Income Statement

Revenue

+3%

+0%

10Y

Currency: EUR

	Jan-2003	Jul-2003	Jan-2004	Jul-2004	Jan-2005	Jul-2005	Jan-2006	Jul-2006	Jan-2007	Jul-2007	Jan-2008	Jul-2008	Jan-2009	Jul-2009	Jan-2010	Jul-2010	Jan-2011	Jul-2011	Jan-2012	Jul-2012	Jan-2013	Jul-2013	Jan-2014	Jul-2014	Jan-2015	Jul-2015	Jan-2016	Jul-2016	Jan-2017	Jul-2017	Jan-2018	Jul-2018	Jan-2019	Jul-2019	Jan-2020	Jul-2020	Jan-2021	Jul-2021	Jan-2022	Jul-2022	Jan-2023	Jul-2023	Jan-2024	Jul-2024	Jan-2025	Jul-2025
Revenue
Interest Expense	30	0	30	0	36	7	13	15	20	25	27	26	28	30	30	35	33	30	32	31	33	38	38	38	42	41	35	32	31	34	35	33	32	34	41	39	34	30	26	27	28	30	35	40	44	44
Revenue	761 N/A	776 +2%	751 -3%	743 -1%	756 +2%	789 +4%	827 +5%	873 +6%	919 +5%	939 +2%	907 -3%	890 -2%	918 +3%	923 +0%	913 -1%	927 +1%	966 +4%	978 +1%	1 003 +2%	1 028 +3%	1 070 +4%	1 095 +2%	1 096 +0%	1 093 0%	1 113 +2%	1 169 +5%	1 190 +2%	1 161 -2%	1 159 0%	1 161 +0%	1 112 -4%	1 081 -3%	1 092 +1%	1 121 +3%	1 143 +2%	1 071 -6%	1 029 -4%	1 048 +2%	1 024 -2%	1 044 +2%	1 071 +3%	1 070 0%	1 062 -1%	1 074 +1%	1 093 +2%	1 076 -2%
Gross Profit
Cost of Revenue	(236)	(228)	(211)	(195)	(187)	(192)	(195)	(203)	(213)	(211)	(199)	(196)	(210)	(199)	(187)	(194)	(208)	(217)	(222)	(226)	(238)	(247)	(258)	(257)	(267)	(294)	(300)	(293)	(293)	(294)	(279)	(269)	(272)	(290)	(302)	(285)	(286)	(294)	(280)	(281)	(286)	(280)	(274)	(277)	(275)	(272)
Gross Profit	525 N/A	547 +4%	540 -1%	548 +1%	569 +4%	598 +5%	632 +6%	670 +6%	706 +5%	727 +3%	708 -3%	693 -2%	708 +2%	724 +2%	726 +0%	733 +1%	758 +3%	762 +0%	780 +2%	802 +3%	832 +4%	848 +2%	838 -1%	836 0%	846 +1%	875 +3%	890 +2%	868 -2%	865 0%	867 +0%	832 -4%	811 -3%	820 +1%	831 +1%	841 +1%	786 -7%	744 -5%	754 +1%	744 -1%	763 +2%	785 +3%	790 +1%	788 0%	798 +1%	818 +2%	803 -2%
Operating Income
Operating Expenses	(397)	(406)	(390)	(389)	(398)	(404)	(427)	(449)	(467)	(480)	(471)	(465)	(472)	(487)	(491)	(496)	(510)	(512)	(524)	(540)	(565)	(581)	(575)	(581)	(613)	(648)	(656)	(648)	(656)	(661)	(641)	(624)	(638)	(648)	(667)	(645)	(612)	(620)	(608)	(625)	(636)	(636)	(633)	(653)	(672)	(654)
Selling, General & Administrative	(297)	(299)	(287)	(285)	(293)	(307)	(321)	(339)	(358)	(364)	(350)	(348)	(358)	(373)	(373)	(374)	(391)	(396)	(407)	(425)	(443)	(451)	(447)	(449)	(468)	(496)	(511)	(499)	(491)	(488)	(473)	(462)	(469)	(483)	(499)	(481)	(446)	(439)	(446)	(467)	(465)	(460)	(459)	(469)	(484)	(475)
Research & Development	(33)	(33)	(33)	(32)	(34)	(34)	(36)	(36)	(42)	(51)	(48)	(42)	(39)	(37)	(38)	(35)	(31)	(28)	(30)	(29)	(33)	(35)	(31)	(33)	(37)	(39)	(44)	(48)	(52)	(55)	(57)	(57)	(57)	(53)	(53)	(53)	(55)	(57)	(52)	(53)	(58)	(60)	(63)	(64)	(63)	(61)
Depreciation & Amortization	(6)	(6)	(6)	0	(6)	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	(61)	(68)	(65)	(72)	(65)	(62)	(70)	(74)	(68)	(64)	(73)	(75)	(76)	(77)	(81)	(86)	(89)	(88)	(86)	(86)	(90)	(95)	(98)	(99)	(109)	(113)	(101)	(101)	(114)	(118)	(111)	(105)	(112)	(111)	(115)	(111)	(111)	(124)	(110)	(106)	(114)	(116)	(111)	(120)	(125)	(119)
Operating Income	127 N/A	141 +11%	150 +6%	158 +6%	171 +8%	194 +14%	206 +6%	222 +8%	239 +8%	248 +4%	237 -4%	229 -4%	236 +3%	237 +1%	235 -1%	237 +1%	248 +5%	250 +1%	257 +3%	261 +2%	267 +2%	267 +0%	263 -2%	255 -3%	233 -9%	226 -3%	234 +3%	221 -6%	209 -5%	206 -2%	191 -7%	187 -2%	182 -3%	184 +1%	173 -6%	141 -19%	132 -6%	135 +2%	137 +1%	138 +1%	149 +8%	153 +3%	156 +2%	145 -7%	146 +0%	150 +3%
Pre-Tax Income
Interest Income Expense	(25)	(26)	(27)	(26)	(7)	(17)	(11)	(13)	(18)	(25)	(28)	(26)	(22)	(24)	(30)	(37)	(32)	(27)	(27)	(25)	(30)	(37)	(38)	(37)	(40)	(42)	(37)	(30)	(31)	(35)	(35)	(32)	(31)	(36)	(43)	(41)	(33)	(27)	(28)	(30)	(31)	(34)	(30)	(36)	(40)	(38)
Non-Reccuring Items	0	1	0	0	0	1	1	2	2	2	(19)	(21)	0	0	0	0	0	(20)	(20)	(3)	(11)	(11)	(6)	(8)	(15)	(18)	(26)	(30)	(28)	(28)	(25)	(21)	(24)	(30)	(96)	(101)	(36)	(28)	(21)	(19)	(82)	(83)	(23)	(27)	(23)	(15)
Total Other Income	0	0	(0)	0	(0)	0	0	0	0	0	0	1	0	0	(0)	(1)	0	1	(0)	(0)	(0)	0	2	1	(0)	(0)	0	(0)	0	0	0	0	1	1	2	2	1	15	20	5	(5)	(3)	(1)	(1)	1	1
Pre-Tax Income	102 N/A	116 +13%	123 +7%	133 +8%	163 +23%	178 +9%	195 +10%	210 +8%	222 +6%	225 +1%	190 -16%	182 -4%	215 +18%	214 0%	205 -4%	200 -3%	216 +8%	204 -6%	210 +3%	233 +11%	226 -3%	219 -3%	220 +0%	212 -4%	178 -16%	166 -6%	171 +3%	160 -6%	150 -6%	144 -5%	132 -8%	134 +1%	127 -5%	119 -6%	36 -70%	1 -98%	64 +9 086%	95 +47%	108 +14%	94 -13%	32 -66%	33 +5%	101 +204%	82 -19%	84 +3%	97 +15%
Net Income
Tax Provision	(33)	(33)	(41)	(46)	(55)	(58)	(57)	(60)	(65)	(65)	(54)	(52)	(58)	(57)	(57)	(56)	(59)	(54)	(55)	(62)	(65)	(58)	(56)	(59)	(45)	(39)	(41)	(38)	(38)	(38)	(1)	8	(37)	(42)	(21)	(11)	(24)	(31)	(20)	(22)	(17)	(11)	(17)	(9)	(17)	(35)
Income from Continuing Operations	69	82	83	87	108	120	138	150	157	160	136	130	157	157	148	144	157	150	155	171	161	161	164	153	133	128	130	123	113	105	131	142	90	77	15	(10)	41	64	88	72	15	23	84	73	67	63
Income to Minority Interest	(0)	(0)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(1)	(2)	(1)	(1)	(1)	0	0	0	0	1	2	4	4	4	1	(1)	(0)	0	(1)	(2)	(1)	(1)	(2)	(2)	(3)	(2)	(2)	(1)	(1)	(1)
Equity Earnings Affiliates	1	1	1	1	1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1	1	1	1	1	1	2	3	1	1	1	(0)	1	2	1	1	1	0	(0)	0	1	1
Net Income (Common)	70 N/A	83 +19%	84 +1%	88 +5%	109 +24%	120 +10%	138 +15%	150 +9%	157 +5%	160 +2%	136 -15%	130 -4%	157 +21%	158 +0%	148 -6%	144 -3%	156 +8%	148 -5%	154 +4%	170 +10%	161 -5%	162 +1%	164 +2%	153 -7%	134 -12%	129 -4%	128 0%	118 -8%	109 -8%	102 -7%	125 +23%	134 +7%	83 -38%	70 -16%	5 -93%	(10) N/A	32 N/A	41 +29%	79 +95%	64 -19%	10 -84%	20 +106%	69 +237%	57 -17%	66 +17%	63 -6%
EPS (Diluted)	1.92 N/A	2.58 +34%	2.3 -11%	2.72 +18%	3.06 +12%	3.43 +12%	3.95 +15%	4.35 +10%	4.64 +7%	4.75 +2%	4.03 -15%	3.94 -2%	4.8 +22%	4.85 +1%	4.52 -7%	4.03 -11%	4.41 +9%	4.08 -7%	4.2 +3%	4.85 +15%	4.25 -12%	4.7 +11%	4.3 -9%	3.99 -7%	3.5 -12%	3.7 +6%	3.39 -8%	2.95 -13%	2.73 -7%	2.53 -7%	3.1 +23%	3.34 +8%	2.03 -39%	1.71 -16%	0.15 -91%	-0.28 N/A	0.92 N/A	1 +9%	1.95 +95%	1.88 -4%	0.29 -85%	0.61 +110%	2.01 +230%	1.67 -17%	1.95 +17%	1.79 -8%

Income Statement Balance Sheet Cash Flow Statement

Quadient SA
F:NEQ

Income Statement

Earnings Waterfall
Quadient SA

Income Statement
Quadient SA

See Also

Company

Help

Tools

Stocks

Quadient SA F:NEQ

Income Statement

Earnings Waterfall Quadient SA

Income Statement Quadient SA

See Also

Company

Help

Tools

Stocks

Quadient SA
F:NEQ

Earnings Waterfall
Quadient SA

Income Statement
Quadient SA