Prysmian SpA
OTC:PRYMY
Income Statement
Earnings Waterfall
Prysmian SpA
Revenue
|
15.4B
EUR
|
Cost of Revenue
|
-9.7B
EUR
|
Gross Profit
|
5.7B
EUR
|
Operating Expenses
|
-4.6B
EUR
|
Operating Income
|
1.1B
EUR
|
Other Expenses
|
-553m
EUR
|
Net Income
|
529m
EUR
|
Income Statement
Prysmian 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 |
6 995
N/A
|
8 574
+23%
|
6 778
-21%
|
8 505
+25%
|
6 840
-20%
|
7 014
+3%
|
7 290
+4%
|
7 395
+1%
|
7 361
0%
|
7 418
+1%
|
7 409
0%
|
7 452
+1%
|
7 567
+2%
|
7 606
+1%
|
7 718
+1%
|
7 772
+1%
|
7 904
+2%
|
7 934
+0%
|
8 332
+5%
|
9 332
+12%
|
10 105
+8%
|
10 997
+9%
|
11 590
+5%
|
11 447
-1%
|
11 519
+1%
|
11 335
-2%
|
10 655
-6%
|
10 372
-3%
|
10 016
-3%
|
10 239
+2%
|
11 065
+8%
|
11 822
+7%
|
12 736
+8%
|
13 603
+7%
|
14 651
+8%
|
15 531
+6%
|
16 067
+3%
|
16 382
+2%
|
16 121
-2%
|
15 803
-2%
|
15 354
-3%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(4 340)
|
(5 348)
|
(4 235)
|
(5 308)
|
(4 275)
|
(4 377)
|
(4 566)
|
(4 613)
|
(4 528)
|
(4 508)
|
(4 441)
|
(4 401)
|
(4 435)
|
(4 489)
|
(4 611)
|
(4 693)
|
(4 855)
|
(4 899)
|
(5 244)
|
(5 992)
|
(6 627)
|
(7 175)
|
(7 427)
|
(7 257)
|
(7 234)
|
(7 120)
|
(6 732)
|
(6 594)
|
(6 395)
|
(6 661)
|
(7 378)
|
(8 029)
|
(8 677)
|
(9 286)
|
(9 955)
|
(10 429)
|
(10 618)
|
(10 642)
|
(10 311)
|
(9 999)
|
(9 653)
|
|
Gross Profit |
2 655
N/A
|
3 226
+22%
|
2 543
-21%
|
3 197
+26%
|
2 565
-20%
|
2 637
+3%
|
2 724
+3%
|
2 782
+2%
|
2 833
+2%
|
2 910
+3%
|
2 968
+2%
|
3 051
+3%
|
3 132
+3%
|
3 117
0%
|
3 107
0%
|
3 079
-1%
|
3 049
-1%
|
3 035
0%
|
3 088
+2%
|
3 340
+8%
|
3 478
+4%
|
3 822
+10%
|
4 163
+9%
|
4 190
+1%
|
4 285
+2%
|
4 215
-2%
|
3 923
-7%
|
3 778
-4%
|
3 621
-4%
|
3 578
-1%
|
3 687
+3%
|
3 793
+3%
|
4 059
+7%
|
4 317
+6%
|
4 696
+9%
|
5 102
+9%
|
5 449
+7%
|
5 740
+5%
|
5 810
+1%
|
5 804
0%
|
5 701
-2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(2 291)
|
(2 825)
|
(2 250)
|
(2 799)
|
(2 242)
|
(2 274)
|
(2 300)
|
(2 358)
|
(2 424)
|
(2 485)
|
(2 564)
|
(2 632)
|
(2 716)
|
(2 704)
|
(2 675)
|
(2 654)
|
(2 611)
|
(2 614)
|
(2 707)
|
(2 898)
|
(3 110)
|
(3 385)
|
(3 627)
|
(3 671)
|
(3 645)
|
(3 621)
|
(3 400)
|
(3 314)
|
(3 167)
|
(3 157)
|
(3 240)
|
(3 292)
|
(3 464)
|
(3 714)
|
(3 982)
|
(4 277)
|
(4 571)
|
(4 754)
|
(4 758)
|
(4 775)
|
(4 619)
|
|
Selling, General & Administrative |
(999)
|
(1 225)
|
(985)
|
(1 205)
|
(961)
|
(906)
|
(928)
|
(942)
|
(1 029)
|
(979)
|
(991)
|
(1 004)
|
(1 134)
|
(1 038)
|
(1 049)
|
(1 058)
|
(1 370)
|
(1 056)
|
(1 076)
|
(1 166)
|
(1 593)
|
(1 310)
|
(1 391)
|
(1 408)
|
(1 780)
|
(1 480)
|
(1 442)
|
(1 415)
|
(1 613)
|
(1 399)
|
(1 443)
|
(1 472)
|
(1 743)
|
(1 525)
|
(1 576)
|
(1 658)
|
(2 120)
|
(1 793)
|
(1 800)
|
(1 813)
|
(1 928)
|
|
Depreciation & Amortization |
(148)
|
(184)
|
(145)
|
(180)
|
(144)
|
(144)
|
(145)
|
(147)
|
(150)
|
(153)
|
(164)
|
(170)
|
(173)
|
(178)
|
(175)
|
(176)
|
(177)
|
(177)
|
(182)
|
(204)
|
(227)
|
(266)
|
(296)
|
(309)
|
(318)
|
(322)
|
(329)
|
(330)
|
(325)
|
(323)
|
(317)
|
(321)
|
(329)
|
(338)
|
(349)
|
(359)
|
(369)
|
(370)
|
(367)
|
(364)
|
(360)
|
|
Other Operating Expenses |
(1 144)
|
(1 416)
|
(1 120)
|
(1 414)
|
(1 137)
|
(1 224)
|
(1 227)
|
(1 269)
|
(1 245)
|
(1 353)
|
(1 409)
|
(1 458)
|
(1 409)
|
(1 488)
|
(1 451)
|
(1 420)
|
(1 064)
|
(1 381)
|
(1 449)
|
(1 528)
|
(1 290)
|
(1 809)
|
(1 940)
|
(1 954)
|
(1 547)
|
(1 819)
|
(1 629)
|
(1 569)
|
(1 229)
|
(1 435)
|
(1 480)
|
(1 499)
|
(1 392)
|
(1 851)
|
(2 057)
|
(2 260)
|
(2 082)
|
(2 591)
|
(2 591)
|
(2 598)
|
(2 331)
|
|
Operating Income |
364
N/A
|
401
+10%
|
293
-27%
|
398
+36%
|
323
-19%
|
363
+12%
|
424
+17%
|
424
N/A
|
409
-4%
|
425
+4%
|
404
-5%
|
419
+4%
|
416
-1%
|
413
-1%
|
432
+5%
|
425
-2%
|
438
+3%
|
421
-4%
|
381
-10%
|
442
+16%
|
368
-17%
|
437
+19%
|
536
+23%
|
519
-3%
|
640
+23%
|
594
-7%
|
523
-12%
|
464
-11%
|
454
-2%
|
421
-7%
|
447
+6%
|
501
+12%
|
595
+19%
|
603
+1%
|
714
+18%
|
825
+16%
|
878
+6%
|
986
+12%
|
1 052
+7%
|
1 029
-2%
|
1 082
+5%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(48)
|
(84)
|
(11)
|
(17)
|
(15)
|
28
|
(10)
|
(35)
|
(46)
|
(65)
|
(26)
|
(6)
|
31
|
27
|
(6)
|
11
|
(2)
|
(15)
|
(4)
|
91
|
(46)
|
90
|
52
|
(57)
|
(42)
|
(95)
|
(38)
|
(19)
|
(45)
|
4
|
620
|
(27)
|
(27)
|
3
|
(693)
|
(55)
|
(41)
|
(57)
|
(12)
|
(15)
|
(22)
|
|
Non-Reccuring Items |
(45)
|
(31)
|
27
|
10
|
(75)
|
(111)
|
(165)
|
(124)
|
(17)
|
(22)
|
22
|
(21)
|
(56)
|
(51)
|
(57)
|
(44)
|
(70)
|
(55)
|
(63)
|
(70)
|
(172)
|
(174)
|
(172)
|
(184)
|
(114)
|
(110)
|
(143)
|
(119)
|
(119)
|
(55)
|
(20)
|
(19)
|
(50)
|
(9)
|
(2)
|
(4)
|
(38)
|
(29)
|
(26)
|
(25)
|
(241)
|
|
Total Other Income |
(53)
|
(61)
|
(45)
|
(56)
|
(61)
|
(52)
|
(59)
|
(59)
|
(36)
|
(33)
|
(26)
|
(10)
|
(23)
|
(23)
|
(23)
|
(30)
|
(41)
|
(40)
|
(33)
|
(162)
|
(47)
|
(171)
|
(169)
|
(48)
|
(40)
|
(36)
|
(43)
|
(44)
|
(38)
|
(39)
|
(675)
|
(39)
|
(42)
|
(47)
|
587
|
(51)
|
(60)
|
(74)
|
(61)
|
(48)
|
(55)
|
|
Pre-Tax Income |
218
N/A
|
225
+3%
|
264
+17%
|
335
+27%
|
172
-49%
|
228
+33%
|
190
-17%
|
206
+8%
|
310
+50%
|
305
-2%
|
374
+23%
|
382
+2%
|
368
-4%
|
366
-1%
|
346
-5%
|
362
+5%
|
325
-10%
|
311
-4%
|
281
-10%
|
301
+7%
|
103
-66%
|
182
+77%
|
247
+36%
|
230
-7%
|
444
+93%
|
353
-20%
|
299
-15%
|
282
-6%
|
252
-11%
|
331
+31%
|
372
+12%
|
416
+12%
|
476
+14%
|
550
+16%
|
606
+10%
|
715
+18%
|
739
+3%
|
826
+12%
|
953
+15%
|
941
-1%
|
764
-19%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(65)
|
(67)
|
(72)
|
(88)
|
(57)
|
(76)
|
(77)
|
(87)
|
(96)
|
(93)
|
(111)
|
(106)
|
(106)
|
(104)
|
(95)
|
(104)
|
(88)
|
(83)
|
(75)
|
(78)
|
(45)
|
(66)
|
(82)
|
(82)
|
(148)
|
(126)
|
(119)
|
(122)
|
(78)
|
(99)
|
(110)
|
(122)
|
(166)
|
(191)
|
(199)
|
(227)
|
(230)
|
(257)
|
(292)
|
(279)
|
(217)
|
|
Income from Continuing Operations |
153
|
158
|
192
|
247
|
115
|
152
|
113
|
119
|
214
|
212
|
263
|
276
|
262
|
262
|
251
|
258
|
237
|
228
|
206
|
223
|
58
|
116
|
165
|
148
|
296
|
227
|
180
|
160
|
174
|
232
|
262
|
294
|
310
|
359
|
407
|
488
|
509
|
569
|
661
|
662
|
547
|
|
Income to Minority Interest |
(4)
|
(2)
|
(5)
|
(4)
|
0
|
(3)
|
2
|
1
|
0
|
(7)
|
(13)
|
(14)
|
(16)
|
(11)
|
(7)
|
(4)
|
4
|
5
|
4
|
2
|
0
|
(1)
|
(2)
|
(2)
|
(4)
|
0
|
0
|
1
|
4
|
(1)
|
0
|
(1)
|
(2)
|
(1)
|
(2)
|
(4)
|
(5)
|
(9)
|
(11)
|
(14)
|
(18)
|
|
Net Income (Common) |
149
N/A
|
156
+5%
|
187
+20%
|
243
+30%
|
115
-53%
|
149
+30%
|
115
-23%
|
120
+4%
|
214
+78%
|
205
-4%
|
250
+22%
|
262
+5%
|
246
-6%
|
251
+2%
|
244
-3%
|
254
+4%
|
241
-5%
|
233
-3%
|
210
-10%
|
225
+7%
|
58
-74%
|
115
+98%
|
163
+42%
|
146
-10%
|
292
+100%
|
227
-22%
|
180
-21%
|
161
-11%
|
178
+11%
|
231
+30%
|
262
+13%
|
293
+12%
|
308
+5%
|
358
+16%
|
405
+13%
|
484
+20%
|
504
+4%
|
560
+11%
|
650
+16%
|
648
0%
|
529
-18%
|
|
EPS (Diluted) |
0.68
N/A
|
0.71
+4%
|
0.85
+20%
|
1.1
+29%
|
0.52
-53%
|
0.67
+29%
|
0.51
-24%
|
0.53
+4%
|
0.97
+83%
|
0.91
-6%
|
1.12
+23%
|
1.11
-1%
|
1.05
-5%
|
1.09
+4%
|
1.04
-5%
|
1.04
N/A
|
1.03
-1%
|
1
-3%
|
0.87
-13%
|
0.9
+3%
|
0.24
-73%
|
0.43
+79%
|
0.61
+42%
|
0.55
-10%
|
1.11
+102%
|
0.86
-23%
|
0.68
-21%
|
0.61
-10%
|
0.68
+11%
|
0.88
+29%
|
1
+14%
|
1.11
+11%
|
1.17
+5%
|
1.36
+16%
|
1.53
+13%
|
1.83
+20%
|
1.9
+4%
|
2.04
+7%
|
2.41
+18%
|
2.38
-1%
|
1.94
-18%
|