SIA.BR Income Statement


* In Millions (except for per share items) of EUR
Period Ending: LTM
(Last Twelve Months)
2022
09-30
2021
09-30
2020
09-30
2019
09-30
2018
09-30
2017
09-30
2016
09-30
2015
09-30
2014
09-30
2013
09-30
2012
09-30
2011
09-30
2010
09-30
2009
09-30
2008
09-30
2007
09-30
2006
09-30
2005
09-30
2004
09-30
2003
09-30
2002
09-30
2001
09-30
2000
09-30
1999
09-30
Report Filing: 2022-09-30 2021-09-30 2020-09-30 2019-09-30 2018-09-30 2017-09-30 2016-09-30 2015-09-30 2014-09-30 2013-09-30 2012-09-30 2011-09-30 2010-09-30 2009-09-30 2008-09-30 2007-09-30 2006-09-30 2005-09-30 2004-09-30 2003-09-30 2002-09-30 2001-09-30 2000-09-30 1999-09-30
Revenue 71977000000 62265000000 57139000000 86849000000 83044000000 83049000000 79644000000 75636000000 71920000000 75882000000 78296000000 73515000000 75978000000 76651000000 77327000000 72448000000 87325000000 75445000000 75167000000 74233000000 84016000000 87000000000 78396000000 68582000000
Cost of Revenue 46130000000 39527000000 36953000000 60922000000 58181000000 58021000000 55826000000 53789000000 51165000000 55053000000 56092000000 51388000000 54331000000 55941000000 56284000000 51572000000 63812000000 53502000000 53522000000 53350000000 60810000000 63895000000 54972000000 49091000000
Gross Profit 25847000000 22738000000 20186000000 25927000000 24863000000 25028000000 23818000000 21847000000 20755000000 20829000000 22204000000 22127000000 21647000000 20710000000 21043000000 20876000000 23513000000 21943000000 21645000000 20883000000 23206000000 23105000000 23424000000 19491000000
Operating Expenses 20013000000 14671000000 14184000000 17472000000 15796000000 15776000000 15473000000 13968000000 13063000000 14197000000 13197000000 11815000000 13570000000 14363000000 17270000000 15621000000 19719000000 18092000000 16876000000 17812000000 20213000000 23422000000 19006000000 19054000000
Research & Development 5591000000 4859000000 4601000000 5670000000 5558000000 5164000000 4732000000 4483000000 4065000000 4291000000 4238000000 3925000000 3846000000 3900000000 3784000000 3399000000 5024000000 5155000000 5063000000 5067000000 5819000000 6782000000 5593000000 5236000000
General and Administrative 12857000000 11189000000 10774000000 13345000000 12941000000 12225000000 11669000000 11409000000 10424000000 11286000000 11162000000 10297000000 11130000000 10896000000 13586000000 12103000000 15470000000 13684000000 13567000000 13534000000 15455000000 16640000000 3359000000 2651000000
Selling and Marketing 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 10402000000 9776000000
Other Operating Expenses 1565000000 -1377000000 -1191000000 -1543000000 -2703000000 -1613000000 -928000000 -1924000000 -1426000000 -1380000000 -2203000000 -2407000000 -1406000000 -433000000 -100000000 119000000 -775000000 -747000000 -1754000000 -789000000 -1061000000 0 -348000000 1391000000
Operating Income 5834000000 8067000000 6002000000 8455000000 9067000000 9252000000 8345000000 7879000000 7692000000 6632000000 9007000000 10312000000 8077000000 6347000000 3773000000 5255000000 3794000000 3851000000 4769000000 3071000000 2993000000 -317000000 4418000000 437000000
Net Interest(Non Operating) 943000000 839000000 732000000 505000000 392000000 436000000 325000000 442000000 294000000 159000000 506000000 491000000 271000000 150000000 -103000000 -262000000 -39000000 209000000 272000000 245000000 318000000 -32000000 0 0
Interest Income 1632000000 1483000000 1547000000 1634000000 1481000000 1487000000 1314000000 1260000000 1058000000 948000000 2234000000 2207000000 2161000000 833000000 894000000 0 0 720000000 723000000 789000000 1061000000 0 0 0
Interest Expense 689000000 644000000 815000000 1129000000 1089000000 1051000000 989000000 818000000 764000000 789000000 1728000000 1716000000 1890000000 683000000 997000000 262000000 39000000 511000000 451000000 544000000 743000000 32000000 0 0
Equity & Other Income/(Expense) 377000000 -1410000000 -1062000000 -1442000000 -1409000000 -1382000000 -1266000000 -1103000000 -559000000 -948000000 -2234000000 -1561000000 -2537000000 -2606000000 -796000000 108000000 616000000 125000000 -809000000 56000000 164000000 3027000000 871000000 2433000000
Income Before Tax 7154000000 7496000000 5672000000 7518000000 8050000000 8306000000 7404000000 7218000000 7427000000 5843000000 7279000000 9242000000 5811000000 3891000000 2874000000 5101000000 4371000000 4185000000 4232000000 3372000000 3475000000 2678000000 5289000000 2870000000
Income Tax Expense 2741000000 1861000000 1382000000 1872000000 2054000000 2180000000 2008000000 1869000000 2028000000 1630000000 2094000000 2231000000 1699000000 1434000000 1015000000 1192000000 1078000000 979000000 661000000 867000000 849000000 781000000 1908000000 1005000000
Income(Loss) Attributable to Non-Controlling Interest 690000000 -526000000 260000000 472000000 189000000 80000000 -54000000 -1933000000 26000000 -71000000 727000000 866000000 213000000 165000000 -3866000000 103000000 260000000 958000000 166000000 60000000 29000000 -191000000 -4520000000 0
Net Income 3723000000 6161000000 4030000000 5174000000 5807000000 6046000000 5450000000 7282000000 5373000000 4284000000 4458000000 6145000000 3899000000 2292000000 5725000000 3806000000 3033000000 2248000000 3405000000 2445000000 2597000000 2088000000 7901000000 1865000000
Depreciation and Amortization 3561000000 3075000000 3157000000 3494000000 3419000000 3211000000 2764000000 2549000000 2411000000 2888000000 2744000000 2638000000 4118000000 2924000000 3213000000 3751000000 3012000000 3426000000 3344000000 3334000000 4126000000 6264000000 4057000000 3436000000
EBITDA 9395000000 11142000000 9159000000 11949000000 12486000000 12463000000 11109000000 10428000000 10103000000 9520000000 11751000000 12950000000 12195000000 9271000000 6986000000 9006000000 6806000000 7277000000 8113000000 6405000000 7119000000 5947000000 8475000000 3873000000
Earnings Per Share (EPS) 4.65 7.68 5 6.41 7.01 7.34 6.74 8.84 6.37 5.08 5.09 7.04 4.49 2.65 6.41 4.24 3.52 2.52 3.82 2.75 2.92 2.36 9.97 2.21
Diluted Earnings Per Share 4.59 7.59 4.93 6.32 7.01 7.19 6.65 8.74 6.31 5.03 5.04 6.96 4.44 2.63 6.39 4.1 3.51 2.42 3.66 2.75 2.92 2.36 9.96 2.19
Weighted Average Shares Outstanding 809680000 811490000 817364000 818309000 828316000 812180000 808686000 823408000 843449000 843819000 876053000 873098000 868374165 864818000 893166000 898135000 890850000 890732000 890705000 889988000 889539000 885658000 889055000 843564356
Diluted Weighted Average Shares Outstanding 809680000 811490000 817364000 818309000 828316000 829164000 819914000 832832000 851934000 851689861 884523810 882902299 878153153 871482890 896298000 935170000 893142000 936530000 936215000 889988000 889631000 885928000 889716000 852000000

Disclaimer: The data contained in this website is not necessarily real-time nor accurate. All derived (stocks, indexes, futures) and Forex prices are not provided by exchanges but rather by our third party API www.financialmodellingprep.com, and so prices may not be accurate and may differ from the actual market price, meaning prices are indicative and not appropriate for trading purposes. Therefore, Discounting Cash Flows Inc. doesn't bear any responsibility for any trading losses you might incur as a result of using this data. Discounting Cash Flows Inc. or anyone involved with Discounting Cash Flows Inc. will not accept any liability for loss or damage as a result of reliance on the information including data, quotes, charts and buy/sell signals contained within this website. Please be fully informed regarding the risks and costs associated with trading the financial markets, it is one of the riskiest investment forms possible.