EssilorLuxottica SA
PAR:EL
Income Statement
Earnings Waterfall
EssilorLuxottica SA
Revenue
|
25.4B
EUR
|
Cost of Revenue
|
-9.6B
EUR
|
Gross Profit
|
15.8B
EUR
|
Operating Expenses
|
-12.6B
EUR
|
Operating Income
|
3.2B
EUR
|
Other Expenses
|
-887m
EUR
|
Net Income
|
2.3B
EUR
|
Income Statement
EssilorLuxottica SA
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 |
2 424
N/A
|
2 604
+7%
|
2 690
+3%
|
2 804
+4%
|
2 908
+4%
|
2 951
+1%
|
3 074
+4%
|
3 218
+5%
|
3 268
+2%
|
3 531
+8%
|
3 892
+10%
|
4 025
+3%
|
4 190
+4%
|
4 660
+11%
|
4 989
+7%
|
5 034
+1%
|
5 065
+1%
|
5 269
+4%
|
5 670
+8%
|
6 298
+11%
|
6 716
+7%
|
6 891
+3%
|
7 115
+3%
|
7 391
+4%
|
9 184
+24%
|
13 753
+50%
|
10 833
-21%
|
15 040
+39%
|
17 390
+16%
|
14 844
-15%
|
14 429
-3%
|
16 967
+18%
|
19 820
+17%
|
23 046
+16%
|
24 494
+6%
|
25 351
+3%
|
25 395
+0%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(1 035)
|
(1 100)
|
(1 123)
|
(1 175)
|
(1 234)
|
(1 265)
|
(1 325)
|
(1 405)
|
(1 435)
|
(1 561)
|
(1 732)
|
(1 789)
|
(1 868)
|
(2 076)
|
(2 205)
|
(2 208)
|
(2 227)
|
(2 283)
|
(2 355)
|
(2 540)
|
(2 704)
|
(2 785)
|
(2 934)
|
(3 081)
|
(3 386)
|
(5 054)
|
(4 118)
|
(5 828)
|
(6 741)
|
(6 125)
|
(6 087)
|
(6 835)
|
(7 763)
|
(8 640)
|
(9 129)
|
(9 498)
|
(9 593)
|
|
Gross Profit |
1 390
N/A
|
1 503
+8%
|
1 567
+4%
|
1 629
+4%
|
1 674
+3%
|
1 686
+1%
|
1 749
+4%
|
1 813
+4%
|
1 833
+1%
|
1 971
+8%
|
2 160
+10%
|
2 236
+4%
|
2 321
+4%
|
2 584
+11%
|
2 784
+8%
|
2 827
+2%
|
2 838
+0%
|
2 987
+5%
|
3 315
+11%
|
3 758
+13%
|
4 012
+7%
|
4 106
+2%
|
4 181
+2%
|
4 310
+3%
|
5 798
+35%
|
8 699
+50%
|
6 715
-23%
|
9 212
+37%
|
10 649
+16%
|
8 719
-18%
|
8 342
-4%
|
10 132
+21%
|
12 057
+19%
|
14 406
+19%
|
15 365
+7%
|
15 853
+3%
|
15 802
0%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(994)
|
(1 072)
|
(1 104)
|
(1 143)
|
(1 168)
|
(1 174)
|
(1 230)
|
(1 271)
|
(1 270)
|
(1 399)
|
(1 529)
|
(1 545)
|
(1 613)
|
(1 799)
|
(1 944)
|
(1 966)
|
(1 972)
|
(2 166)
|
(2 561)
|
(2 716)
|
(2 807)
|
(2 864)
|
(2 918)
|
(3 085)
|
(4 500)
|
(6 569)
|
(5 314)
|
(7 558)
|
(8 996)
|
(8 458)
|
(7 898)
|
(8 095)
|
(9 810)
|
(11 673)
|
(12 271)
|
(12 642)
|
(12 626)
|
|
Selling, General & Administrative |
0
|
(311)
|
(605)
|
(631)
|
(663)
|
(667)
|
(697)
|
(719)
|
(728)
|
(797)
|
(881)
|
(925)
|
(983)
|
(1 093)
|
(1 168)
|
(1 179)
|
(1 177)
|
(1 246)
|
(1 406)
|
(1 601)
|
(1 727)
|
(1 783)
|
(1 814)
|
(1 881)
|
(738)
|
(1 067)
|
(987)
|
(1 758)
|
(2 000)
|
(1 841)
|
(1 867)
|
(1 785)
|
(1 982)
|
(2 145)
|
(2 116)
|
(2 204)
|
(2 211)
|
|
Research & Development |
0
|
(61)
|
(128)
|
(136)
|
(138)
|
(140)
|
(145)
|
(148)
|
(151)
|
(155)
|
(151)
|
(148)
|
(151)
|
(158)
|
(162)
|
(160)
|
(164)
|
(174)
|
(188)
|
(202)
|
(214)
|
(218)
|
(214)
|
(216)
|
(60)
|
(89)
|
(190)
|
(430)
|
(548)
|
(547)
|
(544)
|
(566)
|
(579)
|
(575)
|
(600)
|
(614)
|
(593)
|
|
Other Operating Expenses |
(994)
|
(700)
|
(372)
|
(376)
|
(367)
|
(367)
|
(389)
|
(404)
|
(390)
|
(447)
|
(496)
|
(472)
|
(479)
|
(548)
|
(614)
|
(626)
|
(631)
|
(747)
|
(967)
|
(913)
|
(866)
|
(863)
|
(890)
|
(988)
|
(3 702)
|
(5 413)
|
(4 137)
|
(5 370)
|
(6 448)
|
(6 070)
|
(5 487)
|
(5 744)
|
(7 249)
|
(8 953)
|
(9 555)
|
(9 824)
|
(9 822)
|
|
Operating Income |
396
N/A
|
432
+9%
|
463
+7%
|
486
+5%
|
506
+4%
|
512
+1%
|
519
+1%
|
542
+5%
|
563
+4%
|
571
+2%
|
631
+10%
|
691
+10%
|
708
+3%
|
784
+11%
|
840
+7%
|
861
+2%
|
866
+1%
|
821
-5%
|
754
-8%
|
1 042
+38%
|
1 205
+16%
|
1 242
+3%
|
1 263
+2%
|
1 225
-3%
|
1 298
+6%
|
2 130
+64%
|
1 401
-34%
|
1 654
+18%
|
1 653
0%
|
261
-84%
|
444
+70%
|
2 037
+359%
|
2 247
+10%
|
2 733
+22%
|
3 094
+13%
|
3 211
+4%
|
3 176
-1%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(9)
|
(12)
|
(10)
|
(6)
|
(3)
|
2
|
1
|
2
|
13
|
22
|
25
|
30
|
24
|
14
|
10
|
13
|
13
|
(3)
|
(23)
|
(26)
|
(48)
|
(67)
|
(57)
|
(52)
|
(88)
|
(138)
|
(109)
|
(127)
|
(138)
|
(154)
|
(135)
|
(111)
|
(119)
|
(103)
|
(100)
|
(110)
|
(117)
|
|
Non-Reccuring Items |
(2)
|
(5)
|
(3)
|
(3)
|
(2)
|
1
|
(4)
|
(11)
|
(13)
|
(18)
|
(12)
|
(10)
|
(25)
|
(14)
|
(9)
|
(20)
|
(23)
|
416
|
468
|
(40)
|
(22)
|
(27)
|
(33)
|
(33)
|
49
|
0
|
(2)
|
0
|
25
|
(7)
|
8
|
64
|
60
|
7
|
55
|
52
|
0
|
|
Total Other Income |
(10)
|
(16)
|
(9)
|
(6)
|
(4)
|
(0)
|
(3)
|
(2)
|
2
|
(2)
|
(4)
|
(8)
|
(10)
|
(7)
|
(4)
|
(6)
|
(11)
|
(16)
|
(20)
|
(21)
|
(14)
|
(12)
|
(8)
|
(8)
|
(2)
|
0
|
(1)
|
(2)
|
(6)
|
(4)
|
(4)
|
(3)
|
(7)
|
(9)
|
(17)
|
(23)
|
(24)
|
|
Pre-Tax Income |
375
N/A
|
399
+6%
|
440
+10%
|
472
+7%
|
498
+6%
|
515
+3%
|
512
-1%
|
531
+4%
|
565
+6%
|
573
+1%
|
639
+12%
|
703
+10%
|
698
-1%
|
778
+11%
|
837
+8%
|
847
+1%
|
845
0%
|
1 217
+44%
|
1 179
-3%
|
955
-19%
|
1 121
+17%
|
1 136
+1%
|
1 165
+3%
|
1 132
-3%
|
1 257
+11%
|
1 992
+58%
|
1 289
-35%
|
1 525
+18%
|
1 534
+1%
|
96
-94%
|
313
+226%
|
1 987
+535%
|
2 181
+10%
|
2 628
+20%
|
3 032
+15%
|
3 130
+3%
|
3 035
-3%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||
Tax Provision |
(108)
|
(117)
|
(137)
|
(150)
|
(156)
|
(155)
|
(149)
|
(150)
|
(167)
|
(176)
|
(167)
|
(170)
|
(179)
|
(200)
|
(207)
|
(204)
|
(199)
|
(178)
|
(193)
|
(277)
|
(308)
|
(295)
|
(285)
|
(264)
|
(215)
|
(419)
|
(139)
|
(186)
|
(350)
|
(37)
|
(164)
|
(526)
|
(582)
|
(704)
|
(751)
|
(649)
|
(609)
|
|
Income from Continuing Operations |
267
|
281
|
303
|
322
|
342
|
360
|
363
|
381
|
399
|
397
|
472
|
533
|
518
|
577
|
630
|
644
|
646
|
1 040
|
986
|
678
|
813
|
841
|
880
|
868
|
1 042
|
1 573
|
1 150
|
1 339
|
1 184
|
59
|
149
|
1 461
|
1 599
|
1 924
|
2 281
|
2 481
|
2 426
|
|
Income to Minority Interest |
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(5)
|
(6)
|
(8)
|
(8)
|
(9)
|
(10)
|
(10)
|
(13)
|
(29)
|
(46)
|
(50)
|
(53)
|
(58)
|
(57)
|
(60)
|
(56)
|
(56)
|
(67)
|
(82)
|
(2)
|
(3)
|
(67)
|
(115)
|
(108)
|
(70)
|
(64)
|
(111)
|
(150)
|
(155)
|
(128)
|
(141)
|
(137)
|
|
Equity Earnings Affiliates |
22
|
27
|
28
|
28
|
29
|
28
|
26
|
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) |
287
N/A
|
305
+6%
|
328
+7%
|
346
+5%
|
367
+6%
|
383
+4%
|
382
0%
|
384
+0%
|
391
+2%
|
388
-1%
|
462
+19%
|
523
+13%
|
506
-3%
|
548
+8%
|
584
+7%
|
594
+2%
|
593
0%
|
982
+66%
|
929
-5%
|
618
-33%
|
757
+22%
|
785
+4%
|
813
+4%
|
786
-3%
|
1 040
+32%
|
1 570
+51%
|
1 083
-31%
|
1 224
+13%
|
1 077
-12%
|
(10)
N/A
|
85
N/A
|
1 351
+1 489%
|
1 448
+7%
|
1 768
+22%
|
2 152
+22%
|
2 339
+9%
|
2 289
-2%
|
|
EPS (Diluted) |
1.32
N/A
|
1.43
+8%
|
1.51
+6%
|
1.67
+11%
|
1.63
-2%
|
1.78
+9%
|
1.79
+1%
|
1.81
+1%
|
1.86
+3%
|
1.81
-3%
|
2.17
+20%
|
2.48
+14%
|
2.41
-3%
|
2.61
+8%
|
2.78
+7%
|
2.77
0%
|
2.78
+0%
|
4.59
+65%
|
4.32
-6%
|
2.86
-34%
|
3.5
+22%
|
3.59
+3%
|
3.71
+3%
|
3.55
-4%
|
4.71
+33%
|
7.11
+51%
|
4.07
-43%
|
2.78
-32%
|
2.44
-12%
|
-0.04
N/A
|
0.19
N/A
|
3.05
+1 505%
|
3.25
+7%
|
3.97
+22%
|
4.83
+22%
|
5.22
+8%
|
5.08
-3%
|