Klepierre SA
OTC:KLPEF
Income Statement
Earnings Waterfall
Klepierre SA
Revenue
|
1.4B
EUR
|
Cost of Revenue
|
-386.5m
EUR
|
Gross Profit
|
1B
EUR
|
Operating Expenses
|
-90.5m
EUR
|
Operating Income
|
943.1m
EUR
|
Other Expenses
|
-750.4m
EUR
|
Net Income
|
192.7m
EUR
|
Income Statement
Klepierre SA
Dec-2003 | Jun-2004 | Dec-2004 | Jun-2005 | Dec-2005 | Jun-2006 | Dec-2006 | Jun-2007 | Dec-2007 | Jun-2008 | Dec-2008 | Jun-2009 | Dec-2009 | Jun-2010 | Dec-2010 | Jun-2011 | Dec-2011 | Jun-2012 | Dec-2012 | Jun-2013 | Dec-2013 | Jun-2014 | Dec-2014 | Jun-2015 | Dec-2015 | Jun-2016 | Dec-2016 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
391
N/A
|
410
+5%
|
440
+7%
|
467
+6%
|
503
+8%
|
547
+9%
|
587
+7%
|
627
+7%
|
680
+8%
|
725
+7%
|
810
+12%
|
934
+15%
|
1 003
+7%
|
1 025
+2%
|
1 029
+0%
|
1 042
+1%
|
1 064
+2%
|
1 079
+1%
|
1 097
+2%
|
1 028
-6%
|
953
-7%
|
924
-3%
|
833
-10%
|
999
+20%
|
1 208
+21%
|
1 203
0%
|
1 214
+1%
|
1 222
+1%
|
1 236
+1%
|
1 394
+13%
|
1 531
+10%
|
1 532
+0%
|
1 523
-1%
|
1 455
-4%
|
1 304
-10%
|
1 167
-11%
|
1 250
+7%
|
1 383
+11%
|
1 429
+3%
|
1 433
+0%
|
1 420
-1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(0)
|
(14)
|
(27)
|
(32)
|
(40)
|
(39)
|
(40)
|
(43)
|
(49)
|
(54)
|
(66)
|
(87)
|
(99)
|
(101)
|
(102)
|
(106)
|
(107)
|
(109)
|
(108)
|
(109)
|
(108)
|
(99)
|
(88)
|
(127)
|
(139)
|
(123)
|
(131)
|
(132)
|
(130)
|
(275)
|
(412)
|
(404)
|
(392)
|
(376)
|
(458)
|
(512)
|
(371)
|
(323)
|
(393)
|
(395)
|
(387)
|
|
Gross Profit |
391
N/A
|
396
+1%
|
413
+4%
|
435
+5%
|
463
+6%
|
508
+10%
|
547
+8%
|
584
+7%
|
630
+8%
|
670
+6%
|
744
+11%
|
847
+14%
|
905
+7%
|
924
+2%
|
926
+0%
|
936
+1%
|
957
+2%
|
970
+1%
|
988
+2%
|
919
-7%
|
845
-8%
|
825
-2%
|
745
-10%
|
872
+17%
|
1 070
+23%
|
1 080
+1%
|
1 083
+0%
|
1 090
+1%
|
1 106
+1%
|
1 119
+1%
|
1 119
+0%
|
1 128
+1%
|
1 131
+0%
|
1 079
-5%
|
846
-22%
|
655
-23%
|
880
+34%
|
1 060
+21%
|
1 035
-2%
|
1 038
+0%
|
1 034
0%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(177)
|
(136)
|
(66)
|
(73)
|
(80)
|
(83)
|
(86)
|
(90)
|
(98)
|
(107)
|
(119)
|
(137)
|
(151)
|
(153)
|
(153)
|
(163)
|
(163)
|
(164)
|
(177)
|
(135)
|
(83)
|
(89)
|
(90)
|
(121)
|
(146)
|
(1 044)
|
(113)
|
(114)
|
(109)
|
(115)
|
(109)
|
(98)
|
(96)
|
(85)
|
(69)
|
(76)
|
(91)
|
(89)
|
(98)
|
(94)
|
(91)
|
|
Selling, General & Administrative |
(80)
|
(71)
|
(63)
|
(69)
|
(71)
|
(78)
|
(82)
|
(85)
|
(90)
|
(96)
|
(110)
|
(127)
|
(138)
|
(141)
|
(140)
|
(145)
|
(148)
|
(153)
|
(164)
|
(126)
|
(86)
|
(89)
|
(86)
|
(120)
|
(140)
|
(115)
|
(108)
|
(106)
|
(103)
|
(106)
|
(101)
|
(89)
|
(85)
|
(72)
|
(68)
|
(79)
|
(82)
|
(79)
|
(90)
|
(85)
|
(74)
|
|
Research & Development |
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(2)
|
(1)
|
(2)
|
(3)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(2)
|
(1)
|
(2)
|
(3)
|
(4)
|
(6)
|
(4)
|
(2)
|
(3)
|
(2)
|
(3)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(0)
|
(3)
|
(5)
|
0
|
(2)
|
|
Depreciation & Amortization |
(97)
|
(46)
|
(3)
|
(5)
|
(5)
|
(3)
|
(3)
|
(3)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(8)
|
(10)
|
(10)
|
(10)
|
(11)
|
(11)
|
(11)
|
(11)
|
(12)
|
(15)
|
(17)
|
(16)
|
(15)
|
(15)
|
(15)
|
(15)
|
(13)
|
(16)
|
(20)
|
(20)
|
(20)
|
(19)
|
(18)
|
(17)
|
(17)
|
(17)
|
(18)
|
|
Other Operating Expenses |
(0)
|
(18)
|
1
|
2
|
(3)
|
(2)
|
0
|
(0)
|
(3)
|
(4)
|
(1)
|
(3)
|
(4)
|
(4)
|
(1)
|
(3)
|
(4)
|
1
|
0
|
6
|
18
|
17
|
12
|
16
|
13
|
(911)
|
13
|
10
|
10
|
8
|
6
|
8
|
11
|
8
|
21
|
24
|
10
|
11
|
14
|
10
|
4
|
|
Operating Income |
213
N/A
|
260
+22%
|
347
+33%
|
362
+4%
|
383
+6%
|
425
+11%
|
460
+8%
|
494
+7%
|
532
+8%
|
563
+6%
|
625
+11%
|
710
+14%
|
754
+6%
|
771
+2%
|
773
+0%
|
774
+0%
|
794
+3%
|
807
+2%
|
811
+1%
|
785
-3%
|
762
-3%
|
736
-3%
|
655
-11%
|
750
+15%
|
923
+23%
|
36
-96%
|
971
+2 566%
|
975
+0%
|
997
+2%
|
1 004
+1%
|
1 010
+1%
|
1 030
+2%
|
1 035
+0%
|
993
-4%
|
778
-22%
|
579
-26%
|
789
+36%
|
972
+23%
|
938
-3%
|
944
+1%
|
943
0%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
0
|
2
|
23
|
(3)
|
39
|
27
|
(18)
|
(61)
|
(236)
|
(274)
|
(182)
|
(233)
|
(181)
|
(183)
|
(258)
|
(278)
|
(327)
|
(312)
|
(8)
|
(106)
|
(522)
|
316
|
408
|
(624)
|
870
|
1 570
|
777
|
1 485
|
751
|
716
|
185
|
(448)
|
(613)
|
(1 038)
|
(1 752)
|
(1 490)
|
(400)
|
43
|
(364)
|
(722)
|
(601)
|
|
Non-Reccuring Items |
31
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(129)
|
0
|
(923)
|
0
|
(0)
|
0
|
(2)
|
(2)
|
(43)
|
(50)
|
(14)
|
(9)
|
(13)
|
(128)
|
(108)
|
3
|
(0)
|
(22)
|
(1)
|
|
Gain/Loss on Disposition of Assets |
0
|
2
|
2
|
1
|
0
|
0
|
1
|
2
|
0
|
0
|
1
|
1
|
1
|
1
|
(1)
|
(1)
|
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
|
|
Total Other Income |
(111)
|
(167)
|
(241)
|
(215)
|
(258)
|
(261)
|
(227)
|
(193)
|
(52)
|
(57)
|
(189)
|
(285)
|
(393)
|
(366)
|
(319)
|
(293)
|
(248)
|
(263)
|
(520)
|
(434)
|
(73)
|
(73)
|
(95)
|
(67)
|
(138)
|
(135)
|
(45)
|
(53)
|
(29)
|
(19)
|
(13)
|
(11)
|
(12)
|
(12)
|
(16)
|
(20)
|
(22)
|
(63)
|
(73)
|
(17)
|
(67)
|
|
Pre-Tax Income |
134
N/A
|
97
-28%
|
130
+34%
|
144
+10%
|
164
+14%
|
191
+17%
|
216
+13%
|
242
+12%
|
244
+1%
|
233
-4%
|
254
+9%
|
193
-24%
|
181
-6%
|
223
+24%
|
194
-13%
|
202
+4%
|
220
+9%
|
232
+6%
|
284
+22%
|
245
-14%
|
167
-32%
|
979
+486%
|
838
-14%
|
59
-93%
|
733
+1 132%
|
1 471
+101%
|
1 703
+16%
|
2 408
+41%
|
1 717
-29%
|
1 699
-1%
|
1 138
-33%
|
520
-54%
|
396
-24%
|
(66)
N/A
|
(1 003)
-1 421%
|
(1 059)
-6%
|
259
N/A
|
954
+269%
|
501
-48%
|
184
-63%
|
275
+50%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(27)
|
9
|
(4)
|
(14)
|
(18)
|
(18)
|
(22)
|
(25)
|
(13)
|
(19)
|
(20)
|
29
|
27
|
(5)
|
(12)
|
(26)
|
(22)
|
(18)
|
(22)
|
(24)
|
(30)
|
(42)
|
(30)
|
(28)
|
(205)
|
(332)
|
(226)
|
(341)
|
(219)
|
(153)
|
(109)
|
(41)
|
(24)
|
18
|
71
|
405
|
313
|
(121)
|
(71)
|
(57)
|
(101)
|
|
Income from Continuing Operations |
107
|
106
|
126
|
130
|
146
|
173
|
194
|
217
|
231
|
214
|
234
|
222
|
208
|
219
|
182
|
176
|
198
|
214
|
262
|
221
|
137
|
938
|
808
|
31
|
528
|
1 139
|
1 477
|
2 066
|
1 498
|
1 546
|
1 029
|
480
|
372
|
(48)
|
(931)
|
(653)
|
572
|
834
|
430
|
127
|
174
|
|
Income to Minority Interest |
(19)
|
(22)
|
(21)
|
(22)
|
(25)
|
(28)
|
(30)
|
(32)
|
(33)
|
(35)
|
(34)
|
(33)
|
(46)
|
(62)
|
(58)
|
(55)
|
(55)
|
(64)
|
(95)
|
(84)
|
(83)
|
(220)
|
(168)
|
(31)
|
(254)
|
(378)
|
(286)
|
(403)
|
(269)
|
(269)
|
(190)
|
(91)
|
(47)
|
41
|
146
|
142
|
(27)
|
(106)
|
(15)
|
45
|
18
|
|
Equity Earnings Affiliates |
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) |
88
N/A
|
84
-5%
|
105
+25%
|
109
+3%
|
120
+11%
|
146
+21%
|
165
+13%
|
184
+12%
|
198
+7%
|
180
-9%
|
200
+11%
|
189
-6%
|
162
-14%
|
157
-3%
|
125
-20%
|
122
-2%
|
142
+17%
|
150
+6%
|
167
+11%
|
137
-18%
|
54
-61%
|
717
+1 238%
|
640
-11%
|
(0)
N/A
|
275
N/A
|
762
+177%
|
1 191
+56%
|
1 664
+40%
|
1 229
-26%
|
1 277
+4%
|
839
-34%
|
389
-54%
|
325
-16%
|
(8)
N/A
|
(786)
-10 376%
|
(511)
+35%
|
545
N/A
|
728
+34%
|
415
-43%
|
172
-59%
|
193
+12%
|
|
EPS (Diluted) |
0.56
N/A
|
0.54
-4%
|
0.65
+20%
|
0.66
+2%
|
0.74
+12%
|
0.89
+20%
|
1.01
+13%
|
1.13
+12%
|
1.21
+7%
|
1.15
-5%
|
1.12
-3%
|
1.01
-10%
|
0.94
-7%
|
0.83
-12%
|
0.67
-19%
|
0.65
-3%
|
0.76
+17%
|
0.81
+7%
|
0.87
+7%
|
0.7
-20%
|
0.27
-61%
|
3.66
+1 256%
|
3.27
-11%
|
0
N/A
|
0.9
N/A
|
2.46
+173%
|
3.82
+55%
|
5.37
+41%
|
4.01
-25%
|
4.23
+5%
|
2.8
-34%
|
1.31
-53%
|
1.11
-15%
|
-0.04
N/A
|
-2.75
-6 775%
|
-1.79
+35%
|
1.91
N/A
|
2.55
+34%
|
1.45
-43%
|
0.6
-59%
|
0.67
+12%
|