Income Statement

Revenue

-4%

+19%

10Y

Currency: EUR

	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	Sep-2016	Dec-2016	Mar-2017	Jun-2017	Sep-2017	Dec-2017	Mar-2018	Jun-2018	Sep-2018	Dec-2018	Mar-2019	Jun-2019	Sep-2019	Dec-2019	Mar-2020	Jun-2020	Sep-2020	Dec-2020	Mar-2021	Jun-2021	Sep-2021	Dec-2021	Mar-2022	Jun-2022	Sep-2022	Dec-2022	Mar-2023	Jun-2023	Sep-2023	Dec-2023	Mar-2024	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025	Dec-2025
Revenue
Interest Expense	0	0	0	33	0	0	0	28	0	0	0	0	0	0	0	27	0	0	0	37	0	0	0	55	0	0	0	85	0	0	0	32	0	0	0	24	0	0	0	38	0	0	0	25	0	0	0	34	0	0	0	32	0	0	0	25	0	0	0	19	0	0	0	17	0	0	0	15	0	0	0	14	0	0	0	11	0	0	0	13	0	0	0	24	0	0	0	71	0	0	0	73	0	0	0	0
Revenue	127 N/A	130 +2%	136 +5%	120 -12%	125 +4%	127 +2%	130 +2%	135 +3%	135 0%	135 +0%	137 +1%	140 +2%	134 -4%	137 +2%	144 +5%	144 +0%	150 +4%	150 0%	147 -2%	140 -5%	147 +5%	149 +1%	151 +1%	148 -2%	167 +13%	180 +7%	192 +7%	190 -1%	209 +10%	213 +2%	218 +2%	201 -8%	219 +9%	217 -1%	214 -1%	195 -9%	214 +9%	214 +0%	214 0%	189 -12%	232 +23%	247 +6%	259 +5%	202 -22%	262 +29%	259 -1%	261 +1%	269 +3%	273 +1%	271 -1%	266 -2%	257 -3%	262 +2%	261 0%	259 -1%	255 -2%	248 -3%	254 +2%	252 -1%	257 +2%	276 +8%	266 -4%	267 +0%	262 -2%	262 +0%	256 -2%	258 +1%	262 +1%	318 +22%	413 +30%	422 +2%	287 -32%	444 +55%	450 +1%	449 0%	293 -35%	459 +57%	482 +5%	501 +4%	341 -32%	533 +56%	547 +3%	549 +0%	365 -34%	564 +54%	576 +2%	583 +1%	396 -32%	604 +52%	608 +1%	606 0%	395 -35%	599 +52%	594 -1%	593 0%	350 -41%
Gross Profit
Cost of Revenue	(31)	(33)	(34)	(29)	(34)	(32)	(32)	(45)	(51)	(57)	(56)	(42)	(19)	(16)	(21)	(17)	(19)	(20)	(20)	(14)	(19)	(19)	(18)	(10)	(19)	(19)	(19)	(11)	(21)	(22)	(23)	(8)	(24)	(24)	(24)	7	(22)	(22)	(23)	8	(36)	(51)	(62)	6	(69)	(65)	(67)	(62)	(79)	(80)	(79)	(57)	(80)	(79)	(74)	(56)	(68)	(76)	(73)	(56)	(92)	(79)	(83)	(62)	(84)	(79)	(77)	(60)	(84)	(134)	(135)	(61)	(132)	(124)	(119)	(44)	(118)	(125)	(135)	(55)	(144)	(147)	(145)	(56)	(147)	(148)	(150)	(64)	(157)	(158)	(154)	(56)	(142)	(134)	(136)	(13)
Gross Profit	96 N/A	96 +1%	102 +5%	91 -11%	91 +0%	95 +5%	99 +3%	90 -9%	81 -10%	76 -6%	80 +5%	98 +23%	115 +17%	121 +5%	123 +1%	127 +4%	131 +3%	130 0%	126 -3%	126 0%	128 +2%	130 +2%	133 +2%	138 +4%	148 +7%	161 +8%	173 +8%	179 +4%	188 +5%	191 +2%	195 +2%	193 -1%	195 +1%	193 -1%	190 -1%	203 +6%	192 -5%	193 +0%	191 -1%	197 +3%	196 -1%	195 0%	198 +1%	208 +5%	192 -8%	194 +1%	195 +0%	208 +7%	194 -7%	191 -2%	187 -2%	200 +7%	181 -9%	182 +0%	184 +1%	198 +8%	180 -9%	178 -1%	179 +1%	200 +12%	184 -8%	187 +2%	184 -2%	200 +9%	178 -11%	177 0%	181 +2%	201 +11%	234 +16%	279 +19%	286 +3%	226 -21%	312 +38%	327 +5%	330 +1%	249 -25%	341 +37%	358 +5%	366 +2%	286 -22%	389 +36%	400 +3%	404 +1%	309 -24%	417 +35%	427 +3%	433 +1%	333 -23%	447 +34%	450 +1%	452 +0%	339 -25%	457 +35%	460 +1%	456 -1%	337 -26%
Operating Income
Operating Expenses	(8)	(8)	(9)	2	7	7	8	16	22	25	25	10	(7)	(9)	(9)	(8)	(9)	(9)	(9)	(6)	(7)	(8)	(8)	(8)	(10)	(10)	(10)	(9)	(11)	(10)	(11)	(8)	(10)	(10)	(9)	(18)	(8)	(13)	(13)	(19)	(27)	(25)	(25)	(19)	(16)	(14)	(14)	(24)	(30)	(29)	(28)	(23)	(20)	(20)	(20)	(26)	(19)	(19)	(20)	(30)	(22)	(25)	(25)	(28)	(26)	(24)	(28)	(31)	(34)	(45)	(44)	(44)	(48)	(68)	(67)	(57)	(59)	(51)	(52)	(69)	(67)	(74)	(78)	(73)	(78)	(64)	(60)	(51)	(64)	(66)	(65)	(55)	(40)	(42)	(42)	(49)
Selling, General & Administrative	(3)	(3)	(3)	(4)	(0)	0	0	(5)	(2)	(3)	(2)	(6)	(7)	(7)	(9)	(8)	(9)	(9)	(9)	(6)	(7)	(8)	(8)	(8)	(10)	(10)	(10)	(8)	(11)	(10)	(11)	(8)	(10)	(10)	(9)	(18)	(8)	(8)	(8)	(19)	(9)	(10)	(11)	(19)	(10)	(9)	(8)	(25)	(8)	(8)	(8)	(25)	(8)	(8)	(8)	(28)	(10)	(10)	(10)	(30)	(9)	(9)	(9)	(26)	(9)	(9)	(9)	(26)	(11)	(15)	(15)	(30)	(16)	(18)	(18)	(33)	(19)	(20)	(21)	(40)	(23)	(25)	(26)	(48)	(28)	(29)	(30)	(52)	(31)	(30)	(29)	(47)	(27)	(27)	(27)	(49)
Depreciation & Amortization	0	0	0	(0)	0	0	0	(1)	0	0	0	(1)	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	0	0	0	0	0	0	0	0	0	0
Other Operating Expenses	(6)	(5)	(7)	7	7	7	8	22	24	28	27	16	0	(2)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(0)	(4)	(5)	0	(18)	(15)	(14)	0	(5)	(5)	(6)	1	(22)	(21)	(20)	2	(12)	(12)	(12)	2	(9)	(9)	(10)	0	(13)	(17)	(16)	(2)	(17)	(14)	(19)	(5)	(23)	(30)	(29)	(14)	(32)	(50)	(50)	(24)	(41)	(31)	(33)	(30)	(45)	(49)	(52)	(25)	(50)	(35)	(31)	2	(34)	(36)	(36)	(7)	(14)	(15)	(16)	0
Operating Income	87 N/A	89 +1%	92 +4%	93 +1%	97 +5%	103 +5%	107 +4%	106 0%	105 -1%	103 -3%	107 +4%	108 +1%	108 0%	111 +3%	114 +2%	119 +5%	122 +2%	121 -1%	117 -3%	120 +3%	121 +1%	123 +1%	125 +2%	131 +5%	138 +6%	151 +9%	163 +8%	171 +5%	177 +4%	181 +2%	185 +2%	185 +0%	185 0%	183 -1%	181 -1%	185 +2%	184 0%	180 -2%	177 -1%	178 +0%	168 -5%	170 +1%	173 +1%	189 +9%	177 -7%	179 +1%	181 +1%	184 +2%	164 -11%	162 -1%	158 -2%	177 +12%	161 -9%	162 +0%	164 +1%	173 +5%	161 -7%	159 -2%	159 +0%	170 +7%	162 -5%	162 0%	159 -2%	172 +8%	151 -12%	153 +1%	153 0%	171 +12%	200 +17%	234 +17%	243 +3%	182 -25%	264 +45%	259 -2%	264 +2%	192 -27%	282 +47%	306 +9%	315 +3%	216 -31%	322 +49%	326 +1%	326 0%	236 -28%	339 +44%	364 +7%	373 +3%	282 -24%	382 +36%	384 +1%	387 +1%	284 -27%	417 +47%	418 +0%	414 -1%	288 -31%
Pre-Tax Income
Interest Income Expense	20	16	11	(27)	3	4	2	(32)	13	15	14	(16)	9	11	17	18	29	31	49	34	89	81	65	39	(11)	(18)	(53)	(118)	(179)	(203)	(219)	(85)	(65)	(67)	(57)	(53)	(87)	(73)	(51)	(54)	(65)	(50)	(61)	(40)	(84)	(107)	(109)	(78)	(122)	(95)	(104)	(72)	(71)	(46)	(37)	(48)	(35)	(61)	(42)	(47)	(12)	(20)	(25)	(6)	26	25	43	2	(36)	(26)	(18)	53	68	55	26	(47)	(62)	(46)	(15)	75	209	434	509	283	333	12	(134)	(291)	(385)	(370)	(383)	(190)	(254)	(187)	(125)	(24)
Non-Reccuring Items	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	(7)	0	0	0	(7)	0	0	0	(21)	0	0	0	(11)	0	0	0	(7)	0	0	0	(12)	0	0	0	(16)	0	0	0	(15)	0	3	3	(15)	0	1	0	(14)	0	2	0	(8)	0	0	0	(18)	0	0	0	(30)	0	0	0	(4)	0	0	0	0
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	0	0	0	(2)	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	0	0	0	0	0	0	0	0	0	0
Total Other Income	(25)	(31)	(32)	(6)	(38)	(37)	(39)	(9)	(36)	(35)	(42)	(10)	(37)	(37)	(33)	(36)	(35)	(37)	(40)	(8)	(32)	(21)	(7)	(15)	(9)	(9)	(13)	(48)	(27)	(27)	(24)	(62)	(59)	(59)	(59)	(40)	2	3	3	(26)	(1)	(1)	(1)	(35)	1	1	1	(22)	(1)	(103)	(104)	(143)	(142)	(42)	(41)	(5)	(7)	(7)	(7)	(5)	(6)	(6)	(6)	(4)	(4)	(0)	(1)	(4)	(1)	(4)	(4)	(4)	(5)	(5)	(5)	(5)	(6)	(7)	(7)	(8)	(8)	(8)	(8)	(6)	(7)	(9)	(9)	(9)	(10)	(10)	(10)	(9)	(10)	(9)	(9)	(1)
Pre-Tax Income	83 N/A	74 -11%	71 -3%	61 -15%	63 +3%	70 +11%	70 +0%	65 -7%	83 +28%	83 0%	79 -4%	80 +2%	79 -1%	85 +7%	98 +14%	102 +4%	115 +13%	115 0%	126 +10%	146 +16%	178 +22%	182 +2%	183 +1%	155 -16%	119 -23%	124 +4%	96 -22%	4 -95%	(30) N/A	(50) -68%	(58) -17%	38 N/A	61 +59%	57 -6%	66 +15%	92 +40%	100 +9%	109 +9%	129 +18%	91 -30%	102 +12%	120 +18%	111 -7%	108 -3%	94 -13%	73 -23%	73 +0%	63 -13%	41 -36%	(36) N/A	(50) -36%	(48) +4%	(52) -9%	75 N/A	86 +15%	112 +31%	119 +6%	90 -24%	110 +21%	107 -2%	145 +35%	136 -6%	129 -6%	146 +13%	173 +19%	178 +3%	195 +10%	154 -21%	163 +6%	206 +26%	223 +8%	216 -3%	327 +51%	311 -5%	285 -8%	126 -56%	214 +70%	256 +19%	292 +14%	275 -6%	523 +90%	752 +44%	827 +10%	494 -40%	665 +35%	367 -45%	231 -37%	(48) N/A	(13) +73%	4 N/A	(6) N/A	80 N/A	153 +91%	221 +44%	279 +26%	262 -6%
Net Income
Tax Provision	(3)	1	0	(0)	(0)	(1)	(1)	(1)	(2)	(3)	(0)	(2)	(2)	(2)	(4)	(3)	(2)	(3)	(3)	(3)	(3)	(2)	(1)	(2)	(3)	(5)	(8)	(10)	(9)	(10)	(8)	(6)	(6)	(6)	(6)	(7)	(8)	31	31	32	33	(5)	(5)	(5)	(4)	(3)	(2)	(2)	(1)	(0)	(0)	(2)	(3)	(5)	(5)	(4)	(5)	(4)	(4)	(5)	(6)	(4)	(4)	(4)	(3)	(4)	(4)	(2)	(4)	(7)	(8)	(6)	(10)	(10)	(9)	(10)	(15)	(17)	(18)	(12)	(18)	(18)	(18)	(11)	(17)	(16)	(16)	(6)	(10)	(9)	(9)	(7)	(13)	(14)	(13)	(9)
Income from Continuing Operations	80	74	71	61	62	69	69	64	81	80	79	78	77	83	94	99	113	112	123	143	175	181	182	152	115	119	88	(5)	(39)	(59)	(66)	32	55	51	59	84	92	140	160	123	135	115	106	103	90	70	71	62	40	(37)	(50)	(49)	(55)	70	81	108	114	86	105	102	139	133	125	142	171	175	191	151	159	199	215	210	317	301	275	116	200	239	274	263	505	734	809	483	649	351	214	(54)	(23)	(5)	(15)	73	141	207	266	253
Income to Minority Interest	(7)	(4)	(4)	(4)	(4)	(4)	(4)	(4)	(4)	(4)	(1)	0	0	0	0	0	0	0	0	0	0	0	0	(0)	(1)	(1)	(1)	0	0	1	1	0	0	(0)	(1)	(1)	(1)	(5)	(4)	(5)	(5)	(3)	(4)	(5)	(5)	(5)	(5)	(3)	(3)	(3)	(3)	(3)	(3)	(4)	(4)	(4)	(5)	(5)	(5)	(5)	(5)	(5)	(5)	(5)	(5)	(5)	(5)	(6)	(7)	(8)	(9)	(6)	(7)	(2)	(0)	4	4	(0)	(1)	(3)	(4)	(4)	(4)	0	(0)	0	0	(1)	(3)	(7)	(8)	(9)	(13)	(9)	(10)	(7)
Net Income (Common)	73 N/A	70 -3%	68 -4%	57 -16%	58 +3%	65 +11%	65 +0%	60 -7%	77 +28%	71 -7%	71 -1%	78 +10%	67 -15%	76 +14%	84 +11%	90 +7%	104 +16%	103 -1%	114 +11%	133 +17%	165 +24%	171 +3%	173 +1%	143 -18%	105 -27%	112 +8%	84 -25%	(15) N/A	(46) -208%	(68) -49%	(74) -10%	24 N/A	47 +94%	43 -9%	50 +19%	76 +50%	83 +10%	127 +53%	148 +16%	112 -24%	123 +10%	105 -14%	95 -10%	98 +3%	85 -13%	65 -24%	66 +1%	59 -11%	37 -37%	(39) N/A	(53) -34%	(53) 0%	(59) -11%	66 N/A	77 +17%	104 +35%	110 +5%	82 -26%	100 +23%	97 -3%	134 +38%	128 -5%	121 -6%	137 +14%	166 +21%	170 +2%	186 +10%	146 -22%	152 +4%	191 +26%	206 +8%	205 -1%	309 +51%	298 -4%	275 -8%	119 -57%	203 +71%	239 +18%	273 +14%	260 -5%	500 +92%	730 +46%	805 +10%	483 -40%	649 +34%	351 -46%	214 -39%	(55) N/A	(27) +52%	(12) +56%	(23) -100%	64 N/A	128 +100%	198 +55%	256 +29%	246 -4%
EPS (Diluted)	9.91 N/A	9.55 -4%	9.21 -4%	7.75 -16%	6.95 -10%	7.64 +10%	6.18 -19%	6.62 +7%	8.44 +27%	7.81 -7%	7.5 -4%	8.56 +14%	6.83 -20%	7.78 +14%	8.62 +11%	8.93 +4%	10.35 +16%	10.26 -1%	11.36 +11%	12.35 +9%	16.26 +32%	16.81 +3%	16.99 +1%	12.97 -24%	10.16 -22%	9.27 -9%	7.58 -18%	-1.32 N/A	-2.92 -121%	-5.27 -80%	-5.8 -10%	1.84 N/A	3.24 +76%	3.22 -1%	3.27 +2%	4.95 +51%	5.46 +10%	7.84 +44%	9.44 +20%	6.57 -30%	8.22 +25%	6.5 -21%	6.1 -6%	5.73 -6%	5.05 -12%	3.58 -29%	2.11 -41%	3.26 +55%	1.92 -41%	-2.21 N/A	-2.94 -33%	-2.86 +3%	-3.2 -12%	3.06 N/A	3.64 +19%	5.18 +42%	5.17 0%	3.8 -26%	4.74 +25%	4.6 -3%	6.34 +38%	5.8 -9%	5.6 -3%	6.01 +7%	7.71 +28%	7.8 +1%	8.25 +6%	6.18 -25%	6.61 +7%	7.79 +18%	7.99 +3%	8.37 +5%	11.99 +43%	11.23 -6%	10.16 -10%	4.09 -60%	7.15 +75%	7.83 +10%	7.17 -8%	8.68 +21%	15.8 +82%	22.59 +43%	24.25 +7%	15.09 -38%	19.75 +31%	10.23 -48%	6 -41%	-1.63 N/A	-0.72 +56%	-0.31 +57%	-0.61 -97%	1.7 N/A	3.35 +97%	5.2 +55%	6.73 +29%	6.45 -4%

Income Statement Balance Sheet Cash Flow Statement

Cofinimmo SA
XBRU:COFB

Income Statement

Earnings Waterfall
Cofinimmo SA

Income Statement
Cofinimmo SA

See Also

Company

Help

Tools

Stocks

Cofinimmo SA XBRU:COFB

Income Statement

Earnings Waterfall Cofinimmo SA

Income Statement Cofinimmo SA

See Also

Company

Help

Tools

Stocks

Cofinimmo SA
XBRU:COFB

Earnings Waterfall
Cofinimmo SA

Income Statement
Cofinimmo SA