Covivio SA
PAR:COV
Covivio SA
PAR:COV
Price:
50.75
EUR
-1.55%
Market Closed
Market Cap:
5.7B
EUR
Income Statement
Earnings Waterfall
Covivio SA
Covivio SA
|
Revenue
|
887.2m
EUR
|
|
Cost of Revenue
|
-107.2m
EUR
|
|
Gross Profit
|
780m
EUR
|
|
Operating Expenses
|
16.4m
EUR
|
|
Operating Income
|
796.4m
EUR
|
|
Other Expenses
|
-728.3m
EUR
|
|
Net Income
|
68.1m
EUR
|
Income Statement
Covivio SA
Covivio SA
Currency: EUR
Millions
TTM
| Dec-2004 | Jun-2005 | 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 | Jun-2024 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||
| Revenue |
186
N/A
|
244
+31%
|
347
+42%
|
467
+35%
|
553
+18%
|
668
+21%
|
905
+35%
|
1 055
+17%
|
1 096
+4%
|
1 083
-1%
|
994
-8%
|
886
-11%
|
842
-5%
|
853
+1%
|
852
0%
|
841
-1%
|
824
-2%
|
803
-3%
|
854
+6%
|
913
+7%
|
899
-2%
|
894
-1%
|
901
+1%
|
915
+2%
|
910
-1%
|
919
+1%
|
948
+3%
|
952
+0%
|
1 233
+30%
|
1 371
+11%
|
1 228
-10%
|
1 115
-9%
|
985
-12%
|
946
-4%
|
1 004
+6%
|
1 096
+9%
|
1 175
+7%
|
1 246
+6%
|
864
-31%
|
1 072
+24%
|
887
-17%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(36)
|
(41)
|
(48)
|
(54)
|
(62)
|
(77)
|
(125)
|
(150)
|
(158)
|
(143)
|
(103)
|
(70)
|
(39)
|
(36)
|
(37)
|
(40)
|
(50)
|
(60)
|
(68)
|
(72)
|
(76)
|
(81)
|
(76)
|
(77)
|
(78)
|
(79)
|
(81)
|
(79)
|
(254)
|
(339)
|
(242)
|
(208)
|
(179)
|
(160)
|
(181)
|
(216)
|
(241)
|
(284)
|
(119)
|
(219)
|
(107)
|
|
| Gross Profit |
150
N/A
|
203
+35%
|
299
+48%
|
414
+38%
|
490
+19%
|
592
+21%
|
780
+32%
|
905
+16%
|
938
+4%
|
941
+0%
|
891
-5%
|
816
-8%
|
803
-2%
|
818
+2%
|
815
0%
|
801
-2%
|
774
-3%
|
722
-7%
|
786
+9%
|
842
+7%
|
822
-2%
|
813
-1%
|
825
+1%
|
838
+2%
|
831
-1%
|
841
+1%
|
867
+3%
|
873
+1%
|
979
+12%
|
1 032
+5%
|
985
-5%
|
907
-8%
|
805
-11%
|
786
-2%
|
823
+5%
|
880
+7%
|
933
+6%
|
962
+3%
|
744
-23%
|
853
+15%
|
780
-9%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(32)
|
(38)
|
(52)
|
(52)
|
(43)
|
(75)
|
(281)
|
(327)
|
(261)
|
(220)
|
(89)
|
(41)
|
(51)
|
(99)
|
(86)
|
(84)
|
(134)
|
(107)
|
(32)
|
(53)
|
(111)
|
(108)
|
(158)
|
(175)
|
(132)
|
(133)
|
(131)
|
(247)
|
(344)
|
(256)
|
(191)
|
(199)
|
(185)
|
(159)
|
(181)
|
(177)
|
(164)
|
(176)
|
47
|
(54)
|
16
|
|
| Selling, General & Administrative |
(28)
|
(32)
|
(39)
|
(44)
|
(41)
|
(55)
|
(86)
|
(96)
|
(92)
|
(93)
|
(87)
|
(80)
|
(82)
|
(80)
|
(81)
|
(79)
|
(73)
|
(72)
|
(88)
|
(104)
|
(108)
|
(107)
|
(104)
|
(107)
|
(109)
|
(115)
|
(118)
|
(117)
|
(135)
|
(140)
|
(133)
|
(134)
|
(132)
|
(127)
|
(128)
|
(130)
|
(137)
|
(142)
|
0
|
(64)
|
0
|
|
| Depreciation & Amortization |
(2)
|
(3)
|
(3)
|
(5)
|
(8)
|
(10)
|
(15)
|
(47)
|
(155)
|
(139)
|
(10)
|
8
|
(3)
|
(6)
|
(16)
|
(15)
|
(13)
|
(14)
|
(15)
|
(16)
|
(16)
|
(15)
|
(15)
|
(15)
|
(9)
|
(6)
|
(10)
|
(34)
|
(60)
|
(63)
|
(65)
|
(65)
|
(67)
|
(74)
|
(75)
|
(67)
|
(59)
|
(64)
|
(74)
|
(74)
|
(96)
|
|
| Other Operating Expenses |
(2)
|
(3)
|
(10)
|
(2)
|
6
|
(10)
|
(181)
|
(184)
|
(14)
|
12
|
8
|
31
|
34
|
(13)
|
11
|
11
|
(48)
|
(21)
|
71
|
67
|
13
|
14
|
(40)
|
(53)
|
(14)
|
(12)
|
(3)
|
(96)
|
(149)
|
(53)
|
7
|
0
|
15
|
42
|
23
|
19
|
32
|
29
|
121
|
84
|
113
|
|
| Operating Income |
118
N/A
|
165
+40%
|
248
+50%
|
362
+46%
|
447
+24%
|
517
+16%
|
499
-4%
|
577
+16%
|
677
+17%
|
720
+6%
|
802
+11%
|
775
-3%
|
752
-3%
|
718
-4%
|
729
+2%
|
717
-2%
|
640
-11%
|
636
-1%
|
755
+19%
|
789
+5%
|
711
-10%
|
705
-1%
|
666
-6%
|
663
-1%
|
700
+6%
|
708
+1%
|
736
+4%
|
626
-15%
|
636
+1%
|
776
+22%
|
794
+2%
|
708
-11%
|
621
-12%
|
627
+1%
|
643
+2%
|
703
+9%
|
770
+9%
|
786
+2%
|
791
+1%
|
799
+1%
|
796
0%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
71
|
62
|
386
|
353
|
(58)
|
(94)
|
(267)
|
(347)
|
(881)
|
(1 077)
|
(621)
|
(464)
|
160
|
492
|
(246)
|
(609)
|
(557)
|
(320)
|
(194)
|
(462)
|
(399)
|
(31)
|
79
|
288
|
475
|
624
|
714
|
728
|
539
|
381
|
615
|
279
|
(165)
|
296
|
820
|
1 413
|
519
|
(1 917)
|
(2 862)
|
(1 789)
|
(585)
|
|
| Non-Reccuring Items |
2
|
81
|
(8)
|
81
|
352
|
804
|
905
|
238
|
(577)
|
(1 161)
|
(645)
|
(61)
|
4
|
13
|
16
|
12
|
(11)
|
(14)
|
3
|
(1)
|
2
|
5
|
3
|
4
|
72
|
71
|
44
|
100
|
97
|
41
|
1
|
(4)
|
(1)
|
14
|
5
|
(3)
|
(0)
|
(5)
|
(38)
|
(31)
|
11
|
|
| Total Other Income |
(0)
|
(7)
|
(6)
|
9
|
14
|
184
|
75
|
77
|
(45)
|
(240)
|
(28)
|
(26)
|
(31)
|
(31)
|
(32)
|
(31)
|
(30)
|
(32)
|
(51)
|
(62)
|
(127)
|
(114)
|
(38)
|
(62)
|
(56)
|
(35)
|
(30)
|
(31)
|
(12)
|
(14)
|
(11)
|
2
|
(1)
|
(3)
|
(4)
|
(1)
|
(2)
|
(3)
|
(1)
|
0
|
(2)
|
|
| Pre-Tax Income |
192
N/A
|
301
+57%
|
620
+106%
|
805
+30%
|
755
-6%
|
1 411
+87%
|
1 211
-14%
|
545
-55%
|
(826)
N/A
|
(1 758)
-113%
|
(493)
+72%
|
225
N/A
|
885
+293%
|
1 193
+35%
|
467
-61%
|
89
-81%
|
43
-51%
|
269
+524%
|
514
+91%
|
264
-49%
|
187
-29%
|
565
+202%
|
710
+26%
|
894
+26%
|
1 191
+33%
|
1 368
+15%
|
1 463
+7%
|
1 423
-3%
|
1 260
-11%
|
1 183
-6%
|
1 399
+18%
|
985
-30%
|
453
-54%
|
934
+106%
|
1 463
+57%
|
2 112
+44%
|
1 286
-39%
|
(1 138)
N/A
|
(2 110)
-85%
|
(1 023)
+52%
|
221
N/A
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(2)
|
(6)
|
(28)
|
(38)
|
(26)
|
(91)
|
21
|
60
|
(6)
|
49
|
28
|
(19)
|
(14)
|
27
|
2
|
(5)
|
16
|
9
|
(1)
|
(9)
|
(91)
|
(100)
|
(43)
|
(48)
|
(68)
|
(104)
|
(110)
|
(117)
|
(116)
|
(130)
|
(138)
|
(96)
|
(61)
|
(137)
|
(169)
|
(192)
|
(138)
|
125
|
207
|
85
|
(24)
|
|
| Income from Continuing Operations |
189
|
295
|
591
|
767
|
729
|
1 320
|
1 233
|
605
|
(832)
|
(1 709)
|
(464)
|
206
|
871
|
1 220
|
469
|
84
|
59
|
279
|
512
|
255
|
96
|
465
|
667
|
845
|
1 123
|
1 264
|
1 353
|
1 305
|
1 143
|
1 052
|
1 262
|
889
|
392
|
797
|
1 294
|
1 920
|
1 148
|
(1 013)
|
(1 903)
|
(937)
|
197
|
|
| Income to Minority Interest |
3
|
(50)
|
(237)
|
(353)
|
(153)
|
(334)
|
(440)
|
(212)
|
276
|
621
|
202
|
(41)
|
(244)
|
(378)
|
(119)
|
(18)
|
(85)
|
(131)
|
(172)
|
(90)
|
(1)
|
(131)
|
(173)
|
(208)
|
(336)
|
(401)
|
(438)
|
(415)
|
(394)
|
(413)
|
(515)
|
(303)
|
(32)
|
(165)
|
(370)
|
(668)
|
(527)
|
148
|
484
|
200
|
(129)
|
|
| Net Income (Common) |
192
N/A
|
245
+27%
|
355
+45%
|
415
+17%
|
576
+39%
|
986
+71%
|
793
-20%
|
393
-50%
|
(557)
N/A
|
(1 088)
-96%
|
(262)
+76%
|
164
N/A
|
627
+282%
|
842
+34%
|
350
-58%
|
66
-81%
|
(27)
N/A
|
147
N/A
|
340
+131%
|
187
-45%
|
118
-37%
|
342
+188%
|
481
+41%
|
618
+28%
|
783
+27%
|
861
+10%
|
914
+6%
|
890
-3%
|
750
-16%
|
639
-15%
|
747
+17%
|
586
-22%
|
360
-39%
|
632
+76%
|
924
+46%
|
1 252
+36%
|
621
-50%
|
(865)
N/A
|
(1 419)
-64%
|
(737)
+48%
|
68
N/A
|
|
| EPS (Diluted) |
10.89
N/A
|
13.88
+27%
|
17.17
+24%
|
20.22
+18%
|
17.11
-15%
|
26.94
+57%
|
16.47
-39%
|
8.14
-51%
|
-11.64
N/A
|
-22.77
-96%
|
-6.34
+72%
|
3.18
N/A
|
11.55
+263%
|
15.06
+30%
|
6.25
-58%
|
1.17
-81%
|
-0.44
N/A
|
2.52
N/A
|
5.42
+115%
|
2.93
-46%
|
1.85
-37%
|
5.24
+183%
|
7.29
+39%
|
9.19
+26%
|
11.49
+25%
|
11.67
+2%
|
12.33
+6%
|
11.81
-4%
|
9.92
-16%
|
7.61
-23%
|
8.54
+12%
|
6.58
-23%
|
3.84
-42%
|
6.69
+74%
|
9.73
+45%
|
13.22
+36%
|
6.57
-50%
|
-9.11
N/A
|
-14.1
-55%
|
-7.16
+49%
|
0.64
N/A
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
