
Antin Infrastructure Partners SAS
PAR:ANTIN

Income Statement
Earnings Waterfall
Antin Infrastructure Partners SAS
Revenue
|
318.4m
EUR
|
Operating Expenses
|
-146.6m
EUR
|
Operating Income
|
171.8m
EUR
|
Other Expenses
|
-39.7m
EUR
|
Net Income
|
132.1m
EUR
|
Income Statement
Antin Infrastructure Partners SAS
Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | ||
---|---|---|---|---|---|---|---|---|
Revenue | ||||||||
Interest Expense |
3
|
2
|
3
|
3
|
3
|
2
|
2
|
|
Revenue |
181
N/A
|
193
+7%
|
214
+11%
|
256
+20%
|
283
+10%
|
292
+3%
|
318
+9%
|
|
Operating Income | ||||||||
Operating Expenses |
(109)
|
(196)
|
(207)
|
(206)
|
(185)
|
(153)
|
(147)
|
|
Selling, General & Administrative |
(100)
|
(185)
|
(193)
|
(192)
|
(168)
|
(136)
|
(131)
|
|
Depreciation & Amortization |
(9)
|
(11)
|
(13)
|
(14)
|
(16)
|
(15)
|
(12)
|
|
Other Operating Expenses |
(0)
|
0
|
0
|
0
|
0
|
(2)
|
(3)
|
|
Operating Income |
71
N/A
|
(4)
N/A
|
8
N/A
|
50
+569%
|
98
+95%
|
139
+41%
|
172
+24%
|
|
Pre-Tax Income | ||||||||
Interest Income Expense |
(3)
|
(4)
|
(2)
|
2
|
5
|
4
|
2
|
|
Non-Reccuring Items |
(20)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
0
|
(0)
|
0
|
0
|
2
|
7
|
6
|
|
Pre-Tax Income |
48
N/A
|
(8)
N/A
|
5
N/A
|
53
+864%
|
105
+99%
|
150
+42%
|
180
+20%
|
|
Net Income | ||||||||
Tax Provision |
(16)
|
(14)
|
(22)
|
(33)
|
(31)
|
(34)
|
(48)
|
|
Income from Continuing Operations |
32
|
(21)
|
(17)
|
20
|
75
|
116
|
132
|
|
Net Income (Common) |
32
N/A
|
(21)
N/A
|
(17)
+21%
|
20
N/A
|
75
+269%
|
116
+55%
|
132
+14%
|
|
EPS (Diluted) |
0.2
N/A
|
-0.13
N/A
|
-0.1
+23%
|
0.12
N/A
|
0.42
+250%
|
0.65
+55%
|
0.74
+14%
|