Arcadis NV
OTC:ARCVF
Income Statement
Earnings Waterfall
Arcadis NV
Revenue
|
3.8B
EUR
|
Operating Expenses
|
-3.5B
EUR
|
Operating Income
|
303m
EUR
|
Other Expenses
|
-143m
EUR
|
Net Income
|
160m
EUR
|
Income Statement
Arcadis NV
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 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
822
N/A
|
838
+2%
|
869
+4%
|
901
+4%
|
958
+6%
|
1 005
+5%
|
1 044
+4%
|
1 097
+5%
|
1 121
+2%
|
1 162
+4%
|
1 176
+1%
|
1 173
0%
|
1 208
+3%
|
1 218
+1%
|
1 253
+3%
|
1 319
+5%
|
1 347
+2%
|
1 375
+2%
|
1 397
+2%
|
1 398
+0%
|
1 392
0%
|
1 443
+4%
|
1 539
+7%
|
1 648
+7%
|
1 786
+8%
|
1 871
+5%
|
1 894
+1%
|
1 915
+1%
|
1 912
0%
|
1 893
-1%
|
2 440
+29%
|
2 513
+3%
|
2 577
+3%
|
2 588
+0%
|
2 494
-4%
|
2 483
0%
|
2 565
+3%
|
2 706
+6%
|
3 019
+12%
|
3 487
+16%
|
3 759
+8%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(754)
|
(767)
|
(792)
|
(820)
|
(870)
|
(910)
|
(945)
|
(994)
|
(1 013)
|
(1 042)
|
(1 055)
|
(1 051)
|
(1 086)
|
(1 103)
|
(1 137)
|
(1 201)
|
(1 222)
|
(1 245)
|
(1 264)
|
(1 253)
|
(1 249)
|
(1 304)
|
(1 396)
|
(1 518)
|
(1 649)
|
(1 721)
|
(1 743)
|
(1 761)
|
(1 753)
|
(1 741)
|
(2 302)
|
(2 360)
|
(2 400)
|
(2 411)
|
(2 294)
|
(2 261)
|
(2 337)
|
(2 463)
|
(2 776)
|
(3 250)
|
(3 456)
|
|
Selling, General & Administrative |
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
|
(1 377)
|
0
|
0
|
0
|
(1 413)
|
(2 200)
|
(1 954)
|
(2 229)
|
(2 012)
|
(2 120)
|
(1 920)
|
(2 203)
|
(2 117)
|
(2 616)
|
(2 729)
|
(3 251)
|
|
Depreciation & Amortization |
(26)
|
(26)
|
(26)
|
(26)
|
(30)
|
(33)
|
(34)
|
(37)
|
(36)
|
(36)
|
(35)
|
(32)
|
(34)
|
(32)
|
(33)
|
(35)
|
(34)
|
(34)
|
(33)
|
(32)
|
(32)
|
(33)
|
(35)
|
(39)
|
(44)
|
(47)
|
(49)
|
(49)
|
(50)
|
(51)
|
(65)
|
(99)
|
(133)
|
(137)
|
(138)
|
(126)
|
(112)
|
(106)
|
(126)
|
(145)
|
(174)
|
|
Other Operating Expenses |
(728)
|
(741)
|
(766)
|
(794)
|
(841)
|
(877)
|
(911)
|
(956)
|
(977)
|
(1 007)
|
(1 020)
|
(1 019)
|
(1 053)
|
(1 072)
|
(1 104)
|
(1 166)
|
(1 188)
|
(1 212)
|
(1 231)
|
(1 221)
|
(1 218)
|
(1 271)
|
(1 361)
|
(1 478)
|
(1 605)
|
(296)
|
(1 694)
|
(1 712)
|
(1 704)
|
(278)
|
(37)
|
(307)
|
(37)
|
(262)
|
(36)
|
(215)
|
(22)
|
(241)
|
(34)
|
(376)
|
(31)
|
|
Operating Income |
68
N/A
|
71
+4%
|
77
+9%
|
81
+6%
|
87
+7%
|
95
+9%
|
100
+5%
|
104
+4%
|
108
+4%
|
120
+11%
|
121
+1%
|
123
+1%
|
121
-1%
|
114
-6%
|
115
+1%
|
118
+2%
|
125
+6%
|
130
+4%
|
134
+3%
|
145
+9%
|
143
-2%
|
139
-3%
|
143
+3%
|
130
-9%
|
137
+5%
|
151
+10%
|
151
+0%
|
154
+2%
|
158
+3%
|
151
-4%
|
138
-9%
|
154
+11%
|
177
+15%
|
177
0%
|
199
+13%
|
222
+11%
|
228
+2%
|
243
+7%
|
243
+0%
|
237
-3%
|
303
+28%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(2)
|
(4)
|
(4)
|
(5)
|
(8)
|
(9)
|
(14)
|
(12)
|
(17)
|
(24)
|
(12)
|
(15)
|
(8)
|
(4)
|
(12)
|
(15)
|
(17)
|
(18)
|
(18)
|
(21)
|
(23)
|
(23)
|
(24)
|
(22)
|
(22)
|
(24)
|
(24)
|
(22)
|
(19)
|
(13)
|
(40)
|
(39)
|
(38)
|
(35)
|
(26)
|
(23)
|
(8)
|
(1)
|
(24)
|
(44)
|
(65)
|
|
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
|
(93)
|
(99)
|
(85)
|
(61)
|
(100)
|
(114)
|
(0)
|
0
|
(30)
|
0
|
(20)
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(2)
|
(2)
|
0
|
0
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(1)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
2
|
0
|
5
|
|
Pre-Tax Income |
66
N/A
|
67
+1%
|
73
+8%
|
76
+5%
|
79
+4%
|
86
+9%
|
86
-1%
|
92
+7%
|
91
-1%
|
96
+6%
|
109
+13%
|
108
-1%
|
113
+5%
|
111
-2%
|
103
-7%
|
103
0%
|
108
+5%
|
112
+4%
|
115
+3%
|
124
+8%
|
120
-3%
|
116
-3%
|
119
+2%
|
108
-9%
|
115
+7%
|
126
+10%
|
127
+0%
|
132
+4%
|
139
+5%
|
139
0%
|
5
-97%
|
15
+218%
|
55
+269%
|
81
+48%
|
73
-10%
|
85
+15%
|
220
+160%
|
242
+10%
|
190
-21%
|
193
+1%
|
223
+15%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(21)
|
(20)
|
(22)
|
(23)
|
(24)
|
(28)
|
(28)
|
(30)
|
(30)
|
(33)
|
(38)
|
(38)
|
(41)
|
(37)
|
(34)
|
(33)
|
(33)
|
(35)
|
(35)
|
(34)
|
(32)
|
(32)
|
(33)
|
(33)
|
(34)
|
(36)
|
(36)
|
(37)
|
(41)
|
(39)
|
(30)
|
(39)
|
(40)
|
(41)
|
(55)
|
(51)
|
(52)
|
(65)
|
(59)
|
(69)
|
(63)
|
|
Income from Continuing Operations |
45
|
47
|
51
|
54
|
55
|
58
|
57
|
62
|
61
|
63
|
71
|
70
|
72
|
74
|
70
|
70
|
75
|
77
|
81
|
91
|
88
|
84
|
86
|
75
|
82
|
90
|
91
|
94
|
98
|
99
|
(26)
|
(24)
|
15
|
40
|
18
|
33
|
168
|
176
|
131
|
124
|
160
|
|
Income to Minority Interest |
(3)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(3)
|
(3)
|
(6)
|
(5)
|
(4)
|
(4)
|
(1)
|
(1)
|
(1)
|
(2)
|
(4)
|
(5)
|
(9)
|
(7)
|
(4)
|
(3)
|
1
|
0
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(1)
|
(2)
|
(3)
|
(2)
|
1
|
1
|
(0)
|
0
|
1
|
1
|
0
|
|
Equity Earnings Affiliates |
1
|
(1)
|
(1)
|
(1)
|
(1)
|
(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
|
|
Net Income (Common) |
43
N/A
|
45
+5%
|
48
+6%
|
50
+5%
|
52
+3%
|
55
+6%
|
55
N/A
|
59
+7%
|
58
-2%
|
57
-1%
|
66
+15%
|
66
-1%
|
68
+4%
|
73
+7%
|
69
-6%
|
69
+1%
|
73
+6%
|
74
+1%
|
76
+2%
|
82
+8%
|
82
-1%
|
80
-2%
|
84
+5%
|
76
-9%
|
82
+7%
|
89
+9%
|
89
+0%
|
93
+4%
|
96
+3%
|
97
+1%
|
(27)
N/A
|
(26)
+3%
|
12
N/A
|
40
+224%
|
19
-53%
|
77
+307%
|
168
+118%
|
176
+5%
|
132
-25%
|
125
-5%
|
160
+28%
|
|
EPS (Diluted) |
0.69
N/A
|
0.65
-6%
|
0.77
+18%
|
0.8
+4%
|
0.84
+5%
|
0.8
-5%
|
0.9
+13%
|
0.96
+7%
|
0.95
-1%
|
0.94
-1%
|
1.09
+16%
|
1.09
N/A
|
1.03
-6%
|
1.09
+6%
|
1.03
-6%
|
1.04
+1%
|
1.1
+6%
|
1.11
+1%
|
1.14
+3%
|
1.25
+10%
|
1.24
-1%
|
1.16
-6%
|
1.21
+4%
|
1.01
-17%
|
1.17
+16%
|
1.26
+8%
|
1.28
+2%
|
1.16
-9%
|
1.32
+14%
|
1.33
+1%
|
-0.31
N/A
|
-0.3
+3%
|
0.14
N/A
|
0.42
+200%
|
0.21
-50%
|
0.85
+305%
|
1.87
+120%
|
1.97
+5%
|
1.47
-25%
|
1.39
-5%
|
1.78
+28%
|