Rai Way SpA
MIL:RWAY
Income Statement
Earnings Waterfall
Rai Way SpA
Revenue
|
271.9m
EUR
|
Cost of Revenue
|
-1.3m
EUR
|
Gross Profit
|
270.6m
EUR
|
Operating Expenses
|
-144.3m
EUR
|
Operating Income
|
126.3m
EUR
|
Other Expenses
|
-39.5m
EUR
|
Net Income
|
86.7m
EUR
|
Income Statement
Rai Way SpA
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||
Revenue |
121
N/A
|
138
+14%
|
167
+21%
|
184
+10%
|
209
+13%
|
210
+1%
|
212
+1%
|
213
+0%
|
214
+1%
|
215
+1%
|
215
0%
|
216
+1%
|
217
+0%
|
216
0%
|
216
+0%
|
216
+0%
|
217
+0%
|
217
+0%
|
218
+0%
|
219
+0%
|
219
+0%
|
220
+0%
|
221
+1%
|
222
+0%
|
222
+0%
|
224
+1%
|
224
+0%
|
225
+0%
|
227
+1%
|
228
+1%
|
230
+1%
|
234
+2%
|
238
+2%
|
243
+2%
|
245
+1%
|
253
+3%
|
260
+3%
|
265
+2%
|
272
+3%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(24)
|
(23)
|
(45)
|
(24)
|
(24)
|
(13)
|
(38)
|
(1)
|
(2)
|
(1)
|
(39)
|
(1)
|
(1)
|
(1)
|
(37)
|
(1)
|
(1)
|
(1)
|
(36)
|
(1)
|
(1)
|
(1)
|
(34)
|
(1)
|
(1)
|
(1)
|
(1)
|
(10)
|
(20)
|
(29)
|
(1)
|
(39)
|
(40)
|
(31)
|
(1)
|
(12)
|
(2)
|
(1)
|
(1)
|
|
Gross Profit |
97
N/A
|
115
+19%
|
122
+6%
|
160
+31%
|
185
+15%
|
198
+7%
|
174
-12%
|
211
+21%
|
212
+1%
|
214
+1%
|
177
-17%
|
215
+22%
|
215
+0%
|
215
0%
|
179
-17%
|
215
+20%
|
216
+0%
|
216
+0%
|
181
-16%
|
218
+20%
|
218
+0%
|
219
+0%
|
187
-15%
|
221
+18%
|
221
+0%
|
223
+1%
|
224
+0%
|
215
-4%
|
207
-4%
|
199
-4%
|
228
+15%
|
195
-15%
|
198
+1%
|
211
+7%
|
244
+16%
|
241
-1%
|
259
+7%
|
264
+2%
|
271
+3%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(80)
|
(91)
|
(85)
|
(117)
|
(129)
|
(139)
|
(112)
|
(147)
|
(150)
|
(149)
|
(111)
|
(146)
|
(141)
|
(136)
|
(97)
|
(132)
|
(131)
|
(133)
|
(97)
|
(133)
|
(131)
|
(131)
|
(98)
|
(131)
|
(132)
|
(132)
|
(135)
|
(126)
|
(117)
|
(107)
|
(137)
|
(99)
|
(100)
|
(113)
|
(140)
|
(130)
|
(142)
|
(139)
|
(144)
|
|
Selling, General & Administrative |
(77)
|
(77)
|
(60)
|
(79)
|
(79)
|
(89)
|
(63)
|
(98)
|
(102)
|
(102)
|
(69)
|
(107)
|
(104)
|
(102)
|
(62)
|
(97)
|
(96)
|
(97)
|
(61)
|
(95)
|
(92)
|
(90)
|
(56)
|
(88)
|
(87)
|
(87)
|
(88)
|
(76)
|
(67)
|
(56)
|
(85)
|
(45)
|
(44)
|
(62)
|
(94)
|
(86)
|
(100)
|
(93)
|
(96)
|
|
Depreciation & Amortization |
(2)
|
(14)
|
(25)
|
(37)
|
(49)
|
(48)
|
(45)
|
(44)
|
(43)
|
(42)
|
(38)
|
(36)
|
(33)
|
(31)
|
(34)
|
(34)
|
(34)
|
(34)
|
(33)
|
(35)
|
(37)
|
(40)
|
(42)
|
(42)
|
(43)
|
(43)
|
(45)
|
(47)
|
(48)
|
(49)
|
(50)
|
(51)
|
(52)
|
(49)
|
(47)
|
(45)
|
(44)
|
(45)
|
(47)
|
|
Other Operating Expenses |
(1)
|
0
|
0
|
(0)
|
(1)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(3)
|
(1)
|
(1)
|
0
|
(0)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
1
|
1
|
1
|
(1)
|
(1)
|
|
Operating Income |
16
N/A
|
24
+48%
|
37
+53%
|
44
+18%
|
56
+29%
|
59
+4%
|
62
+6%
|
64
+4%
|
62
-3%
|
65
+5%
|
66
+0%
|
69
+5%
|
75
+8%
|
78
+5%
|
81
+4%
|
83
+2%
|
84
+2%
|
84
-1%
|
84
+1%
|
85
+1%
|
87
+3%
|
88
+1%
|
90
+1%
|
90
+1%
|
89
-1%
|
90
+1%
|
89
-2%
|
89
+0%
|
90
+1%
|
92
+3%
|
91
-1%
|
96
+5%
|
98
+2%
|
98
0%
|
104
+6%
|
110
+6%
|
116
+5%
|
125
+7%
|
126
+1%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
5
|
3
|
3
|
(2)
|
(2)
|
(1)
|
(1)
|
(3)
|
(3)
|
(3)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(5)
|
|
Non-Reccuring Items |
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
(1)
|
(0)
|
(0)
|
|
Total Other Income |
2
|
2
|
(1)
|
2
|
(1)
|
(1)
|
(2)
|
1
|
1
|
1
|
(1)
|
0
|
0
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
24
N/A
|
30
+25%
|
39
+29%
|
44
+12%
|
54
+24%
|
56
+4%
|
59
+4%
|
61
+4%
|
59
-3%
|
62
+5%
|
63
+2%
|
67
+5%
|
73
+9%
|
77
+6%
|
80
+4%
|
81
+2%
|
83
+2%
|
82
-1%
|
83
+0%
|
84
+1%
|
86
+3%
|
87
+1%
|
89
+2%
|
89
+0%
|
88
-1%
|
89
+1%
|
88
-1%
|
88
0%
|
88
+0%
|
90
+3%
|
90
-1%
|
94
+5%
|
97
+2%
|
96
0%
|
102
+6%
|
108
+6%
|
113
+4%
|
121
+7%
|
121
+1%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(10)
|
(11)
|
(14)
|
(15)
|
(19)
|
(20)
|
(20)
|
(21)
|
(20)
|
(21)
|
(22)
|
(22)
|
(23)
|
(23)
|
(23)
|
(24)
|
(23)
|
(23)
|
(23)
|
(23)
|
(25)
|
(25)
|
(25)
|
(25)
|
(25)
|
(25)
|
(24)
|
(23)
|
(24)
|
(25)
|
(25)
|
(27)
|
(27)
|
(27)
|
(28)
|
(30)
|
(31)
|
(34)
|
(35)
|
|
Income from Continuing Operations |
15
|
19
|
25
|
28
|
35
|
37
|
39
|
40
|
39
|
41
|
42
|
45
|
50
|
53
|
56
|
57
|
60
|
59
|
60
|
61
|
61
|
62
|
63
|
64
|
64
|
65
|
64
|
65
|
64
|
66
|
65
|
67
|
69
|
69
|
74
|
78
|
82
|
87
|
87
|
|
Net Income (Common) |
15
N/A
|
19
+29%
|
25
+32%
|
28
+15%
|
35
+25%
|
37
+4%
|
39
+6%
|
40
+4%
|
39
-4%
|
41
+7%
|
42
+1%
|
45
+7%
|
50
+10%
|
53
+8%
|
56
+6%
|
57
+2%
|
60
+4%
|
59
-1%
|
60
+1%
|
61
+1%
|
61
+1%
|
62
+1%
|
63
+2%
|
64
+0%
|
64
0%
|
65
+2%
|
64
-1%
|
65
+1%
|
64
-1%
|
66
+2%
|
65
-1%
|
67
+3%
|
69
+3%
|
69
0%
|
74
+7%
|
78
+6%
|
82
+4%
|
87
+7%
|
87
-1%
|
|
EPS (Diluted) |
0.05
N/A
|
0.06
+20%
|
0.09
+50%
|
0.09
N/A
|
0.12
+33%
|
0.13
+8%
|
0.14
+8%
|
0.15
+7%
|
0.14
-7%
|
0.15
+7%
|
0.15
N/A
|
0.16
+7%
|
0.18
+13%
|
0.19
+6%
|
0.21
+11%
|
0.2
-5%
|
0.21
+5%
|
0.21
N/A
|
0.22
+5%
|
0.22
N/A
|
0.23
+5%
|
0.23
N/A
|
0.23
N/A
|
0.23
N/A
|
0.23
N/A
|
0.24
+4%
|
0.24
N/A
|
0.24
N/A
|
0.24
N/A
|
0.25
+4%
|
0.24
-4%
|
0.25
+4%
|
0.26
+4%
|
0.26
N/A
|
0.27
+4%
|
0.29
+7%
|
0.3
+3%
|
0.33
+10%
|
0.32
-3%
|