Legrand SA
OTC:LGRDY
Income Statement
Earnings Waterfall
Legrand SA
Revenue
|
8.4B
EUR
|
Cost of Revenue
|
-4B
EUR
|
Gross Profit
|
4.4B
EUR
|
Operating Expenses
|
-2.8B
EUR
|
Operating Income
|
1.6B
EUR
|
Other Expenses
|
-443.1m
EUR
|
Net Income
|
1.1B
EUR
|
Income Statement
Legrand SA
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 | Mar-2012 | Jun-2012 | Sep-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 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
4 219
N/A
|
4 202
0%
|
4 055
-4%
|
3 849
-5%
|
3 691
-4%
|
3 578
-3%
|
3 588
+0%
|
3 676
+2%
|
3 777
+3%
|
3 891
+3%
|
4 015
+3%
|
4 088
+2%
|
4 165
+2%
|
4 250
+2%
|
4 300
+1%
|
4 366
+2%
|
4 437
+2%
|
4 467
+1%
|
4 497
+1%
|
4 460
-1%
|
4 431
-1%
|
4 499
+2%
|
4 686
+4%
|
4 810
+3%
|
4 847
+1%
|
5 019
+4%
|
5 242
+4%
|
5 521
+5%
|
5 836
+6%
|
5 997
+3%
|
6 237
+4%
|
6 622
+6%
|
6 228
-6%
|
6 100
-2%
|
6 720
+10%
|
6 994
+4%
|
7 633
+9%
|
8 339
+9%
|
8 542
+2%
|
10 554
+24%
|
8 417
-20%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(2 076)
|
(2 070)
|
(1 996)
|
(1 894)
|
(1 802)
|
(1 701)
|
(1 681)
|
(1 693)
|
(1 735)
|
(1 813)
|
(1 873)
|
(1 929)
|
(1 978)
|
(2 028)
|
(2 063)
|
(2 098)
|
(2 145)
|
(2 158)
|
(2 185)
|
(2 157)
|
(2 150)
|
(2 197)
|
(2 280)
|
(2 334)
|
(2 323)
|
(2 381)
|
(2 486)
|
(2 627)
|
(2 784)
|
(2 870)
|
(3 008)
|
(3 185)
|
(3 010)
|
(2 916)
|
(3 192)
|
(3 439)
|
(3 853)
|
(4 193)
|
(4 161)
|
(5 138)
|
(4 018)
|
|
Gross Profit |
2 142
N/A
|
2 132
0%
|
2 059
-3%
|
1 954
-5%
|
1 889
-3%
|
1 877
-1%
|
1 907
+2%
|
1 983
+4%
|
2 042
+3%
|
2 078
+2%
|
2 142
+3%
|
2 159
+1%
|
2 187
+1%
|
2 222
+2%
|
2 237
+1%
|
2 268
+1%
|
2 292
+1%
|
2 309
+1%
|
2 312
+0%
|
2 304
0%
|
2 281
-1%
|
2 302
+1%
|
2 406
+5%
|
2 476
+3%
|
2 524
+2%
|
2 638
+5%
|
2 756
+4%
|
2 894
+5%
|
3 052
+5%
|
3 128
+2%
|
3 230
+3%
|
3 438
+6%
|
3 218
-6%
|
3 184
-1%
|
3 528
+11%
|
3 555
+1%
|
3 780
+6%
|
4 147
+10%
|
4 381
+6%
|
5 417
+24%
|
4 399
-19%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(1 463)
|
(1 490)
|
(1 465)
|
(1 433)
|
(1 386)
|
(1 353)
|
(1 328)
|
(1 314)
|
(1 324)
|
(1 320)
|
(1 355)
|
(1 363)
|
(1 381)
|
(1 410)
|
(1 419)
|
(1 437)
|
(1 456)
|
(1 461)
|
(1 457)
|
(1 425)
|
(1 410)
|
(1 433)
|
(1 515)
|
(1 590)
|
(1 623)
|
(1 704)
|
(1 772)
|
(1 868)
|
(1 957)
|
(1 989)
|
(2 061)
|
(2 200)
|
(2 150)
|
(2 118)
|
(2 196)
|
(2 211)
|
(2 363)
|
(2 700)
|
(2 832)
|
(3 486)
|
(2 807)
|
|
Selling, General & Administrative |
(1 137)
|
(1 145)
|
(1 119)
|
(1 063)
|
(1 017)
|
(988)
|
(978)
|
(1 003)
|
(1 029)
|
(1 051)
|
(1 086)
|
(1 102)
|
(1 120)
|
(1 137)
|
(1 153)
|
(1 172)
|
(1 191)
|
(1 197)
|
(1 193)
|
(1 184)
|
(1 189)
|
(1 214)
|
(1 276)
|
(1 310)
|
(1 321)
|
(1 365)
|
(1 427)
|
(1 512)
|
(1 584)
|
(1 607)
|
(1 660)
|
(1 764)
|
(1 708)
|
(1 667)
|
(1 730)
|
(1 765)
|
(1 894)
|
(2 055)
|
(2 142)
|
(2 672)
|
(2 196)
|
|
Research & Development |
(216)
|
(208)
|
(202)
|
(192)
|
(184)
|
(190)
|
(187)
|
(191)
|
(193)
|
(183)
|
(189)
|
(189)
|
(193)
|
(202)
|
(200)
|
(198)
|
(199)
|
(197)
|
(202)
|
(198)
|
(193)
|
(193)
|
(207)
|
(216)
|
(225)
|
(238)
|
(241)
|
(252)
|
(271)
|
(277)
|
(294)
|
(312)
|
(312)
|
(319)
|
(325)
|
(329)
|
(341)
|
(357)
|
(368)
|
(459)
|
(376)
|
|
Other Operating Expenses |
(111)
|
(137)
|
(145)
|
(178)
|
(184)
|
(176)
|
(163)
|
(121)
|
(103)
|
(86)
|
(81)
|
(72)
|
(68)
|
(71)
|
(65)
|
(67)
|
(67)
|
(67)
|
(63)
|
(43)
|
(29)
|
(25)
|
(32)
|
(63)
|
(77)
|
(102)
|
(105)
|
(105)
|
(102)
|
(105)
|
(107)
|
(124)
|
(130)
|
(133)
|
(141)
|
(117)
|
(128)
|
(288)
|
(322)
|
(355)
|
(235)
|
|
Operating Income |
679
N/A
|
643
-5%
|
593
-8%
|
521
-12%
|
503
-3%
|
524
+4%
|
579
+10%
|
669
+16%
|
718
+7%
|
758
+6%
|
787
+4%
|
796
+1%
|
806
+1%
|
812
+1%
|
818
+1%
|
831
+2%
|
835
+1%
|
848
+2%
|
855
+1%
|
879
+3%
|
871
-1%
|
869
0%
|
891
+3%
|
887
-1%
|
901
+2%
|
934
+4%
|
983
+5%
|
1 026
+4%
|
1 095
+7%
|
1 139
+4%
|
1 169
+3%
|
1 237
+6%
|
1 068
-14%
|
1 065
0%
|
1 332
+25%
|
1 344
+1%
|
1 417
+5%
|
1 447
+2%
|
1 549
+7%
|
1 931
+25%
|
1 592
-18%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(117)
|
(148)
|
(186)
|
(188)
|
(122)
|
(102)
|
(101)
|
(122)
|
(105)
|
(111)
|
(82)
|
(49)
|
(68)
|
(72)
|
(85)
|
(99)
|
(103)
|
(93)
|
(88)
|
(83)
|
(75)
|
(76)
|
(76)
|
(77)
|
(84)
|
(84)
|
(82)
|
(87)
|
(75)
|
(65)
|
(72)
|
(81)
|
(91)
|
(104)
|
(98)
|
(87)
|
(82)
|
(63)
|
(37)
|
(32)
|
(42)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(9)
|
(29)
|
(31)
|
(22)
|
(24)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
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
|
|
Pre-Tax Income |
562
N/A
|
495
-12%
|
407
-18%
|
333
-18%
|
381
+14%
|
423
+11%
|
478
+13%
|
547
+14%
|
613
+12%
|
647
+6%
|
705
+9%
|
747
+6%
|
738
-1%
|
741
+0%
|
733
-1%
|
732
0%
|
732
0%
|
755
+3%
|
758
+0%
|
767
+1%
|
764
0%
|
772
+1%
|
791
+3%
|
810
+2%
|
817
+1%
|
850
+4%
|
901
+6%
|
939
+4%
|
1 020
+9%
|
1 074
+5%
|
1 098
+2%
|
1 156
+5%
|
976
-16%
|
962
-1%
|
1 234
+28%
|
1 257
+2%
|
1 335
+6%
|
1 383
+4%
|
1 512
+9%
|
1 899
+26%
|
1 550
-18%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(145)
|
(143)
|
(113)
|
(107)
|
(123)
|
(131)
|
(153)
|
(171)
|
(202)
|
(227)
|
(249)
|
(254)
|
(249)
|
(261)
|
(258)
|
(250)
|
(251)
|
(248)
|
(249)
|
(234)
|
(232)
|
(238)
|
(247)
|
(258)
|
(264)
|
(219)
|
(236)
|
(224)
|
(234)
|
(301)
|
(298)
|
(318)
|
(269)
|
(279)
|
(357)
|
(352)
|
(363)
|
(384)
|
(410)
|
(511)
|
(401)
|
|
Income from Continuing Operations |
417
|
352
|
294
|
226
|
258
|
291
|
326
|
376
|
411
|
420
|
456
|
493
|
489
|
479
|
476
|
482
|
481
|
507
|
509
|
533
|
532
|
533
|
545
|
552
|
553
|
632
|
665
|
715
|
786
|
773
|
800
|
838
|
708
|
683
|
877
|
905
|
972
|
1 000
|
1 102
|
1 389
|
1 149
|
|
Income to Minority Interest |
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
|
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)
|
(1)
|
(3)
|
(2)
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
415
N/A
|
350
-16%
|
293
-16%
|
225
-23%
|
257
+14%
|
290
+13%
|
324
+12%
|
375
+16%
|
410
+9%
|
418
+2%
|
456
+9%
|
492
+8%
|
488
-1%
|
479
-2%
|
474
-1%
|
481
+1%
|
480
0%
|
506
+5%
|
507
+0%
|
531
+5%
|
529
0%
|
532
+0%
|
544
+2%
|
551
+1%
|
551
+0%
|
629
+14%
|
661
+5%
|
711
+8%
|
785
+10%
|
772
-2%
|
797
+3%
|
835
+5%
|
705
-16%
|
681
-3%
|
877
+29%
|
905
+3%
|
971
+7%
|
1 000
+3%
|
1 102
+10%
|
1 389
+26%
|
1 149
-17%
|
|
EPS (Diluted) |
1.61
N/A
|
1.35
-16%
|
1.13
-16%
|
0.87
-23%
|
0.98
+13%
|
1.1
+12%
|
1.21
+10%
|
1.39
+15%
|
1.52
+9%
|
1.51
-1%
|
1.68
+11%
|
1.81
+8%
|
1.8
-1%
|
1.77
-2%
|
1.78
+1%
|
1.8
+1%
|
1.8
N/A
|
1.91
+6%
|
1.9
-1%
|
1.97
+4%
|
1.97
N/A
|
1.98
+1%
|
2.02
+2%
|
2.05
+1%
|
2.04
0%
|
2.34
+15%
|
2.47
+6%
|
2.65
+7%
|
2.92
+10%
|
2.87
-2%
|
2.96
+3%
|
3.1
+5%
|
2.62
-15%
|
2.53
-3%
|
3.26
+29%
|
3.37
+3%
|
3.62
+7%
|
3.72
+3%
|
4.11
+10%
|
5.21
+27%
|
4.3
-17%
|