Elisa Oyj
OMXH:ELISA
Income Statement
Earnings Waterfall
Elisa Oyj
Revenue
|
2.2B
EUR
|
Cost of Revenue
|
-798.1m
EUR
|
Gross Profit
|
1.4B
EUR
|
Operating Expenses
|
-900.7m
EUR
|
Operating Income
|
476.5m
EUR
|
Other Expenses
|
-110m
EUR
|
Net Income
|
366.5m
EUR
|
Income Statement
Elisa Oyj
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
1 568
N/A
|
1 562
0%
|
1 551
-1%
|
1 535
-1%
|
1 534
0%
|
1 540
+0%
|
1 551
+1%
|
1 570
+1%
|
1 579
+1%
|
1 582
+0%
|
1 606
+2%
|
1 636
+2%
|
1 662
+2%
|
1 714
+3%
|
1 749
+2%
|
1 787
+2%
|
1 821
+2%
|
1 834
+1%
|
1 834
N/A
|
1 832
0%
|
1 822
-1%
|
1 816
0%
|
1 827
+1%
|
1 844
+1%
|
1 872
+2%
|
1 881
+0%
|
1 884
+0%
|
1 895
+1%
|
1 908
+1%
|
1 932
+1%
|
1 961
+2%
|
1 998
+2%
|
2 028
+1%
|
2 065
+2%
|
2 102
+2%
|
2 130
+1%
|
2 158
+1%
|
2 169
+1%
|
2 180
+0%
|
2 181
+0%
|
2 175
0%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(624)
|
(622)
|
(614)
|
(606)
|
(601)
|
(595)
|
(598)
|
(609)
|
(609)
|
(609)
|
(615)
|
(626)
|
(639)
|
(662)
|
(681)
|
(696)
|
(709)
|
(715)
|
(710)
|
(704)
|
(695)
|
(687)
|
(686)
|
(693)
|
(704)
|
(702)
|
(706)
|
(714)
|
(724)
|
(738)
|
(751)
|
(763)
|
(771)
|
(789)
|
(809)
|
(821)
|
(836)
|
(831)
|
(828)
|
(818)
|
(798)
|
|
Gross Profit |
944
N/A
|
940
0%
|
937
0%
|
929
-1%
|
933
+0%
|
945
+1%
|
953
+1%
|
961
+1%
|
970
+1%
|
973
+0%
|
991
+2%
|
1 009
+2%
|
1 023
+1%
|
1 052
+3%
|
1 068
+2%
|
1 092
+2%
|
1 112
+2%
|
1 118
+1%
|
1 124
+1%
|
1 127
+0%
|
1 127
0%
|
1 129
+0%
|
1 140
+1%
|
1 150
+1%
|
1 168
+1%
|
1 179
+1%
|
1 178
0%
|
1 181
+0%
|
1 184
+0%
|
1 193
+1%
|
1 210
+1%
|
1 235
+2%
|
1 257
+2%
|
1 276
+2%
|
1 293
+1%
|
1 309
+1%
|
1 322
+1%
|
1 338
+1%
|
1 352
+1%
|
1 363
+1%
|
1 377
+1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(651)
|
(643)
|
(634)
|
(628)
|
(624)
|
(631)
|
(638)
|
(645)
|
(650)
|
(651)
|
(660)
|
(663)
|
(679)
|
(701)
|
(706)
|
(717)
|
(728)
|
(722)
|
(726)
|
(730)
|
(728)
|
(738)
|
(747)
|
(757)
|
(764)
|
(766)
|
(766)
|
(773)
|
(772)
|
(783)
|
(790)
|
(804)
|
(816)
|
(824)
|
(834)
|
(837)
|
(846)
|
(859)
|
(869)
|
(886)
|
(901)
|
|
Selling, General & Administrative |
(271)
|
(269)
|
(261)
|
(248)
|
(249)
|
(255)
|
(260)
|
(266)
|
(266)
|
(268)
|
(272)
|
(275)
|
(282)
|
(291)
|
(296)
|
(304)
|
(312)
|
(312)
|
(314)
|
(311)
|
(313)
|
(316)
|
(320)
|
(320)
|
(324)
|
(324)
|
(324)
|
(326)
|
(333)
|
(350)
|
(356)
|
(374)
|
(380)
|
(379)
|
(387)
|
(395)
|
(403)
|
(412)
|
(420)
|
(417)
|
(429)
|
|
Depreciation & Amortization |
(215)
|
(216)
|
(213)
|
(213)
|
(214)
|
(212)
|
(215)
|
(214)
|
(220)
|
(220)
|
(221)
|
(215)
|
(226)
|
(233)
|
(234)
|
(230)
|
(233)
|
(233)
|
(235)
|
(236)
|
(243)
|
(251)
|
(258)
|
(266)
|
(268)
|
(268)
|
(270)
|
(276)
|
(277)
|
(276)
|
(274)
|
(267)
|
(265)
|
(264)
|
(265)
|
(263)
|
(264)
|
(265)
|
(266)
|
(274)
|
(276)
|
|
Other Operating Expenses |
(165)
|
(158)
|
(159)
|
(168)
|
(161)
|
(164)
|
(163)
|
(165)
|
(164)
|
(163)
|
(168)
|
(173)
|
(171)
|
(177)
|
(177)
|
(183)
|
(183)
|
(177)
|
(177)
|
(182)
|
(172)
|
(172)
|
(170)
|
(171)
|
(172)
|
(174)
|
(172)
|
(171)
|
(162)
|
(157)
|
(161)
|
(164)
|
(172)
|
(181)
|
(182)
|
(179)
|
(179)
|
(181)
|
(182)
|
(194)
|
(196)
|
|
Operating Income |
294
N/A
|
297
+1%
|
303
+2%
|
301
-1%
|
309
+3%
|
315
+2%
|
315
N/A
|
315
+0%
|
320
+2%
|
322
+1%
|
331
+3%
|
347
+5%
|
344
-1%
|
351
+2%
|
361
+3%
|
375
+4%
|
385
+2%
|
397
+3%
|
398
+0%
|
397
0%
|
399
+0%
|
391
-2%
|
393
+1%
|
394
+0%
|
404
+3%
|
413
+2%
|
412
0%
|
408
-1%
|
412
+1%
|
411
0%
|
419
+2%
|
431
+3%
|
440
+2%
|
452
+3%
|
460
+2%
|
472
+3%
|
475
+1%
|
480
+1%
|
483
+1%
|
477
-1%
|
477
0%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(28)
|
(28)
|
(29)
|
(25)
|
(24)
|
(23)
|
(23)
|
(20)
|
(23)
|
(24)
|
(23)
|
(21)
|
(17)
|
29
|
30
|
27
|
24
|
(22)
|
(23)
|
(22)
|
(25)
|
(24)
|
(25)
|
(17)
|
(20)
|
(19)
|
(16)
|
(9)
|
(9)
|
(8)
|
(8)
|
(10)
|
(13)
|
(13)
|
(14)
|
(12)
|
(15)
|
(18)
|
(20)
|
(23)
|
(27)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
4
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
5
|
0
|
|
Total Other Income |
(2)
|
(1)
|
(1)
|
(2)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
1
|
(0)
|
(0)
|
(1)
|
(2)
|
(0)
|
(0)
|
(0)
|
(1)
|
0
|
(2)
|
0
|
(6)
|
0
|
(0)
|
(0)
|
(2)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(1)
|
0
|
|
Pre-Tax Income |
265
N/A
|
269
+1%
|
274
+2%
|
278
+1%
|
285
+3%
|
292
+2%
|
292
N/A
|
291
-1%
|
297
+2%
|
298
+0%
|
308
+3%
|
320
+4%
|
327
+2%
|
380
+16%
|
391
+3%
|
403
+3%
|
408
+1%
|
375
-8%
|
375
+0%
|
381
+2%
|
374
-2%
|
366
-2%
|
369
+1%
|
372
+1%
|
384
+3%
|
394
+2%
|
395
+0%
|
398
+1%
|
403
+1%
|
403
0%
|
412
+2%
|
418
+2%
|
428
+2%
|
440
+3%
|
446
+1%
|
456
+2%
|
460
+1%
|
462
+0%
|
463
+0%
|
458
-1%
|
450
-2%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(58)
|
(55)
|
(52)
|
(55)
|
(54)
|
(55)
|
(55)
|
(47)
|
(49)
|
(51)
|
(53)
|
(63)
|
(64)
|
(65)
|
(67)
|
(67)
|
(66)
|
(67)
|
(67)
|
(65)
|
(64)
|
(62)
|
(66)
|
(69)
|
(72)
|
(73)
|
(71)
|
(70)
|
(71)
|
(71)
|
(72)
|
(75)
|
(78)
|
(80)
|
(83)
|
(83)
|
(84)
|
(84)
|
(86)
|
(84)
|
(85)
|
|
Income from Continuing Operations |
207
|
214
|
222
|
223
|
231
|
237
|
238
|
244
|
248
|
248
|
255
|
257
|
263
|
315
|
324
|
337
|
342
|
308
|
308
|
316
|
310
|
304
|
303
|
303
|
312
|
320
|
325
|
328
|
332
|
332
|
340
|
344
|
350
|
359
|
363
|
373
|
376
|
377
|
377
|
374
|
365
|
|
Income to Minority Interest |
1
|
2
|
3
|
2
|
1
|
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
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
|
Net Income (Common) |
208
N/A
|
216
+4%
|
225
+4%
|
225
N/A
|
232
+3%
|
238
+2%
|
237
0%
|
243
+2%
|
247
+2%
|
247
0%
|
254
+3%
|
257
+1%
|
263
+2%
|
315
+20%
|
324
+3%
|
337
+4%
|
343
+2%
|
308
-10%
|
308
+0%
|
316
+2%
|
310
-2%
|
304
-2%
|
303
0%
|
303
0%
|
312
+3%
|
320
+3%
|
325
+1%
|
328
+1%
|
332
+1%
|
332
+0%
|
340
+2%
|
344
+1%
|
350
+2%
|
360
+3%
|
364
+1%
|
374
+3%
|
378
+1%
|
378
+0%
|
378
0%
|
375
-1%
|
367
-2%
|
|
EPS (Diluted) |
1.32
N/A
|
1.37
+4%
|
1.42
+4%
|
1.41
-1%
|
1.46
+4%
|
1.49
+2%
|
1.49
N/A
|
1.52
+2%
|
1.55
+2%
|
1.55
N/A
|
1.59
+3%
|
1.61
+1%
|
1.65
+2%
|
1.97
+19%
|
2.03
+3%
|
2.11
+4%
|
2.15
+2%
|
1.94
-10%
|
1.94
N/A
|
1.98
+2%
|
1.94
-2%
|
1.9
-2%
|
1.9
N/A
|
1.9
N/A
|
1.95
+3%
|
2
+3%
|
2.03
+1%
|
2.05
+1%
|
2.07
+1%
|
2.07
N/A
|
2.12
+2%
|
2.15
+1%
|
2.18
+1%
|
2.24
+3%
|
2.27
+1%
|
2.33
+3%
|
2.35
+1%
|
2.36
+0%
|
2.35
0%
|
2.34
0%
|
2.28
-3%
|