D

Danieli & C Officine Meccaniche SpA
MIL:DAN

Watchlist Manager
Danieli & C Officine Meccaniche SpA
MIL:DAN
Watchlist
Price: 56.5 EUR -1.4% Market Closed
Market Cap: 4.2B EUR

Income Statement

Earnings Waterfall
Danieli & C Officine Meccaniche SpA

Income Statement
Danieli & C Officine Meccaniche SpA

Rotate your device to view
Income Statement
Currency: EUR
Jun-2001 Sep-2001 Dec-2001 Mar-2002 Jun-2002 Sep-2002 Dec-2002 Mar-2003 Jun-2003 Sep-2003 Dec-2003 Mar-2004 Jun-2004 Sep-2004 Dec-2004 Mar-2005 Jun-2005 Sep-2005 Dec-2005 Mar-2006 Jun-2006 Sep-2006 Dec-2006 Mar-2007 Jun-2007 Sep-2007 Dec-2007 Mar-2008 Jun-2008 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 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-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 Jun-2024 Dec-2024 Jun-2025
Revenue
Interest Expense
0
0
0
0
88
0
0
0
91
0
0
0
54
0
0
0
41
0
0
0
20
0
0
0
25
0
0
0
29
0
0
0
20
0
0
0
12
0
0
0
26
0
0
0
12
0
0
0
10
0
2
0
9
0
0
0
10
0
0
0
8
8
7
6
6
6
6
6
6
4
3
3
4
10
17
23
0
0
Revenue
783
N/A
665
-15%
673
+1%
640
-5%
616
-4%
604
-2%
674
+12%
677
+0%
1 024
+51%
1 046
+2%
1 099
+5%
1 085
-1%
1 056
-3%
1 286
+22%
1 281
0%
1 462
+14%
1 226
-16%
1 126
-8%
1 260
+12%
1 292
+3%
1 257
-3%
1 332
+6%
1 581
+19%
1 604
+1%
1 648
+3%
1 630
-1%
1 633
+0%
1 679
+3%
2 674
+59%
2 789
+4%
2 863
+3%
2 813
-2%
2 074
-26%
1 991
-4%
1 808
-9%
1 860
+3%
2 422
+30%
2 511
+4%
3 577
+42%
3 683
+3%
3 146
-15%
3 224
+2%
2 268
-30%
2 249
-1%
2 369
+5%
2 312
-2%
2 512
+9%
2 597
+3%
2 938
+13%
2 964
+1%
2 797
-6%
2 903
+4%
2 987
+3%
3 063
+3%
3 074
+0%
2 962
-4%
2 666
-10%
2 587
-3%
2 375
-8%
2 365
0%
3 202
+35%
2 556
-20%
2 557
+0%
2 525
-1%
2 455
-3%
2 577
+5%
2 717
+5%
2 309
-15%
2 165
-6%
2 576
+19%
3 064
+19%
3 379
+10%
3 764
+11%
3 912
+4%
4 175
+7%
4 219
+1%
4 204
0%
4 147
-1%
Gross Profit
Cost of Revenue
(310)
(214)
(181)
(49)
(126)
(139)
(242)
(375)
(628)
(660)
(679)
(640)
(472)
(629)
(590)
(695)
(571)
(441)
(517)
(623)
(428)
(495)
(627)
(548)
(672)
(593)
(547)
(530)
(1 393)
(1 468)
(1 564)
(1 528)
(816)
(774)
(663)
(631)
(1 122)
(1 165)
(2 122)
(2 233)
(1 704)
(1 751)
(827)
(828)
(1 014)
(1 000)
(1 223)
(1 339)
(1 650)
(1 676)
(1 445)
(1 524)
(1 615)
(1 666)
(1 738)
(1 623)
(1 345)
(1 282)
(1 105)
(1 165)
(1 988)
(1 375)
(1 328)
(1 287)
(1 146)
(1 288)
(1 487)
(1 114)
(989)
(1 321)
(1 690)
(1 729)
(1 993)
(2 074)
(2 241)
(2 301)
(2 300)
(2 195)
Gross Profit
474
N/A
451
-5%
492
+9%
591
+20%
490
-17%
465
-5%
432
-7%
302
-30%
396
+31%
387
-2%
420
+9%
445
+6%
584
+31%
657
+12%
690
+5%
766
+11%
655
-15%
684
+4%
743
+9%
669
-10%
829
+24%
837
+1%
953
+14%
1 056
+11%
976
-8%
1 037
+6%
1 086
+5%
1 149
+6%
1 280
+11%
1 320
+3%
1 299
-2%
1 286
-1%
1 258
-2%
1 217
-3%
1 145
-6%
1 229
+7%
1 300
+6%
1 346
+4%
1 455
+8%
1 450
0%
1 442
-1%
1 473
+2%
1 441
-2%
1 421
-1%
1 355
-5%
1 312
-3%
1 289
-2%
1 258
-2%
1 288
+2%
1 288
+0%
1 352
+5%
1 379
+2%
1 372
-1%
1 397
+2%
1 336
-4%
1 339
+0%
1 321
-1%
1 305
-1%
1 270
-3%
1 201
-5%
1 214
+1%
1 180
-3%
1 229
+4%
1 238
+1%
1 309
+6%
1 289
-1%
1 231
-5%
1 195
-3%
1 177
-2%
1 254
+7%
1 374
+10%
1 651
+20%
1 771
+7%
1 838
+4%
1 934
+5%
1 918
-1%
1 904
-1%
1 952
+3%
Operating Income
Operating Expenses
(455)
(432)
(473)
(564)
(473)
(441)
(403)
(273)
(368)
(338)
(349)
(373)
(515)
(575)
(589)
(654)
(589)
(603)
(656)
(575)
(734)
(741)
(854)
(946)
(835)
(889)
(934)
(982)
(1 071)
(1 124)
(1 119)
(1 116)
(1 100)
(1 081)
(1 000)
(1 041)
(1 068)
(1 084)
(1 173)
(1 165)
(1 130)
(1 204)
(1 177)
(1 186)
(1 144)
(1 089)
(1 061)
(1 067)
(1 103)
(1 113)
(1 177)
(1 173)
(1 157)
(1 184)
(1 147)
(1 174)
(1 170)
(1 170)
(1 144)
(1 073)
(1 123)
(1 103)
(1 117)
(1 129)
(1 196)
(1 149)
(1 137)
(1 100)
(1 054)
(1 109)
(1 222)
(1 434)
(1 494)
(1 548)
(1 651)
(1 696)
(1 647)
(1 636)
Selling, General & Administrative
(384)
(354)
(411)
(486)
(392)
(382)
(333)
(226)
(309)
(297)
(305)
(327)
(438)
(416)
(386)
(350)
(497)
(187)
(190)
(186)
(621)
(209)
(217)
(234)
(715)
(244)
(256)
(269)
(280)
(288)
(297)
(295)
(289)
(282)
(278)
(282)
(294)
(303)
(312)
(326)
(336)
(346)
(361)
(369)
(382)
(384)
(553)
(565)
(1 037)
(887)
(946)
(1 076)
(1 050)
(1 072)
(1 037)
(1 070)
(1 108)
(1 117)
(1 099)
(1 027)
(1 056)
(1 065)
(1 062)
(1 085)
(1 115)
(1 123)
(1 116)
(1 052)
(970)
(1 043)
(1 157)
(1 387)
(1 479)
(1 540)
(1 535)
(1 611)
(1 567)
(1 587)
Depreciation & Amortization
(26)
(26)
(27)
(34)
(24)
(29)
(29)
(21)
(22)
(23)
(22)
(22)
(42)
(50)
(56)
(59)
(41)
(46)
(45)
(49)
(38)
(46)
(47)
(47)
(49)
(58)
(67)
(70)
(57)
(80)
(81)
(75)
(58)
(84)
(80)
(88)
(67)
(75)
(89)
(87)
(83)
(105)
(98)
(102)
(96)
(90)
(87)
(90)
(94)
(100)
(102)
(103)
(96)
(96)
(98)
(99)
(99)
(100)
(99)
(97)
(96)
(99)
(99)
(104)
(106)
(100)
(95)
(96)
(95)
(96)
(103)
(109)
(111)
(118)
(122)
(124)
(125)
(118)
Other Operating Expenses
(45)
(52)
(36)
(43)
(57)
(31)
(42)
(25)
(36)
(18)
(22)
(25)
(34)
(109)
(147)
(245)
(51)
(370)
(422)
(340)
(75)
(486)
(590)
(666)
(71)
(587)
(611)
(643)
(734)
(755)
(740)
(746)
(752)
(715)
(642)
(671)
(707)
(706)
(772)
(752)
(712)
(753)
(719)
(715)
(667)
(615)
(421)
(411)
28
(126)
(129)
6
(12)
(16)
(13)
(6)
38
47
54
51
29
61
43
60
26
75
74
48
11
31
37
63
96
110
6
39
45
69
Operating Income
18
N/A
19
+3%
19
-1%
28
+46%
18
-36%
23
+34%
29
+22%
30
+3%
28
-6%
49
+76%
71
+46%
71
0%
70
-2%
82
+18%
102
+24%
113
+11%
66
-41%
82
+24%
87
+6%
94
+8%
96
+2%
96
+1%
99
+3%
110
+11%
141
+29%
147
+5%
152
+3%
167
+9%
210
+26%
197
-6%
180
-9%
170
-6%
159
-7%
135
-15%
145
+7%
188
+30%
231
+23%
263
+13%
283
+8%
285
+1%
311
+9%
269
-13%
264
-2%
235
-11%
211
-10%
223
+6%
228
+2%
191
-16%
185
-3%
176
-5%
175
0%
206
+18%
215
+4%
213
-1%
189
-11%
165
-12%
151
-8%
135
-11%
127
-6%
128
+1%
91
-29%
78
-14%
112
+44%
109
-2%
113
+3%
140
+24%
93
-34%
95
+2%
123
+29%
145
+18%
152
+4%
216
+42%
277
+28%
290
+5%
283
-2%
222
-22%
257
+16%
316
+23%
Pre-Tax Income
Interest Income Expense
43
39
43
44
(20)
66
75
57
(9)
85
50
58
(44)
(6)
(9)
(17)
(16)
(26)
(22)
(26)
(9)
(15)
3
15
7
14
5
8
5
27
47
49
39
36
22
25
20
1
2
(29)
(33)
3
21
28
55
37
(1)
34
32
3
19
(11)
1
40
67
127
116
81
68
2
21
(3)
(58)
(8)
26
22
27
25
(37)
(14)
86
135
103
4
49
82
123
(2)
Non-Reccuring Items
(12)
(16)
(17)
(14)
18
6
12
6
0
(14)
(32)
(28)
1
0
0
0
(9)
0
0
0
(4)
0
0
0
(1)
0
0
0
(8)
0
0
0
(29)
0
0
0
(7)
0
0
0
(15)
0
0
0
0
0
0
0
(3)
0
0
0
(4)
0
0
0
(1)
0
0
0
(0)
(7)
0
(5)
(24)
(21)
10
(3)
0
(2)
(11)
(7)
(36)
(25)
(12)
(1)
(18)
(13)
Gain/Loss on Disposition of Assets
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
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
(1)
0
0
0
Total Other Income
(31)
(30)
(25)
(35)
0
(85)
(106)
(84)
0
(101)
(73)
(79)
1
(41)
(39)
(41)
1
0
0
0
(9)
(1)
(3)
(4)
(6)
(12)
(11)
(9)
(3)
(3)
(11)
(12)
1
(6)
3
2
(2)
(7)
(7)
(6)
3
(4)
(3)
(4)
(1)
(4)
4
4
(6)
14
3
8
(7)
(9)
(7)
(11)
(6)
(0)
(3)
(5)
(6)
(5)
(6)
(11)
(12)
(18)
(17)
(16)
(6)
3
(38)
(49)
(35)
28
9
4
(4)
7
Pre-Tax Income
19
N/A
12
-35%
19
+54%
23
+19%
15
-32%
12
-23%
10
-14%
9
-15%
19
+121%
20
+5%
16
-22%
21
+37%
26
+22%
35
+33%
53
+53%
56
+4%
42
-25%
56
+33%
65
+17%
68
+4%
73
+8%
81
+11%
99
+22%
120
+21%
141
+18%
150
+6%
147
-2%
166
+13%
204
+23%
221
+8%
216
-2%
208
-4%
169
-18%
165
-2%
170
+3%
215
+27%
242
+13%
257
+6%
278
+8%
250
-10%
266
+6%
269
+1%
282
+5%
259
-8%
265
+2%
256
-3%
231
-10%
229
-1%
208
-9%
193
-7%
196
+2%
203
+3%
205
+1%
244
+19%
249
+2%
281
+13%
261
-7%
216
-17%
191
-12%
125
-34%
106
-16%
63
-40%
49
-23%
85
+75%
103
+21%
123
+20%
114
-7%
101
-11%
79
-21%
133
+67%
189
+42%
296
+57%
309
+4%
297
-4%
328
+11%
307
-6%
358
+16%
308
-14%
Net Income
Tax Provision
(8)
(8)
(8)
(8)
(6)
(6)
(6)
(6)
(10)
(10)
(10)
(10)
(16)
(16)
(24)
(28)
(16)
(24)
(27)
(27)
(26)
(29)
(42)
(51)
(68)
(69)
(57)
(61)
(57)
(60)
(56)
(51)
(34)
(32)
(32)
(28)
(41)
(48)
(53)
(64)
(74)
(77)
(83)
(87)
(92)
(85)
(71)
(58)
(45)
(42)
(47)
(52)
(51)
(58)
(93)
(100)
(99)
(86)
(50)
(32)
(18)
(13)
(16)
(27)
(33)
(33)
(25)
(22)
(15)
(35)
(48)
(68)
(67)
(56)
(66)
(70)
(91)
(88)
Income from Continuing Operations
11
4
11
15
9
6
4
2
9
10
6
12
10
19
29
27
26
32
38
41
48
53
57
69
74
81
90
105
147
161
160
157
136
133
137
187
202
209
225
186
192
192
199
172
173
171
161
171
163
151
149
151
154
186
156
181
162
130
141
94
88
50
33
58
69
89
89
79
64
98
141
228
242
241
263
238
267
220
Income to Minority Interest
(1)
(0)
1
1
1
1
0
0
1
1
2
2
2
2
1
1
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(2)
(1)
(1)
(1)
(1)
(1)
1
0
(1)
(1)
(2)
(1)
1
4
7
12
17
15
11
6
(1)
(1)
(1)
(1)
(0)
0
0
0
0
0
0
1
0
0
0
0
0
0
0
0
0
(0)
(0)
(0)
(0)
(0)
1
1
0
0
Net Income (Common)
10
N/A
4
-63%
11
+192%
16
+38%
10
-36%
6
-38%
4
-30%
3
-41%
11
+304%
12
+10%
8
-34%
14
+78%
12
-10%
18
+47%
30
+68%
28
-6%
25
-10%
34
+33%
38
+13%
40
+5%
47
+18%
52
+10%
56
+8%
68
+21%
73
+8%
80
+9%
89
+12%
104
+17%
146
+39%
160
+10%
159
-1%
156
-2%
135
-13%
133
-2%
139
+5%
187
+35%
201
+7%
209
+4%
222
+7%
185
-17%
193
+4%
196
+2%
206
+5%
184
-11%
190
+3%
185
-3%
172
-7%
178
+3%
163
-8%
150
-8%
148
-1%
151
+2%
154
+2%
186
+21%
157
-16%
181
+16%
162
-11%
130
-19%
141
+8%
94
-33%
88
-6%
51
-43%
33
-34%
58
+76%
69
+19%
67
-3%
55
-17%
63
+14%
56
-11%
80
+43%
126
+57%
219
+74%
233
+7%
244
+5%
268
+10%
241
-10%
267
+11%
220
-18%
EPS (Diluted)
0.13
N/A
0.05
-62%
0.14
+180%
0.19
+36%
0.12
-37%
0.07
-42%
0.05
-29%
0.03
-40%
0.13
+333%
0.14
+8%
0.09
-36%
0.16
+78%
0.15
-6%
0.22
+47%
0.38
+73%
0.36
-5%
0.32
-11%
0.41
+28%
0.47
+15%
0.49
+4%
0.58
+18%
0.64
+10%
0.7
+9%
0.85
+21%
0.92
+8%
1
+9%
1.12
+12%
1.32
+18%
1.86
+41%
2.05
+10%
2.04
0%
2.01
-1%
1.74
-13%
1.71
-2%
1.79
+5%
2.42
+35%
2.61
+8%
2.71
+4%
2.89
+7%
2.4
-17%
2.5
+4%
2.55
+2%
2.68
+5%
2.42
-10%
2.58
+7%
2.49
-3%
2.33
-6%
2.4
+3%
2.2
-8%
2.03
-8%
1.97
-3%
2.04
+4%
2.06
+1%
2.5
+21%
2.08
-17%
2.43
+17%
2.17
-11%
1.75
-19%
1.89
+8%
1.27
-33%
1.19
-6%
0.68
-43%
0.45
-34%
0.78
+73%
0.93
+19%
0.9
-3%
0.74
-18%
0.84
+14%
0.75
-11%
1.08
+44%
1.69
+56%
2.95
+75%
3.14
+6%
3.29
+5%
3.62
+10%
3.25
-10%
3.61
+11%
2.97
-18%