)	(56)	(61)	(52)	(59)	(59)	(36)	(33)	(26)	(10)	(23)	(23)	(23)	(30)	(41)	(40)	(33)	(162)	(47)	(171)	(169)	(48)	(40)	(36)	(43)	(44)	(38)	(39)	(675)	(39)	(42)	(47)	587	(51)	(60)	(74)	(61)	(48)	(55)	(40)	(51)	(591)	(64)	(69)	(79)	438
Pre-Tax Income	147 N/A	181 +23%	224 +24%	300 +34%	387 +29%	426 +10%	365 -14%	286 -22%	412 +44%	254 -38%	274 +8%	337 +23%	245 -27%	194 -21%	192 -1%	213 +11%	198 -7%	19 -90%	(61) N/A	(101) -66%	156 N/A	374 +140%	242 -35%	298 +23%	218 -27%	225 +3%	264 +17%	335 +27%	172 -49%	228 +33%	190 -17%	206 +8%	310 +50%	305 -2%	374 +23%	382 +2%	368 -4%	366 -1%	346 -5%	362 +5%	325 -10%	311 -4%	281 -10%	301 +7%	103 -66%	182 +77%	247 +36%	230 -7%	444 +93%	353 -20%	299 -15%	282 -6%	252 -11%	331 +31%	372 +12%	416 +12%	476 +14%	550 +16%	606 +10%	715 +18%	739 +3%	826 +12%	953 +15%	941 -1%	764 -19%	758 -1%	721 -5%	759 +5%	981 +29%	928 -5%	1 040 +12%	1 504 +45%
Net Income
Tax Provision	(56)	(60)	(59)	(67)	(85)	(83)	(68)	(51)	(86)	(59)	(68)	(85)	(61)	(48)	(52)	(63)	(58)	(69)	(40)	(44)	(56)	(123)	(73)	(88)	(65)	(67)	(72)	(88)	(57)	(76)	(77)	(87)	(96)	(93)	(111)	(106)	(106)	(104)	(95)	(104)	(88)	(83)	(75)	(78)	(45)	(66)	(82)	(82)	(148)	(126)	(119)	(122)	(78)	(99)	(110)	(122)	(166)	(191)	(199)	(227)	(230)	(257)	(292)	(279)	(217)	(208)	(177)	(166)	(233)	(215)	(265)	(349)
Income from Continuing Operations	91	121	165	233	302	343	297	235	326	195	206	252	184	146	140	150	140	(50)	(101)	(145)	100	251	169	210	153	158	192	247	115	152	113	119	214	212	263	276	262	262	251	258	237	228	206	223	58	116	165	148	296	227	180	160	174	232	262	294	310	359	407	488	509	569	661	662	547	550	544	593	748	713	775	1 155
Income to Minority Interest	(2)	(5)	(2)	(2)	(2)	(1)	(0)	2	1	(2)	1	(4)	(4)	1	(5)	(2)	0	(3)	4	9	9	2	(3)	(2)	(4)	(2)	(5)	(4)	0	(3)	2	1	0	(7)	(13)	(14)	(16)	(11)	(7)	(4)	4	5	4	2	0	(1)	(2)	(2)	(4)	0	0	1	4	(1)	0	(1)	(2)	(1)	(2)	(4)	(5)	(9)	(11)	(14)	(18)	(18)	(18)	(20)	(19)	(19)	(22)	(21)
Net Income (Common)	89 N/A	116 +30%	163 +40%	231 +42%	300 +30%	341 +14%	297 -13%	237 -20%	327 +38%	193 -41%	207 +7%	248 +20%	180 -27%	147 -18%	135 -8%	148 +10%	140 -5%	(53) N/A	(97) -83%	(136) -40%	109 N/A	253 +132%	166 -34%	208 +25%	149 -28%	156 +5%	187 +20%	243 +30%	115 -53%	149 +30%	115 -23%	120 +4%	214 +78%	205 -4%	250 +22%	262 +5%	246 -6%	251 +2%	244 -3%	254 +4%	241 -5%	233 -3%	210 -10%	225 +7%	58 -74%	115 +98%	163 +42%	146 -10%	292 +100%	227 -22%	180 -21%	161 -11%	178 +11%	231 +30%	262 +13%	293 +12%	308 +5%	358 +16%	405 +13%	484 +20%	504 +4%	560 +11%	650 +16%	648 0%	529 -18%	532 +1%	526 -1%	573 +9%	729 +27%	694 -5%	753 +9%	1 132 +50%
EPS (Diluted)	0.48 N/A	0.62 +29%	0.86 +39%	1.22 +42%	1.59 +30%	1.81 +14%	1.58 -13%	1.26 -20%	1.74 +38%	1.03 -41%	1.11 +8%	1.34 +21%	0.97 -28%	0.79 -19%	0.72 -9%	0.8 +11%	0.67 -16%	-0.24 N/A	-0.45 -88%	-0.64 -42%	0.5 N/A	1.16 +132%	0.76 -34%	0.95 +25%	0.68 -28%	0.71 +4%	0.85 +20%	1.1 +29%	0.52 -53%	0.67 +29%	0.51 -24%	0.53 +4%	0.97 +83%	0.91 -6%	1.12 +23%	1.11 -1%	1.05 -5%	1.09 +4%	1.04 -5%	1.04 N/A	1.03 -1%	1 -3%	0.87 -13%	0.9 +3%	0.24 -73%	0.43 +79%	0.61 +42%	0.55 -10%	1.11 +102%	0.86 -23%	0.68 -21%	0.61 -10%	0.68 +11%	0.88 +29%	1 +14%	1.11 +11%	1.17 +5%	1.36 +16%	1.53 +12%	1.83 +20%	1.9 +4%	2.04 +7%	2.41 +18%	2.38 -1%	1.94 -18%	1.95 +1%	1.87 -4%	1.96 +5%	2.51 +28%	2.42 -4%	2.61 +8%	3.94 +51%

Income Statement Balance Sheet Cash Flow Statement

Prysmian SpA
MIL:PRY

Income Statement

Earnings Waterfall
Prysmian SpA

Income Statement
Prysmian SpA

See Also

Company

Help

Tools

Stocks

Prysmian SpA MIL:PRY

Income Statement

Earnings Waterfall Prysmian SpA

Income Statement Prysmian SpA

See Also

Company

Help

Tools

Stocks

Prysmian SpA
MIL:PRY

Earnings Waterfall
Prysmian SpA

Income Statement
Prysmian SpA