Edenred SE
F:QSV
Income Statement
Earnings Waterfall
Edenred SE
Revenue
|
2.5B
EUR
|
Cost of Revenue
|
-200m
EUR
|
Gross Profit
|
2.3B
EUR
|
Operating Expenses
|
-1.4B
EUR
|
Operating Income
|
901m
EUR
|
Other Expenses
|
-634m
EUR
|
Net Income
|
267m
EUR
|
Income Statement
Edenred SE
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||
Revenue |
965
N/A
|
1 004
+4%
|
1 032
+3%
|
1 043
+1%
|
1 067
+2%
|
1 059
-1%
|
1 030
-3%
|
1 013
-2%
|
1 034
+2%
|
1 087
+5%
|
1 069
-2%
|
1 056
-1%
|
1 139
+8%
|
1 263
+11%
|
1 320
+5%
|
1 335
+1%
|
1 378
+3%
|
1 490
+8%
|
1 626
+9%
|
1 545
-5%
|
1 465
-5%
|
1 526
+4%
|
1 627
+7%
|
1 792
+10%
|
2 031
+13%
|
2 272
+12%
|
2 514
+11%
|
|
Gross Profit | ||||||||||||||||||||||||||||
Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(135)
|
(64)
|
(139)
|
(141)
|
(146)
|
(150)
|
(152)
|
(156)
|
(157)
|
(153)
|
(144)
|
(142)
|
(153)
|
(166)
|
(182)
|
(195)
|
(200)
|
|
Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
934
N/A
|
462
-51%
|
1 000
+116%
|
1 122
+12%
|
1 174
+5%
|
1 185
+1%
|
1 226
+3%
|
1 334
+9%
|
1 469
+10%
|
1 392
-5%
|
1 321
-5%
|
1 384
+5%
|
1 474
+7%
|
1 626
+10%
|
1 849
+14%
|
2 077
+12%
|
2 314
+11%
|
|
Operating Income | ||||||||||||||||||||||||||||
Operating Expenses |
(635)
|
(665)
|
(677)
|
(684)
|
(700)
|
(703)
|
(687)
|
(681)
|
(691)
|
(727)
|
(593)
|
(655)
|
(630)
|
(706)
|
(745)
|
(748)
|
(765)
|
(839)
|
(924)
|
(904)
|
(866)
|
(889)
|
(936)
|
(1 025)
|
(1 162)
|
(1 286)
|
(1 413)
|
|
Selling, General & Administrative |
(273)
|
(284)
|
(284)
|
(287)
|
(298)
|
(303)
|
(302)
|
(309)
|
(320)
|
(343)
|
(381)
|
(359)
|
(400)
|
(444)
|
(461)
|
(469)
|
(488)
|
(506)
|
(527)
|
(509)
|
(480)
|
(488)
|
(516)
|
(562)
|
(617)
|
(679)
|
(743)
|
|
Depreciation & Amortization |
(32)
|
(31)
|
(31)
|
(33)
|
(34)
|
(33)
|
(33)
|
(36)
|
(38)
|
(42)
|
(47)
|
(51)
|
(57)
|
(66)
|
(73)
|
(73)
|
(76)
|
(101)
|
(123)
|
(125)
|
(125)
|
(125)
|
(132)
|
(139)
|
(149)
|
(163)
|
(193)
|
|
Other Operating Expenses |
(330)
|
(350)
|
(362)
|
(364)
|
(368)
|
(367)
|
(352)
|
(336)
|
(333)
|
(342)
|
(165)
|
(245)
|
(173)
|
(196)
|
(211)
|
(206)
|
(201)
|
(232)
|
(274)
|
(270)
|
(261)
|
(276)
|
(288)
|
(324)
|
(396)
|
(444)
|
(477)
|
|
Operating Income |
330
N/A
|
339
+3%
|
355
+5%
|
359
+1%
|
367
+2%
|
356
-3%
|
343
-4%
|
332
-3%
|
343
+3%
|
360
+5%
|
341
-5%
|
337
-1%
|
370
+10%
|
416
+12%
|
429
+3%
|
437
+2%
|
461
+5%
|
495
+7%
|
545
+10%
|
488
-10%
|
455
-7%
|
495
+9%
|
538
+9%
|
601
+12%
|
687
+14%
|
791
+15%
|
901
+14%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||
Interest Income Expense |
(25)
|
(41)
|
(47)
|
(45)
|
(36)
|
(35)
|
(34)
|
(37)
|
(40)
|
(32)
|
(23)
|
(22)
|
(34)
|
(37)
|
(24)
|
(11)
|
(4)
|
(5)
|
(5)
|
(3)
|
(2)
|
(5)
|
(2)
|
(2)
|
(16)
|
(42)
|
(110)
|
|
Non-Reccuring Items |
(100)
|
(63)
|
(7)
|
(10)
|
(25)
|
(32)
|
(28)
|
(27)
|
(30)
|
(31)
|
(23)
|
(33)
|
(26)
|
8
|
(7)
|
(26)
|
(31)
|
(40)
|
(23)
|
(25)
|
(42)
|
(35)
|
(33)
|
(35)
|
(30)
|
(40)
|
(195)
|
|
Total Other Income |
0
|
(3)
|
7
|
8
|
0
|
(5)
|
(7)
|
(7)
|
(6)
|
(4)
|
(15)
|
(18)
|
(16)
|
(15)
|
(15)
|
(16)
|
(22)
|
(20)
|
(18)
|
(20)
|
(21)
|
(15)
|
(9)
|
(20)
|
(36)
|
(53)
|
(62)
|
|
Pre-Tax Income |
205
N/A
|
232
+13%
|
308
+33%
|
312
+1%
|
306
-2%
|
284
-7%
|
274
-4%
|
261
-5%
|
267
+2%
|
293
+10%
|
280
-4%
|
264
-6%
|
294
+11%
|
372
+27%
|
383
+3%
|
384
+0%
|
404
+5%
|
430
+6%
|
499
+16%
|
440
-12%
|
390
-11%
|
440
+13%
|
494
+12%
|
544
+10%
|
605
+11%
|
656
+8%
|
534
-19%
|
|
Net Income | ||||||||||||||||||||||||||||
Tax Provision |
(99)
|
(93)
|
(103)
|
(99)
|
(103)
|
(110)
|
(103)
|
(99)
|
(99)
|
(112)
|
(98)
|
(91)
|
(102)
|
(118)
|
(106)
|
(102)
|
(119)
|
(127)
|
(153)
|
(141)
|
(124)
|
(140)
|
(151)
|
(162)
|
(188)
|
(206)
|
(226)
|
|
Income from Continuing Operations |
106
|
139
|
205
|
213
|
203
|
174
|
171
|
162
|
168
|
181
|
182
|
173
|
192
|
254
|
277
|
282
|
285
|
303
|
346
|
299
|
266
|
300
|
343
|
382
|
417
|
450
|
308
|
|
Income to Minority Interest |
(9)
|
(11)
|
(11)
|
(16)
|
(20)
|
(15)
|
(11)
|
(8)
|
(4)
|
(5)
|
(5)
|
(7)
|
(12)
|
(22)
|
(36)
|
(40)
|
(31)
|
(27)
|
(34)
|
(33)
|
(28)
|
(29)
|
(30)
|
(32)
|
(31)
|
(32)
|
(41)
|
|
Net Income (Common) |
97
N/A
|
128
+32%
|
194
+52%
|
197
+2%
|
183
-7%
|
159
-13%
|
160
+1%
|
154
-4%
|
164
+6%
|
176
+7%
|
177
+1%
|
166
-6%
|
180
+8%
|
232
+29%
|
241
+4%
|
242
+0%
|
254
+5%
|
276
+9%
|
312
+13%
|
266
-15%
|
238
-11%
|
271
+14%
|
313
+15%
|
350
+12%
|
386
+10%
|
418
+8%
|
267
-36%
|
|
EPS (Diluted) |
0.43
N/A
|
0.56
+30%
|
0.84
+50%
|
0.86
+2%
|
0.81
-6%
|
0.7
-14%
|
0.7
N/A
|
0.68
-3%
|
0.72
+6%
|
0.76
+6%
|
0.76
N/A
|
0.72
-5%
|
0.77
+7%
|
0.99
+29%
|
1.03
+4%
|
1.03
N/A
|
1.07
+4%
|
1.15
+7%
|
1.29
+12%
|
1.1
-15%
|
0.97
-12%
|
1.03
+6%
|
1.19
+16%
|
1.32
+11%
|
1.46
+11%
|
1.67
+14%
|
1.01
-40%
|