Veolia Environnement SA
OTC:VEOEF
Income Statement
Earnings Waterfall
Veolia Environnement SA
Revenue
|
45.4B
EUR
|
Cost of Revenue
|
-37.5B
EUR
|
Gross Profit
|
7.8B
EUR
|
Operating Expenses
|
-4.7B
EUR
|
Operating Income
|
3.1B
EUR
|
Other Expenses
|
-2.2B
EUR
|
Net Income
|
937m
EUR
|
Income Statement
Veolia Environnement SA
Dec-2003 | Jun-2004 | 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 |
28 603
N/A
|
25 561
-11%
|
22 500
-12%
|
23 801
+6%
|
25 570
+7%
|
27 204
+6%
|
27 941
+3%
|
29 462
+5%
|
32 628
+11%
|
34 732
+6%
|
35 846
+3%
|
35 670
0%
|
33 952
-5%
|
30 669
-10%
|
28 764
-6%
|
28 962
+1%
|
22 482
-22%
|
19 627
-13%
|
23 239
+18%
|
22 864
-2%
|
22 820
0%
|
23 228
+2%
|
23 880
+3%
|
24 715
+3%
|
24 965
+1%
|
24 482
-2%
|
24 187
-1%
|
24 538
+1%
|
24 818
+1%
|
25 220
+2%
|
25 951
+3%
|
26 687
+3%
|
27 189
+2%
|
26 277
-3%
|
26 010
-1%
|
27 243
+5%
|
28 508
+5%
|
35 059
+23%
|
42 885
+22%
|
45 445
+6%
|
45 351
0%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(23 726)
|
(21 095)
|
(18 346)
|
(19 444)
|
(20 870)
|
(22 135)
|
(22 582)
|
(23 907)
|
(26 930)
|
(28 660)
|
(30 115)
|
(30 090)
|
(28 116)
|
(25 065)
|
(23 255)
|
(24 258)
|
(18 881)
|
(16 127)
|
(19 563)
|
(19 288)
|
(19 446)
|
(19 736)
|
(19 600)
|
(20 497)
|
(20 433)
|
(20 216)
|
(19 716)
|
(20 259)
|
(20 329)
|
(20 691)
|
(21 384)
|
(22 074)
|
(22 547)
|
(22 167)
|
(21 861)
|
(22 620)
|
(23 906)
|
(29 297)
|
(35 740)
|
(37 914)
|
(37 549)
|
|
Gross Profit |
4 877
N/A
|
4 466
-8%
|
4 154
-7%
|
4 357
+5%
|
4 701
+8%
|
5 069
+8%
|
5 359
+6%
|
5 555
+4%
|
5 699
+3%
|
6 072
+7%
|
5 731
-6%
|
5 580
-3%
|
5 836
+5%
|
5 604
-4%
|
5 509
-2%
|
4 703
-15%
|
3 601
-23%
|
3 499
-3%
|
3 676
+5%
|
3 577
-3%
|
3 374
-6%
|
3 493
+4%
|
4 280
+23%
|
4 218
-1%
|
4 532
+7%
|
4 267
-6%
|
4 471
+5%
|
4 279
-4%
|
4 490
+5%
|
4 529
+1%
|
4 568
+1%
|
4 613
+1%
|
4 641
+1%
|
4 110
-11%
|
4 149
+1%
|
4 623
+11%
|
4 602
0%
|
5 761
+25%
|
7 146
+24%
|
7 531
+5%
|
7 802
+4%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(5 551)
|
(3 052)
|
(2 673)
|
(2 706)
|
(2 808)
|
(3 007)
|
(3 235)
|
(3 288)
|
(3 202)
|
(3 555)
|
(3 798)
|
(3 943)
|
(4 038)
|
(3 850)
|
(3 707)
|
(3 676)
|
(3 029)
|
(2 732)
|
(2 965)
|
(2 887)
|
(2 904)
|
(2 975)
|
(2 953)
|
(3 545)
|
(2 984)
|
(3 221)
|
(2 852)
|
(2 954)
|
(2 894)
|
(2 859)
|
(2 824)
|
(2 808)
|
(2 899)
|
(2 889)
|
(2 928)
|
(3 054)
|
(3 332)
|
(3 926)
|
(4 668)
|
(4 753)
|
(4 687)
|
|
Selling, General & Administrative |
(3 208)
|
(2 916)
|
(2 676)
|
(2 753)
|
(2 873)
|
(3 026)
|
(3 276)
|
(3 304)
|
(3 308)
|
(3 663)
|
(3 847)
|
(3 979)
|
(4 050)
|
(3 862)
|
(3 714)
|
(3 685)
|
(3 085)
|
(2 782)
|
(3 070)
|
(2 996)
|
(3 018)
|
(2 999)
|
(2 953)
|
(3 043)
|
(2 980)
|
(2 910)
|
(2 835)
|
(2 803)
|
(2 819)
|
(2 806)
|
(2 778)
|
(2 787)
|
(2 789)
|
(2 726)
|
(2 739)
|
(2 814)
|
(2 944)
|
(3 507)
|
(4 224)
|
(4 395)
|
(4 390)
|
|
Depreciation & Amortization |
(2 425)
|
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 |
82
|
(136)
|
3
|
47
|
66
|
19
|
40
|
16
|
107
|
108
|
49
|
37
|
12
|
12
|
8
|
9
|
56
|
50
|
105
|
109
|
114
|
24
|
0
|
(502)
|
(4)
|
(311)
|
(17)
|
(151)
|
(76)
|
(53)
|
(46)
|
(21)
|
(110)
|
(163)
|
(189)
|
(240)
|
(388)
|
(419)
|
(444)
|
(358)
|
(297)
|
|
Operating Income |
(674)
N/A
|
1 414
N/A
|
1 481
+5%
|
1 651
+11%
|
1 893
+15%
|
2 062
+9%
|
2 124
+3%
|
2 267
+7%
|
2 497
+10%
|
2 517
+1%
|
1 934
-23%
|
1 637
-15%
|
1 798
+10%
|
1 754
-2%
|
1 803
+3%
|
1 027
-43%
|
572
-44%
|
768
+34%
|
711
-7%
|
690
-3%
|
469
-32%
|
518
+10%
|
1 327
+156%
|
673
-49%
|
1 548
+130%
|
1 045
-32%
|
1 619
+55%
|
1 326
-18%
|
1 596
+20%
|
1 670
+5%
|
1 744
+4%
|
1 805
+3%
|
1 742
-3%
|
1 221
-30%
|
1 220
0%
|
1 569
+29%
|
1 270
-19%
|
1 835
+44%
|
2 477
+35%
|
2 778
+12%
|
3 115
+12%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(624)
|
(644)
|
(732)
|
(731)
|
(711)
|
(707)
|
(702)
|
(764)
|
(817)
|
(849)
|
(916)
|
(869)
|
(768)
|
(779)
|
(759)
|
(728)
|
(604)
|
(582)
|
(679)
|
(541)
|
(361)
|
(284)
|
137
|
156
|
(229)
|
(269)
|
(218)
|
(248)
|
(269)
|
(291)
|
(359)
|
(353)
|
(40)
|
(104)
|
(324)
|
(110)
|
(145)
|
(506)
|
(556)
|
(596)
|
(810)
|
|
Non-Reccuring Items |
(93)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
16
|
184
|
317
|
180
|
34
|
0
|
(3)
|
0
|
13
|
0
|
0
|
(906)
|
0
|
(445)
|
0
|
(520)
|
(248)
|
(467)
|
(400)
|
(400)
|
(413)
|
(407)
|
(373)
|
(411)
|
(321)
|
(57)
|
(189)
|
(271)
|
(297)
|
(391)
|
|
Total Other Income |
(189)
|
52
|
46
|
5
|
28
|
(21)
|
(32)
|
(23)
|
1
|
7
|
(38)
|
(62)
|
(105)
|
(108)
|
(103)
|
(99)
|
(71)
|
(19)
|
74
|
64
|
(17)
|
(17)
|
(57)
|
(101)
|
(185)
|
(211)
|
(206)
|
(209)
|
(149)
|
(141)
|
(131)
|
(133)
|
(124)
|
(114)
|
(120)
|
(147)
|
(167)
|
(226)
|
(154)
|
23
|
(45)
|
|
Pre-Tax Income |
(1 579)
N/A
|
822
N/A
|
795
-3%
|
925
+16%
|
1 210
+31%
|
1 335
+10%
|
1 391
+4%
|
1 480
+6%
|
1 681
+14%
|
1 675
0%
|
980
-42%
|
722
-26%
|
1 109
+54%
|
1 184
+7%
|
1 121
-5%
|
235
-79%
|
(103)
N/A
|
164
N/A
|
106
-35%
|
225
+113%
|
91
-59%
|
217
+138%
|
501
+131%
|
728
+45%
|
689
-5%
|
566
-18%
|
676
+19%
|
620
-8%
|
711
+15%
|
838
+18%
|
853
+2%
|
906
+6%
|
1 171
+29%
|
630
-46%
|
365
-42%
|
991
+171%
|
901
-9%
|
915
+2%
|
1 496
+63%
|
1 908
+28%
|
1 869
-2%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(274)
|
(322)
|
(184)
|
(235)
|
(422)
|
(440)
|
(409)
|
(390)
|
(420)
|
(407)
|
(460)
|
(437)
|
(239)
|
(224)
|
(319)
|
(428)
|
(439)
|
(230)
|
(53)
|
(47)
|
(119)
|
(144)
|
(165)
|
(188)
|
(197)
|
(198)
|
(191)
|
(172)
|
(217)
|
(235)
|
(199)
|
(174)
|
(299)
|
(255)
|
(137)
|
(300)
|
(346)
|
(362)
|
(420)
|
(482)
|
(511)
|
|
Income from Continuing Operations |
(1 854)
|
500
|
611
|
690
|
788
|
895
|
982
|
1 090
|
1 261
|
1 269
|
520
|
285
|
870
|
961
|
802
|
(193)
|
(542)
|
(66)
|
53
|
179
|
(28)
|
73
|
336
|
540
|
492
|
368
|
485
|
448
|
494
|
603
|
654
|
732
|
873
|
375
|
228
|
691
|
555
|
554
|
1 076
|
1 426
|
1 358
|
|
Income to Minority Interest |
(246)
|
(223)
|
(138)
|
(156)
|
(173)
|
(200)
|
(236)
|
(245)
|
(327)
|
(334)
|
(304)
|
(280)
|
(258)
|
(303)
|
(291)
|
(155)
|
(58)
|
(50)
|
(36)
|
(92)
|
(108)
|
(79)
|
(84)
|
(110)
|
(101)
|
(93)
|
(103)
|
(107)
|
(138)
|
(147)
|
(167)
|
(168)
|
(136)
|
(114)
|
(120)
|
(149)
|
(151)
|
(216)
|
(282)
|
(340)
|
(397)
|
|
Equity Earnings Affiliates |
44
|
33
|
24
|
15
|
7
|
5
|
6
|
13
|
17
|
15
|
18
|
16
|
(1)
|
(1)
|
18
|
16
|
(471)
|
(477)
|
(45)
|
(45)
|
(52)
|
(47)
|
12
|
33
|
46
|
43
|
27
|
19
|
23
|
9
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
(2 055)
N/A
|
395
N/A
|
392
-1%
|
359
-8%
|
622
+73%
|
750
+21%
|
759
+1%
|
807
+6%
|
928
+15%
|
935
+1%
|
405
-57%
|
125
-69%
|
584
+368%
|
738
+26%
|
559
-24%
|
117
-79%
|
(488)
N/A
|
(259)
+47%
|
404
N/A
|
229
-43%
|
(170)
N/A
|
(94)
+45%
|
174
N/A
|
392
+125%
|
366
-7%
|
268
-27%
|
383
+43%
|
331
-14%
|
330
0%
|
425
+29%
|
374
-12%
|
480
+28%
|
625
+30%
|
156
-75%
|
89
-43%
|
527
+493%
|
404
-23%
|
340
-16%
|
716
+111%
|
1 003
+40%
|
937
-7%
|
|
EPS (Diluted) |
-4.68
N/A
|
0.87
N/A
|
0.87
N/A
|
0.8
-8%
|
1.39
+74%
|
1.66
+19%
|
1.68
+1%
|
1.77
+5%
|
1.79
+1%
|
1.81
+1%
|
0.78
-57%
|
0.25
-68%
|
1.17
+368%
|
1.48
+26%
|
1.11
-25%
|
0.23
-79%
|
-0.92
N/A
|
-0.49
+47%
|
0.76
N/A
|
0.43
-43%
|
-0.3
N/A
|
-0.16
+47%
|
0.3
N/A
|
0.68
+127%
|
0.64
-6%
|
0.45
-30%
|
0.64
+42%
|
0.36
-44%
|
0.55
+53%
|
0.5
-9%
|
0.62
+24%
|
0.79
+27%
|
1.04
+32%
|
0.27
-74%
|
0.15
-44%
|
0.89
+493%
|
0.65
-27%
|
0.48
-26%
|
1
+108%
|
1.37
+37%
|
1.28
-7%
|