Capgemini SE
PAR:CAP
Income Statement
Earnings Waterfall
Capgemini SE
Revenue
|
22.5B
EUR
|
Cost of Revenue
|
-16.5B
EUR
|
Gross Profit
|
6B
EUR
|
Operating Expenses
|
-3.5B
EUR
|
Operating Income
|
2.6B
EUR
|
Other Expenses
|
-921m
EUR
|
Net Income
|
1.7B
EUR
|
Income Statement
Capgemini SE
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 |
5 754
N/A
|
5 696
-1%
|
6 235
+9%
|
6 742
+8%
|
6 954
+3%
|
7 266
+4%
|
7 700
+6%
|
8 313
+8%
|
8 703
+5%
|
8 680
0%
|
8 710
+0%
|
8 712
+0%
|
8 371
-4%
|
8 206
-2%
|
8 697
+6%
|
9 242
+6%
|
9 693
+5%
|
10 087
+4%
|
10 264
+2%
|
10 147
-1%
|
10 092
-1%
|
10 163
+1%
|
10 573
+4%
|
11 077
+5%
|
11 915
+8%
|
12 564
+5%
|
12 539
0%
|
12 562
+0%
|
12 525
0%
|
12 712
+1%
|
13 197
+4%
|
13 737
+4%
|
14 125
+3%
|
14 699
+4%
|
15 848
+8%
|
16 978
+7%
|
18 160
+7%
|
20 137
+11%
|
21 995
+9%
|
22 733
+3%
|
22 522
-1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
0
|
(2 201)
|
(4 712)
|
(5 216)
|
(5 377)
|
(5 587)
|
(5 920)
|
(6 339)
|
(6 518)
|
(6 455)
|
(6 478)
|
(6 552)
|
(6 366)
|
(6 261)
|
(6 631)
|
(7 070)
|
(7 425)
|
(7 754)
|
(7 879)
|
(7 739)
|
(7 636)
|
(7 636)
|
(7 960)
|
(8 300)
|
(8 838)
|
(9 236)
|
(9 183)
|
(9 164)
|
(9 141)
|
(9 301)
|
(9 627)
|
(9 985)
|
(10 274)
|
(10 785)
|
(11 712)
|
(12 513)
|
(13 368)
|
(14 846)
|
(16 163)
|
(16 706)
|
(16 474)
|
|
Gross Profit |
0
N/A
|
764
N/A
|
1 523
+99%
|
1 526
+0%
|
1 577
+3%
|
1 679
+6%
|
1 780
+6%
|
1 974
+11%
|
2 185
+11%
|
2 225
+2%
|
2 232
+0%
|
2 160
-3%
|
2 005
-7%
|
1 945
-3%
|
2 066
+6%
|
2 172
+5%
|
2 268
+4%
|
2 333
+3%
|
2 385
+2%
|
2 408
+1%
|
2 456
+2%
|
2 527
+3%
|
2 613
+3%
|
2 777
+6%
|
3 077
+11%
|
3 328
+8%
|
3 356
+1%
|
3 398
+1%
|
3 384
0%
|
3 411
+1%
|
3 570
+5%
|
3 752
+5%
|
3 851
+3%
|
3 914
+2%
|
4 136
+6%
|
4 465
+8%
|
4 792
+7%
|
5 291
+10%
|
5 832
+10%
|
6 027
+3%
|
6 048
+0%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(5 637)
|
(3 484)
|
(1 623)
|
(1 383)
|
(1 363)
|
(1 416)
|
(1 352)
|
(1 467)
|
(1 602)
|
(1 577)
|
(1 543)
|
(1 518)
|
(1 459)
|
(1 434)
|
(1 506)
|
(1 574)
|
(1 592)
|
(1 614)
|
(1 611)
|
(1 615)
|
(1 666)
|
(1 697)
|
(1 687)
|
(1 734)
|
(1 879)
|
(2 042)
|
(2 036)
|
(2 052)
|
(2 032)
|
(2 057)
|
(2 159)
|
(2 246)
|
(2 286)
|
(2 337)
|
(2 378)
|
(2 505)
|
(2 732)
|
(3 012)
|
(3 273)
|
(3 355)
|
(3 464)
|
|
Selling, General & Administrative |
0
|
(809)
|
(1 548)
|
(1 444)
|
(1 352)
|
(1 343)
|
(1 350)
|
(1 458)
|
(1 567)
|
(1 545)
|
(1 510)
|
(1 472)
|
(1 410)
|
(1 392)
|
(1 479)
|
(1 541)
|
(1 555)
|
(1 566)
|
(1 574)
|
(1 583)
|
(1 622)
|
(1 660)
|
(1 679)
|
(1 761)
|
(1 857)
|
(1 965)
|
(1 974)
|
(1 991)
|
(1 962)
|
(1 969)
|
(2 064)
|
(2 164)
|
(2 215)
|
(2 254)
|
(2 362)
|
(2 488)
|
(2 615)
|
(2 868)
|
(3 141)
|
(3 244)
|
(3 338)
|
|
Depreciation & Amortization |
(38)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(19)
|
(37)
|
(33)
|
(30)
|
(25)
|
(20)
|
(19)
|
(45)
|
(71)
|
(68)
|
(66)
|
(65)
|
(63)
|
(75)
|
(82)
|
(73)
|
(70)
|
(113)
|
(137)
|
(122)
|
(131)
|
(136)
|
(131)
|
(123)
|
|
Other Operating Expenses |
(5 599)
|
(2 675)
|
(75)
|
61
|
(11)
|
(73)
|
(2)
|
(9)
|
(35)
|
(32)
|
(33)
|
(46)
|
(49)
|
(42)
|
(27)
|
(33)
|
(37)
|
(29)
|
0
|
1
|
(14)
|
(12)
|
12
|
46
|
23
|
(6)
|
6
|
5
|
(5)
|
(25)
|
(20)
|
0
|
2
|
(13)
|
97
|
120
|
5
|
(13)
|
4
|
20
|
(3)
|
|
Operating Income |
117
N/A
|
11
-91%
|
(100)
N/A
|
143
N/A
|
214
+50%
|
263
+23%
|
428
+63%
|
507
+18%
|
583
+15%
|
648
+11%
|
689
+6%
|
642
-7%
|
546
-15%
|
511
-6%
|
560
+10%
|
598
+7%
|
676
+13%
|
719
+6%
|
774
+8%
|
793
+2%
|
790
0%
|
830
+5%
|
926
+12%
|
1 043
+13%
|
1 198
+15%
|
1 286
+7%
|
1 320
+3%
|
1 346
+2%
|
1 352
+0%
|
1 354
+0%
|
1 411
+4%
|
1 506
+7%
|
1 565
+4%
|
1 577
+1%
|
1 758
+11%
|
1 960
+11%
|
2 060
+5%
|
2 279
+11%
|
2 559
+12%
|
2 672
+4%
|
2 584
-3%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(265)
|
(170)
|
(197)
|
(193)
|
(24)
|
(22)
|
(10)
|
(6)
|
(4)
|
2
|
2
|
(14)
|
(43)
|
(89)
|
(109)
|
(121)
|
(169)
|
(117)
|
(39)
|
(34)
|
(36)
|
(25)
|
(11)
|
(4)
|
(42)
|
(80)
|
(72)
|
(43)
|
(30)
|
(47)
|
(41)
|
(36)
|
(34)
|
(55)
|
(98)
|
(121)
|
(123)
|
(116)
|
(98)
|
(53)
|
(18)
|
|
Non-Reccuring Items |
0
|
(75)
|
0
|
0
|
0
|
(33)
|
(94)
|
(83)
|
(90)
|
(96)
|
(103)
|
(177)
|
(213)
|
(145)
|
(71)
|
(69)
|
(81)
|
(124)
|
(168)
|
(125)
|
(70)
|
(58)
|
(73)
|
(97)
|
(176)
|
(201)
|
(172)
|
(170)
|
(169)
|
(188)
|
(160)
|
(118)
|
(132)
|
(225)
|
(256)
|
(223)
|
(221)
|
(184)
|
(166)
|
(196)
|
(238)
|
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
0
|
(11)
|
(11)
|
2
|
(14)
|
(27)
|
(18)
|
(5)
|
(3)
|
(21)
|
(21)
|
(29)
|
(50)
|
(3)
|
22
|
21
|
64
|
0
|
(88)
|
(83)
|
(66)
|
(58)
|
(59)
|
(73)
|
(76)
|
(59)
|
(74)
|
(69)
|
(42)
|
(36)
|
(39)
|
(44)
|
(45)
|
(49)
|
(49)
|
(47)
|
(36)
|
(29)
|
(31)
|
(27)
|
(24)
|
|
Pre-Tax Income |
(148)
N/A
|
(245)
-66%
|
(308)
-26%
|
(48)
+84%
|
176
N/A
|
181
+3%
|
306
+69%
|
413
+35%
|
486
+18%
|
533
+10%
|
567
+6%
|
422
-26%
|
240
-43%
|
274
+14%
|
402
+47%
|
429
+7%
|
490
+14%
|
478
-2%
|
479
+0%
|
551
+15%
|
618
+12%
|
689
+11%
|
783
+14%
|
869
+11%
|
904
+4%
|
946
+5%
|
1 002
+6%
|
1 064
+6%
|
1 111
+4%
|
1 083
-3%
|
1 171
+8%
|
1 308
+12%
|
1 354
+4%
|
1 248
-8%
|
1 355
+9%
|
1 569
+16%
|
1 680
+7%
|
1 950
+16%
|
2 264
+16%
|
2 396
+6%
|
2 304
-4%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(47)
|
(19)
|
(226)
|
(271)
|
(35)
|
(27)
|
(13)
|
(24)
|
(48)
|
(31)
|
(116)
|
(124)
|
(61)
|
(72)
|
(124)
|
(133)
|
(101)
|
(84)
|
(135)
|
(162)
|
(182)
|
(193)
|
(210)
|
(246)
|
203
|
243
|
(94)
|
(147)
|
(303)
|
(332)
|
(447)
|
(510)
|
(502)
|
(474)
|
(400)
|
(478)
|
(526)
|
(571)
|
(710)
|
(696)
|
(626)
|
|
Income from Continuing Operations |
(195)
|
(264)
|
(534)
|
(319)
|
141
|
154
|
293
|
389
|
438
|
502
|
451
|
298
|
179
|
202
|
278
|
296
|
389
|
394
|
344
|
389
|
436
|
496
|
573
|
623
|
1 107
|
1 189
|
908
|
917
|
808
|
751
|
724
|
798
|
852
|
774
|
955
|
1 091
|
1 154
|
1 379
|
1 554
|
1 700
|
1 678
|
|
Income to Minority Interest |
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
10
|
15
|
18
|
10
|
6
|
7
|
11
|
7
|
7
|
17
|
11
|
13
|
13
|
12
|
8
|
6
|
6
|
4
|
5
|
2
|
(1)
|
(2)
|
(2)
|
(3)
|
(5)
|
(5)
|
|
Equity Earnings Affiliates |
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
1
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
3
|
(4)
|
(6)
|
(9)
|
|
Net Income (Common) |
(197)
N/A
|
(264)
-34%
|
(534)
-102%
|
(319)
+40%
|
141
N/A
|
154
+9%
|
293
+90%
|
390
+33%
|
440
+13%
|
503
+14%
|
451
-10%
|
298
-34%
|
178
-40%
|
201
+13%
|
280
+39%
|
306
+9%
|
404
+32%
|
411
+2%
|
353
-14%
|
395
+12%
|
442
+12%
|
506
+14%
|
580
+15%
|
630
+9%
|
1 124
+78%
|
1 200
+7%
|
921
-23%
|
930
+1%
|
820
-12%
|
759
-7%
|
730
-4%
|
804
+10%
|
856
+6%
|
779
-9%
|
957
+23%
|
1 089
+14%
|
1 157
+6%
|
1 381
+19%
|
1 547
+12%
|
1 689
+9%
|
1 663
-2%
|
|
EPS (Diluted) |
-1.57
N/A
|
-2.01
-28%
|
-4.07
-102%
|
-2.4
+41%
|
0.97
N/A
|
1.05
+8%
|
1.97
+88%
|
2.44
+24%
|
2.77
+14%
|
3.2
+16%
|
2.88
-10%
|
2.06
-28%
|
1.04
-50%
|
1.2
+15%
|
1.4
+17%
|
1.63
+16%
|
2.57
+58%
|
2.39
-7%
|
1.98
-17%
|
2.21
+12%
|
2.44
+10%
|
2.97
+22%
|
3.4
+14%
|
3.58
+5%
|
6.29
+76%
|
6.64
+6%
|
5.14
-23%
|
5.37
+4%
|
4.76
-11%
|
4.42
-7%
|
4.25
-4%
|
4.69
+10%
|
5
+7%
|
4.53
-9%
|
5.55
+23%
|
6.27
+13%
|
6.65
+6%
|
7.83
+18%
|
8.79
+12%
|
9.48
+8%
|
9.37
-1%
|