Azimut Holding SpA
OTC:AZIHF
Income Statement
Earnings Waterfall
Azimut Holding SpA
Revenue
|
1.4B
EUR
|
Cost of Revenue
|
-344m
EUR
|
Gross Profit
|
1B
EUR
|
Operating Expenses
|
-399.7m
EUR
|
Operating Income
|
637.1m
EUR
|
Other Expenses
|
-202.5m
EUR
|
Net Income
|
434.6m
EUR
|
Income Statement
Azimut Holding SpA
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
478
N/A
|
484
+1%
|
508
+5%
|
546
+7%
|
551
+1%
|
682
+24%
|
718
+5%
|
707
-1%
|
725
+2%
|
605
-16%
|
606
+0%
|
661
+9%
|
693
+5%
|
775
+12%
|
785
+1%
|
772
-2%
|
790
+2%
|
754
-4%
|
761
+1%
|
773
+2%
|
721
-7%
|
983
+36%
|
1 290
+31%
|
1 346
+4%
|
1 071
-20%
|
1 522
+42%
|
1 486
-2%
|
1 495
+1%
|
1 052
-30%
|
1 581
+50%
|
1 689
+7%
|
1 741
+3%
|
1 483
-15%
|
2 113
+43%
|
2 202
+4%
|
2 210
+0%
|
1 293
-41%
|
1 962
+52%
|
1 998
+2%
|
2 028
+2%
|
1 381
-32%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(190)
|
(196)
|
(204)
|
(221)
|
(228)
|
(240)
|
(256)
|
(254)
|
(272)
|
(277)
|
(283)
|
(293)
|
(294)
|
(302)
|
(303)
|
(307)
|
(311)
|
(316)
|
(310)
|
(308)
|
(305)
|
(383)
|
(485)
|
(499)
|
(324)
|
(494)
|
(473)
|
(462)
|
(319)
|
(483)
|
(514)
|
(537)
|
(404)
|
(615)
|
(650)
|
(636)
|
(378)
|
(556)
|
(505)
|
(503)
|
(344)
|
|
Gross Profit |
288
N/A
|
287
0%
|
305
+6%
|
325
+7%
|
324
0%
|
442
+37%
|
462
+4%
|
453
-2%
|
453
0%
|
328
-28%
|
323
-1%
|
368
+14%
|
400
+9%
|
473
+18%
|
482
+2%
|
466
-3%
|
478
+3%
|
438
-8%
|
451
+3%
|
465
+3%
|
416
-10%
|
600
+44%
|
805
+34%
|
847
+5%
|
747
-12%
|
1 029
+38%
|
1 012
-2%
|
1 033
+2%
|
733
-29%
|
1 098
+50%
|
1 175
+7%
|
1 204
+2%
|
1 079
-10%
|
1 498
+39%
|
1 552
+4%
|
1 574
+1%
|
915
-42%
|
1 406
+54%
|
1 493
+6%
|
1 525
+2%
|
1 037
-32%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(106)
|
(110)
|
(123)
|
(138)
|
(138)
|
(150)
|
(151)
|
(155)
|
(174)
|
(174)
|
(186)
|
(200)
|
(214)
|
(229)
|
(230)
|
(234)
|
(231)
|
(238)
|
(245)
|
(252)
|
(260)
|
(324)
|
(395)
|
(399)
|
(277)
|
(435)
|
(445)
|
(446)
|
(293)
|
(440)
|
(455)
|
(469)
|
(357)
|
(525)
|
(544)
|
(542)
|
(374)
|
(554)
|
(573)
|
(598)
|
(400)
|
|
Selling, General & Administrative |
(97)
|
(101)
|
(106)
|
(113)
|
(115)
|
(125)
|
(136)
|
(144)
|
(158)
|
(159)
|
(169)
|
(182)
|
(193)
|
(206)
|
(208)
|
(210)
|
(211)
|
(218)
|
(225)
|
(233)
|
(241)
|
(297)
|
(359)
|
(358)
|
(252)
|
(373)
|
(377)
|
(381)
|
(253)
|
(380)
|
(395)
|
(409)
|
(304)
|
(457)
|
(484)
|
(486)
|
(339)
|
(508)
|
(523)
|
(538)
|
(372)
|
|
Depreciation & Amortization |
(4)
|
(5)
|
(5)
|
(6)
|
(6)
|
(7)
|
(8)
|
(9)
|
(10)
|
(11)
|
(12)
|
(13)
|
(16)
|
(17)
|
(18)
|
(18)
|
(16)
|
(15)
|
(15)
|
(15)
|
(15)
|
(21)
|
(28)
|
(31)
|
(24)
|
(38)
|
(40)
|
(40)
|
(28)
|
(42)
|
(45)
|
(47)
|
(35)
|
(53)
|
(56)
|
(55)
|
(36)
|
(53)
|
(55)
|
(52)
|
(37)
|
|
Other Operating Expenses |
(5)
|
(4)
|
(12)
|
(18)
|
(16)
|
(18)
|
(7)
|
(1)
|
(6)
|
(4)
|
(5)
|
(6)
|
(5)
|
(6)
|
(5)
|
(6)
|
(5)
|
(6)
|
(5)
|
(3)
|
(5)
|
(6)
|
(8)
|
(10)
|
(2)
|
(25)
|
(29)
|
(26)
|
(12)
|
(18)
|
(15)
|
(13)
|
(19)
|
(14)
|
(4)
|
(1)
|
1
|
7
|
5
|
(7)
|
10
|
|
Operating Income |
183
N/A
|
177
-3%
|
181
+2%
|
187
+3%
|
186
-1%
|
292
+57%
|
311
+6%
|
298
-4%
|
279
-7%
|
154
-45%
|
137
-11%
|
168
+23%
|
186
+10%
|
244
+32%
|
252
+3%
|
232
-8%
|
247
+7%
|
200
-19%
|
206
+3%
|
213
+3%
|
156
-27%
|
276
+77%
|
410
+49%
|
448
+9%
|
469
+5%
|
594
+26%
|
567
-4%
|
587
+3%
|
440
-25%
|
658
+50%
|
720
+9%
|
734
+2%
|
722
-2%
|
973
+35%
|
1 008
+4%
|
1 032
+2%
|
541
-48%
|
852
+57%
|
919
+8%
|
927
+1%
|
637
-31%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(0)
|
(0)
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
(1)
|
(1)
|
0
|
0
|
6
|
5
|
15
|
13
|
18
|
15
|
4
|
5
|
(5)
|
|
Non-Reccuring Items |
0
|
0
|
(2)
|
(2)
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(17)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(9)
|
0
|
(7)
|
|
Total Other Income |
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
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
|
|
Pre-Tax Income |
182
N/A
|
177
-3%
|
180
+1%
|
185
+3%
|
185
0%
|
291
+58%
|
308
+6%
|
295
-4%
|
278
-6%
|
154
-45%
|
137
-11%
|
168
+23%
|
185
+10%
|
243
+32%
|
252
+3%
|
231
-8%
|
247
+7%
|
200
-19%
|
206
+3%
|
213
+3%
|
156
-27%
|
276
+77%
|
411
+49%
|
448
+9%
|
453
+1%
|
594
+31%
|
567
-4%
|
587
+3%
|
439
-25%
|
658
+50%
|
720
+10%
|
734
+2%
|
728
-1%
|
979
+34%
|
1 023
+5%
|
1 045
+2%
|
560
-46%
|
868
+55%
|
914
+5%
|
931
+2%
|
625
-33%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(26)
|
(26)
|
(20)
|
(15)
|
(92)
|
(107)
|
(114)
|
(117)
|
(28)
|
(11)
|
(1)
|
(5)
|
(8)
|
(12)
|
(17)
|
(15)
|
(21)
|
(18)
|
(22)
|
(24)
|
(15)
|
(28)
|
(38)
|
(39)
|
(65)
|
(75)
|
(78)
|
(86)
|
(51)
|
(81)
|
(63)
|
(69)
|
(116)
|
(171)
|
(240)
|
(252)
|
(133)
|
(231)
|
(247)
|
(249)
|
(167)
|
|
Income from Continuing Operations |
156
|
151
|
159
|
170
|
93
|
185
|
194
|
179
|
250
|
143
|
136
|
164
|
177
|
231
|
234
|
216
|
226
|
182
|
184
|
190
|
141
|
248
|
373
|
409
|
388
|
519
|
489
|
500
|
389
|
577
|
657
|
666
|
612
|
808
|
783
|
793
|
427
|
637
|
667
|
683
|
458
|
|
Income to Minority Interest |
(0)
|
(0)
|
0
|
(1)
|
(1)
|
(1)
|
(3)
|
(2)
|
(3)
|
(3)
|
(1)
|
(3)
|
(5)
|
(6)
|
(8)
|
(9)
|
(11)
|
(13)
|
(18)
|
(19)
|
(18)
|
(22)
|
(22)
|
(22)
|
(16)
|
(23)
|
(22)
|
(21)
|
(7)
|
(11)
|
(8)
|
(8)
|
(7)
|
(11)
|
(10)
|
(16)
|
(21)
|
(33)
|
(42)
|
(41)
|
(23)
|
|
Net Income (Common) |
156
N/A
|
151
-3%
|
159
+6%
|
170
+6%
|
92
-46%
|
183
+99%
|
191
+4%
|
176
-8%
|
247
+40%
|
140
-43%
|
135
-4%
|
161
+19%
|
173
+8%
|
225
+30%
|
226
+0%
|
208
-8%
|
215
+4%
|
168
-22%
|
166
-1%
|
170
+3%
|
122
-28%
|
226
+85%
|
351
+55%
|
387
+10%
|
370
-4%
|
494
+34%
|
466
-6%
|
478
+2%
|
382
-20%
|
566
+48%
|
649
+15%
|
658
+1%
|
605
-8%
|
797
+32%
|
773
-3%
|
777
+1%
|
406
-48%
|
604
+49%
|
625
+3%
|
642
+3%
|
435
-32%
|
|
EPS (Diluted) |
1.17
N/A
|
1.07
-9%
|
1.13
+6%
|
1.23
+9%
|
0.66
-46%
|
1.3
+97%
|
1.36
+5%
|
1.26
-7%
|
1.86
+48%
|
0.99
-47%
|
0.95
-4%
|
1.14
+20%
|
1.23
+8%
|
1.71
+39%
|
1.73
+1%
|
1.58
-9%
|
1.64
+4%
|
1.29
-21%
|
1.15
-11%
|
1.23
+7%
|
0.9
-27%
|
1.63
+81%
|
2.53
+55%
|
2.74
+8%
|
2.65
-3%
|
3.5
+32%
|
3.35
-4%
|
3.45
+3%
|
2.75
-20%
|
4.08
+48%
|
4.69
+15%
|
4.75
+1%
|
4.35
-8%
|
5.73
+32%
|
5.54
-3%
|
5.57
+1%
|
2.94
-47%
|
4.36
+48%
|
4.52
+4%
|
4.65
+3%
|
3.14
-32%
|