Gecina SA
PAR:GFC
Income Statement
Earnings Waterfall
Gecina SA
Revenue
|
666.8m
EUR
|
Cost of Revenue
|
-57.3m
EUR
|
Gross Profit
|
609.5m
EUR
|
Operating Expenses
|
-85.8m
EUR
|
Operating Income
|
523.8m
EUR
|
Other Expenses
|
-2.3B
EUR
|
Net Income
|
-1.8B
EUR
|
Income Statement
Gecina SA
Dec-2005 | Jun-2006 | Sep-2006 | Dec-2006 | Jun-2007 | Sep-2007 | Dec-2007 | Jun-2008 | Sep-2008 | Dec-2008 | Jun-2009 | Sep-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 |
899
N/A
|
909
+1%
|
936
+3%
|
979
+5%
|
998
+2%
|
1 024
+3%
|
1 028
+0%
|
1 053
+2%
|
1 092
+4%
|
1 112
+2%
|
1 119
+1%
|
1 132
+1%
|
1 135
+0%
|
1 123
-1%
|
617
-45%
|
629
+2%
|
632
+1%
|
603
-5%
|
584
-3%
|
585
+0%
|
589
+1%
|
599
+2%
|
504
-16%
|
461
-9%
|
503
+9%
|
482
-4%
|
504
+5%
|
488
-3%
|
563
+15%
|
656
+17%
|
667
+2%
|
638
-4%
|
681
+7%
|
714
+5%
|
658
-8%
|
633
-4%
|
613
-3%
|
610
-1%
|
626
+3%
|
651
+4%
|
667
+2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(105)
|
(107)
|
(115)
|
(106)
|
(109)
|
(112)
|
(108)
|
(109)
|
(109)
|
(112)
|
(109)
|
(100)
|
(101)
|
(99)
|
(61)
|
(61)
|
(62)
|
(61)
|
(53)
|
(50)
|
(51)
|
(67)
|
(53)
|
(63)
|
(53)
|
(47)
|
(44)
|
(45)
|
(46)
|
(56)
|
(60)
|
(34)
|
(63)
|
(100)
|
(66)
|
(60)
|
(64)
|
(63)
|
(56)
|
(60)
|
(57)
|
|
Gross Profit |
793
N/A
|
802
+1%
|
821
+2%
|
872
+6%
|
889
+2%
|
912
+3%
|
920
+1%
|
944
+3%
|
983
+4%
|
1 000
+2%
|
1 010
+1%
|
1 032
+2%
|
1 034
+0%
|
1 024
-1%
|
556
-46%
|
568
+2%
|
571
+0%
|
542
-5%
|
530
-2%
|
536
+1%
|
538
+1%
|
532
-1%
|
451
-15%
|
398
-12%
|
450
+13%
|
435
-4%
|
460
+6%
|
442
-4%
|
517
+17%
|
600
+16%
|
607
+1%
|
604
-1%
|
619
+3%
|
614
-1%
|
592
-4%
|
573
-3%
|
550
-4%
|
548
0%
|
569
+4%
|
591
+4%
|
610
+3%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(113)
|
(107)
|
343
|
(143)
|
(149)
|
1 745
|
(64)
|
(75)
|
(32)
|
(89)
|
(84)
|
(1 800)
|
(158)
|
(155)
|
(74)
|
(82)
|
(78)
|
(64)
|
(60)
|
(62)
|
(68)
|
(64)
|
(62)
|
(61)
|
(59)
|
(62)
|
(68)
|
(68)
|
(68)
|
(77)
|
(35)
|
(30)
|
(92)
|
(105)
|
(103)
|
(93)
|
(84)
|
(86)
|
(87)
|
(88)
|
(86)
|
|
Selling, General & Administrative |
(128)
|
(116)
|
(110)
|
(149)
|
(155)
|
0
|
(73)
|
(77)
|
0
|
(89)
|
(89)
|
(150)
|
(150)
|
(149)
|
(80)
|
(81)
|
(76)
|
(69)
|
(64)
|
(64)
|
(66)
|
(66)
|
(64)
|
(62)
|
(61)
|
(62)
|
(65)
|
(65)
|
(72)
|
(81)
|
(87)
|
(87)
|
(93)
|
(97)
|
(92)
|
(84)
|
(80)
|
(82)
|
(80)
|
(80)
|
(78)
|
|
Depreciation & Amortization |
(4)
|
(4)
|
(6)
|
(5)
|
(5)
|
0
|
(3)
|
(3)
|
0
|
(3)
|
(3)
|
0
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(10)
|
(14)
|
(11)
|
(13)
|
(13)
|
(10)
|
(10)
|
(11)
|
(11)
|
(10)
|
(10)
|
(11)
|
|
Other Operating Expenses |
18
|
13
|
460
|
10
|
11
|
1 745
|
11
|
4
|
(32)
|
3
|
8
|
(1 649)
|
(5)
|
(3)
|
10
|
3
|
3
|
10
|
10
|
7
|
3
|
8
|
7
|
6
|
8
|
5
|
1
|
2
|
9
|
15
|
66
|
68
|
15
|
5
|
(1)
|
1
|
8
|
7
|
3
|
3
|
3
|
|
Operating Income |
680
N/A
|
695
+2%
|
1 164
+68%
|
729
-37%
|
740
+2%
|
2 658
+259%
|
855
-68%
|
868
+2%
|
951
+9%
|
912
-4%
|
926
+2%
|
(767)
N/A
|
876
N/A
|
869
-1%
|
482
-44%
|
486
+1%
|
493
+1%
|
478
-3%
|
471
-2%
|
474
+1%
|
471
-1%
|
468
-1%
|
390
-17%
|
337
-13%
|
392
+16%
|
373
-5%
|
392
+5%
|
374
-4%
|
448
+20%
|
523
+17%
|
572
+9%
|
574
+0%
|
527
-8%
|
509
-3%
|
490
-4%
|
481
-2%
|
466
-3%
|
462
-1%
|
482
+4%
|
503
+4%
|
524
+4%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(3)
|
519
|
112
|
1 438
|
1 964
|
0
|
998
|
(17)
|
0
|
(1 188)
|
(1 873)
|
0
|
(1 003)
|
(319)
|
638
|
725
|
(156)
|
(401)
|
(259)
|
(189)
|
(187)
|
(294)
|
(164)
|
105
|
906
|
1 074
|
423
|
1 285
|
1 498
|
633
|
465
|
765
|
884
|
452
|
(265)
|
(230)
|
395
|
576
|
(321)
|
(1 589)
|
(2 362)
|
|
Non-Reccuring Items |
20
|
31
|
109
|
247
|
286
|
139
|
21
|
(15)
|
(25)
|
(54)
|
(75)
|
0
|
(19)
|
9
|
44
|
30
|
16
|
15
|
36
|
55
|
44
|
25
|
15
|
25
|
86
|
101
|
36
|
19
|
1
|
(25)
|
(17)
|
10
|
129
|
91
|
(80)
|
(61)
|
24
|
30
|
13
|
84
|
49
|
|
Gain/Loss on Disposition of Assets |
23
|
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
|
|
Total Other Income |
514
|
210
|
454
|
355
|
341
|
(194)
|
(310)
|
(327)
|
(407)
|
(343)
|
(339)
|
(537)
|
(359)
|
(345)
|
(190)
|
(111)
|
(1)
|
(0)
|
(0)
|
8
|
9
|
(11)
|
(21)
|
(12)
|
(7)
|
(4)
|
(68)
|
(70)
|
(29)
|
(30)
|
(7)
|
(21)
|
(19)
|
(2)
|
0
|
(0)
|
(32)
|
(36)
|
(3)
|
0
|
(2)
|
|
Pre-Tax Income |
1 235
N/A
|
1 455
+18%
|
1 839
+26%
|
2 770
+51%
|
3 332
+20%
|
2 602
-22%
|
1 564
-40%
|
510
-67%
|
518
+2%
|
(674)
N/A
|
(1 362)
-102%
|
(1 305)
+4%
|
(506)
+61%
|
214
N/A
|
974
+356%
|
1 130
+16%
|
352
-69%
|
92
-74%
|
247
+169%
|
348
+41%
|
336
-3%
|
187
-44%
|
219
+17%
|
455
+107%
|
1 377
+203%
|
1 544
+12%
|
783
-49%
|
1 609
+105%
|
1 918
+19%
|
1 102
-43%
|
1 013
-8%
|
1 328
+31%
|
1 521
+15%
|
1 051
-31%
|
145
-86%
|
190
+31%
|
852
+350%
|
1 032
+21%
|
171
-83%
|
(1 001)
N/A
|
(1 791)
-79%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(37)
|
(31)
|
(31)
|
(66)
|
(94)
|
(75)
|
(51)
|
(20)
|
(20)
|
19
|
34
|
34
|
10
|
1
|
42
|
87
|
60
|
18
|
1
|
(11)
|
(9)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(4)
|
(3)
|
(7)
|
(9)
|
(6)
|
(4)
|
(4)
|
(4)
|
10
|
11
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
|
Income from Continuing Operations |
1 198
|
1 424
|
1 808
|
2 704
|
3 238
|
2 527
|
1 513
|
490
|
498
|
(655)
|
(1 328)
|
(1 271)
|
(496)
|
215
|
1 016
|
1 217
|
412
|
109
|
248
|
337
|
328
|
186
|
217
|
453
|
1 375
|
1 543
|
780
|
1 605
|
1 911
|
1 093
|
1 007
|
1 323
|
1 517
|
1 047
|
155
|
201
|
851
|
1 029
|
167
|
(1 004)
|
(1 793)
|
|
Income to Minority Interest |
(20)
|
(11)
|
2
|
(0)
|
(8)
|
0
|
(8)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(18)
|
(17)
|
(0)
|
(0)
|
7
|
1
|
(14)
|
(10)
|
0
|
(8)
|
(10)
|
(2)
|
1
|
(8)
|
(15)
|
(6)
|
(2)
|
(1)
|
(2)
|
1
|
0
|
(2)
|
(1)
|
(0)
|
2
|
3
|
6
|
|
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) |
1 179
N/A
|
1 413
+20%
|
1 810
+28%
|
2 704
+49%
|
3 230
+19%
|
2 517
-22%
|
1 505
-40%
|
490
-67%
|
498
+2%
|
(655)
N/A
|
(1 328)
-103%
|
(1 271)
+4%
|
(496)
+61%
|
215
N/A
|
998
+365%
|
1 200
+20%
|
411
-66%
|
84
-80%
|
226
+169%
|
334
+48%
|
314
-6%
|
177
-44%
|
281
+59%
|
543
+93%
|
1 609
+196%
|
1 821
+13%
|
813
-55%
|
1 593
+96%
|
1 896
+19%
|
1 086
-43%
|
1 005
-7%
|
1 322
+32%
|
1 515
+15%
|
1 048
-31%
|
155
-85%
|
199
+28%
|
849
+326%
|
1 029
+21%
|
170
-84%
|
(1 001)
N/A
|
(1 787)
-79%
|
|
EPS (Diluted) |
18.85
N/A
|
22.76
+21%
|
29.43
+29%
|
43.09
+46%
|
51.71
+20%
|
40.83
-21%
|
23.78
-42%
|
7.84
-67%
|
8.12
+4%
|
-10.75
N/A
|
-21.71
-102%
|
-20.63
+5%
|
-7.95
+61%
|
3.4
N/A
|
15.84
+366%
|
18.88
+19%
|
6.56
-65%
|
1.33
-80%
|
3.61
+171%
|
5.3
+47%
|
4.96
-6%
|
2.78
-44%
|
4.43
+59%
|
8.44
+91%
|
24.97
+196%
|
28.1
+13%
|
12.54
-55%
|
24.93
+99%
|
28.28
+13%
|
14.78
-48%
|
13.59
-8%
|
17.83
+31%
|
20.52
+15%
|
14.23
-31%
|
2.1
-85%
|
2.69
+28%
|
11.5
+328%
|
13.92
+21%
|
2.29
-84%
|
-13.56
N/A
|
-24.2
-78%
|