Sopra Steria Group SA
OTC:SPSAF
Income Statement
Earnings Waterfall
Sopra Steria Group SA
Revenue
|
5.8B
EUR
|
Cost of Revenue
|
-1.1B
EUR
|
Gross Profit
|
4.7B
EUR
|
Operating Expenses
|
-4.3B
EUR
|
Operating Income
|
463.2m
EUR
|
Other Expenses
|
-279.5m
EUR
|
Net Income
|
183.7m
EUR
|
Income Statement
Sopra Steria Group SA
Dec-2004 | Jun-2005 | Dec-2005 | Jun-2006 | Dec-2006 | Jun-2007 | Dec-2007 | Jun-2008 | Dec-2008 | Jun-2009 | Dec-2009 | Jun-2010 | 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 |
630
N/A
|
691
+10%
|
757
+10%
|
839
+11%
|
898
+7%
|
938
+4%
|
1 001
+7%
|
1 068
+7%
|
1 129
+6%
|
1 042
-8%
|
913
-12%
|
926
+1%
|
964
+4%
|
1 019
+6%
|
1 050
+3%
|
1 110
+6%
|
1 217
+10%
|
1 288
+6%
|
1 349
+5%
|
1 410
+5%
|
2 280
+62%
|
3 326
+46%
|
3 584
+8%
|
3 695
+3%
|
3 741
+1%
|
3 754
+0%
|
3 831
+2%
|
3 954
+3%
|
4 095
+4%
|
4 288
+5%
|
4 434
+3%
|
4 394
-1%
|
4 263
-3%
|
4 425
+4%
|
4 683
+6%
|
4 898
+5%
|
5 101
+4%
|
5 398
+6%
|
5 805
+8%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
0
|
(34)
|
(84)
|
(99)
|
(104)
|
(107)
|
(115)
|
(130)
|
(144)
|
(133)
|
(106)
|
(103)
|
(113)
|
(128)
|
(132)
|
(133)
|
(138)
|
(218)
|
(306)
|
(317)
|
(475)
|
(995)
|
(868)
|
(1 099)
|
(931)
|
(1 117)
|
(802)
|
(1 170)
|
(904)
|
(1 273)
|
(963)
|
(1 157)
|
(776)
|
(1 090)
|
(893)
|
(1 271)
|
(974)
|
(1 402)
|
(1 072)
|
|
Gross Profit |
0
N/A
|
326
N/A
|
673
+106%
|
741
+10%
|
794
+7%
|
831
+5%
|
887
+7%
|
937
+6%
|
986
+5%
|
909
-8%
|
807
-11%
|
823
+2%
|
851
+3%
|
891
+5%
|
918
+3%
|
977
+6%
|
1 079
+10%
|
1 070
-1%
|
1 043
-3%
|
1 094
+5%
|
1 805
+65%
|
2 332
+29%
|
2 716
+16%
|
2 597
-4%
|
2 811
+8%
|
2 638
-6%
|
3 029
+15%
|
2 783
-8%
|
3 191
+15%
|
3 015
-6%
|
3 471
+15%
|
3 236
-7%
|
3 487
+8%
|
3 335
-4%
|
3 790
+14%
|
3 627
-4%
|
4 127
+14%
|
3 996
-3%
|
4 733
+18%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(591)
|
(611)
|
(617)
|
(675)
|
(720)
|
(753)
|
(797)
|
(841)
|
(886)
|
(826)
|
(760)
|
(767)
|
(767)
|
(787)
|
(820)
|
(893)
|
(981)
|
(941)
|
(910)
|
(983)
|
(1 630)
|
(2 107)
|
(2 486)
|
(2 360)
|
(2 553)
|
(2 372)
|
(2 749)
|
(2 511)
|
(2 935)
|
(2 723)
|
(3 163)
|
(2 935)
|
(3 221)
|
(3 025)
|
(3 432)
|
(3 242)
|
(3 719)
|
(3 577)
|
(4 270)
|
|
Selling, General & Administrative |
(581)
|
(602)
|
(606)
|
(661)
|
(707)
|
(740)
|
(783)
|
(828)
|
(874)
|
(814)
|
(733)
|
(743)
|
(763)
|
(795)
|
(819)
|
(872)
|
(963)
|
(960)
|
(933)
|
(975)
|
(1 594)
|
(2 055)
|
(2 439)
|
(2 300)
|
(2 494)
|
(2 338)
|
(2 710)
|
(2 454)
|
(2 852)
|
(2 585)
|
(2 983)
|
(2 760)
|
(3 007)
|
(2 815)
|
(3 247)
|
(3 084)
|
(3 574)
|
(3 396)
|
(4 063)
|
|
Depreciation & Amortization |
(10)
|
(9)
|
(9)
|
(10)
|
(10)
|
(11)
|
(12)
|
(12)
|
(13)
|
(13)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(12)
|
(16)
|
(21)
|
(26)
|
(26)
|
(38)
|
(57)
|
(78)
|
(77)
|
(65)
|
(50)
|
(43)
|
(60)
|
(80)
|
(142)
|
(187)
|
(200)
|
(224)
|
(221)
|
(206)
|
(177)
|
(174)
|
(176)
|
(217)
|
|
Other Operating Expenses |
0
|
1
|
(2)
|
(3)
|
(2)
|
(3)
|
(1)
|
(1)
|
1
|
(0)
|
(16)
|
(13)
|
6
|
19
|
9
|
(9)
|
(2)
|
39
|
48
|
18
|
1
|
4
|
30
|
17
|
6
|
15
|
5
|
3
|
(4)
|
4
|
7
|
25
|
10
|
12
|
21
|
19
|
28
|
(4)
|
9
|
|
Operating Income |
39
N/A
|
46
+18%
|
56
+22%
|
66
+18%
|
74
+11%
|
78
+5%
|
90
+16%
|
97
+7%
|
100
+3%
|
83
-17%
|
47
-44%
|
56
+21%
|
84
+49%
|
104
+25%
|
98
-6%
|
84
-14%
|
98
+17%
|
128
+31%
|
132
+3%
|
110
-17%
|
175
+59%
|
224
+28%
|
230
+2%
|
237
+3%
|
258
+9%
|
265
+3%
|
280
+6%
|
273
-3%
|
256
-6%
|
293
+14%
|
308
+5%
|
301
-2%
|
266
-12%
|
310
+17%
|
358
+15%
|
385
+8%
|
408
+6%
|
419
+3%
|
463
+11%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
0
|
(1)
|
(4)
|
(5)
|
(6)
|
(7)
|
(8)
|
(9)
|
(10)
|
(11)
|
(5)
|
(1)
|
(3)
|
(3)
|
(3)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(8)
|
(15)
|
(6)
|
2
|
(7)
|
(1)
|
(6)
|
(4)
|
(15)
|
(9)
|
(21)
|
(13)
|
(13)
|
(18)
|
(8)
|
(29)
|
(24)
|
(39)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(7)
|
(12)
|
(28)
|
(29)
|
(27)
|
(51)
|
(69)
|
(47)
|
(24)
|
(26)
|
(25)
|
(32)
|
(34)
|
(31)
|
(35)
|
(45)
|
(70)
|
(55)
|
(51)
|
(60)
|
(31)
|
(43)
|
(127)
|
|
Gain/Loss on Disposition of Assets |
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
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
(3)
|
(2)
|
(0)
|
(3)
|
(2)
|
4
|
(2)
|
(5)
|
(3)
|
(4)
|
(5)
|
(7)
|
(2)
|
0
|
(1)
|
(1)
|
(3)
|
(2)
|
(3)
|
(5)
|
(13)
|
(18)
|
(16)
|
(14)
|
(10)
|
(4)
|
(6)
|
(11)
|
(11)
|
(10)
|
(8)
|
(4)
|
(6)
|
(8)
|
(4)
|
(6)
|
(1)
|
1
|
(4)
|
|
Pre-Tax Income |
36
N/A
|
43
+19%
|
52
+22%
|
59
+13%
|
66
+13%
|
75
+13%
|
80
+7%
|
84
+4%
|
87
+4%
|
69
-20%
|
37
-46%
|
48
+30%
|
78
+64%
|
102
+30%
|
94
-7%
|
76
-19%
|
83
+9%
|
109
+32%
|
96
-13%
|
70
-26%
|
130
+85%
|
148
+14%
|
130
-13%
|
170
+31%
|
226
+33%
|
228
+1%
|
247
+8%
|
223
-10%
|
207
-7%
|
237
+15%
|
259
+9%
|
231
-11%
|
177
-23%
|
234
+32%
|
285
+22%
|
310
+9%
|
347
+12%
|
353
+2%
|
294
-17%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(11)
|
(14)
|
(17)
|
(17)
|
(22)
|
(27)
|
(25)
|
(25)
|
(28)
|
(23)
|
(16)
|
(22)
|
(30)
|
(34)
|
(36)
|
(34)
|
(34)
|
(32)
|
(33)
|
(33)
|
(34)
|
(45)
|
(47)
|
(66)
|
(81)
|
(67)
|
(74)
|
(78)
|
(82)
|
(82)
|
(87)
|
(77)
|
(60)
|
(81)
|
(94)
|
(92)
|
(83)
|
(83)
|
(112)
|
|
Income from Continuing Operations |
25
|
29
|
35
|
41
|
44
|
48
|
55
|
59
|
58
|
46
|
21
|
26
|
48
|
68
|
58
|
42
|
50
|
77
|
63
|
37
|
96
|
103
|
82
|
104
|
145
|
161
|
173
|
145
|
125
|
156
|
171
|
155
|
117
|
153
|
192
|
218
|
264
|
271
|
182
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(3)
|
(6)
|
(5)
|
(3)
|
(5)
|
(7)
|
(3)
|
(2)
|
(4)
|
(8)
|
(13)
|
(13)
|
(12)
|
(10)
|
(6)
|
(5)
|
(1)
|
(8)
|
(5)
|
|
Equity Earnings Affiliates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
6
|
5
|
6
|
8
|
8
|
6
|
6
|
6
|
7
|
11
|
11
|
8
|
2
|
2
|
4
|
0
|
2
|
2
|
2
|
5
|
2
|
2
|
(15)
|
(15)
|
7
|
|
Net Income (Common) |
25
N/A
|
29
+19%
|
35
+21%
|
41
+17%
|
44
+7%
|
48
+9%
|
55
+15%
|
59
+7%
|
58
-1%
|
44
-24%
|
27
-38%
|
36
+33%
|
75
+106%
|
91
+22%
|
63
-31%
|
47
-25%
|
56
+18%
|
85
+54%
|
71
-16%
|
43
-39%
|
98
+126%
|
103
+5%
|
84
-18%
|
111
+32%
|
150
+35%
|
162
+8%
|
173
+6%
|
145
-16%
|
125
-14%
|
148
+18%
|
160
+9%
|
143
-11%
|
107
-25%
|
148
+39%
|
188
+27%
|
215
+14%
|
248
+15%
|
248
+0%
|
184
-26%
|
|
EPS (Diluted) |
2.26
N/A
|
2.62
+16%
|
3.18
+21%
|
3.52
+11%
|
3.78
+7%
|
4.11
+9%
|
4.79
+17%
|
5.01
+5%
|
4.94
-1%
|
3.77
-24%
|
2.33
-38%
|
3.07
+32%
|
6.33
+106%
|
7.67
+21%
|
5.28
-31%
|
3.9
-26%
|
4.62
+18%
|
7.09
+53%
|
5.92
-17%
|
3.58
-40%
|
6.77
+89%
|
5.19
-23%
|
4.26
-18%
|
5.55
+30%
|
7.49
+35%
|
8.01
+7%
|
8.51
+6%
|
7.15
-16%
|
6.17
-14%
|
7.28
+18%
|
7.88
+8%
|
7.03
-11%
|
5.26
-25%
|
7.31
+39%
|
9.19
+26%
|
10.59
+15%
|
12.13
+15%
|
12.15
+0%
|
8.94
-26%
|