Faurecia SE
OTC:FURCF
Income Statement
Earnings Waterfall
Faurecia SE
Revenue
|
24.6B
EUR
|
Cost of Revenue
|
-21.4B
EUR
|
Gross Profit
|
3.1B
EUR
|
Operating Expenses
|
-2.3B
EUR
|
Operating Income
|
870m
EUR
|
Other Expenses
|
-1.3B
EUR
|
Net Income
|
-381.8m
EUR
|
Income Statement
Faurecia SE
Dec-2020 | Dec-2021 | Dec-2022 | ||
---|---|---|---|---|
Revenue | ||||
Revenue |
14 445
N/A
|
15 618
+8%
|
24 574
+57%
|
|
Gross Profit | ||||
Cost of Revenue |
(12 956)
|
(13 734)
|
(21 442)
|
|
Gross Profit |
1 488
N/A
|
1 883
+27%
|
3 132
+66%
|
|
Operating Income | ||||
Operating Expenses |
(1 146)
|
(1 127)
|
(2 262)
|
|
Selling, General & Administrative |
(713)
|
(691)
|
(1 175)
|
|
Research & Development |
(342)
|
(344)
|
(897)
|
|
Depreciation & Amortization |
(92)
|
(93)
|
(190)
|
|
Operating Income |
342
N/A
|
757
+121%
|
870
+15%
|
|
Pre-Tax Income | ||||
Interest Income Expense |
(190)
|
(208)
|
(362)
|
|
Non-Reccuring Items |
(299)
|
(243)
|
(473)
|
|
Gain/Loss on Disposition of Assets |
2
|
6
|
2
|
|
Total Other Income |
(23)
|
(35)
|
(103)
|
|
Pre-Tax Income |
(168)
N/A
|
276
N/A
|
(67)
N/A
|
|
Net Income | ||||
Tax Provision |
(122)
|
(139)
|
(177)
|
|
Income from Continuing Operations |
(290)
|
137
|
(244)
|
|
Income to Minority Interest |
(57)
|
(95)
|
(131)
|
|
Equity Earnings Affiliates |
(13)
|
(25)
|
11
|
|
Net Income (Common) |
(379)
N/A
|
(79)
+79%
|
(382)
-385%
|
|
EPS (Diluted) |
-2.49
N/A
|
-0.51
+80%
|
-2.19
-329%
|