Elis SA
PAR:ELIS
Income Statement
Earnings Waterfall
Elis SA
Revenue
|
4.3B
EUR
|
Cost of Revenue
|
-2.9B
EUR
|
Gross Profit
|
1.4B
EUR
|
Operating Expenses
|
-908.9m
EUR
|
Operating Income
|
507.2m
EUR
|
Other Expenses
|
-244.7m
EUR
|
Net Income
|
262.5m
EUR
|
Income Statement
Elis SA
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 |
1 331
N/A
|
1 369
+3%
|
1 415
+3%
|
1 463
+3%
|
1 513
+3%
|
1 628
+8%
|
2 194
+35%
|
2 882
+31%
|
3 133
+9%
|
3 203
+2%
|
3 282
+2%
|
3 030
-8%
|
2 806
-7%
|
2 830
+1%
|
3 048
+8%
|
3 457
+13%
|
3 821
+11%
|
4 138
+8%
|
4 309
+4%
|
|
Gross Profit | ||||||||||||||||||||
Cost of Revenue |
(905)
|
(948)
|
(984)
|
(1 017)
|
(1 056)
|
(1 147)
|
(1 553)
|
(2 031)
|
(2 200)
|
(2 251)
|
(2 301)
|
(2 165)
|
(1 971)
|
(1 951)
|
(2 116)
|
(2 386)
|
(2 652)
|
(2 829)
|
(2 893)
|
|
Gross Profit |
426
N/A
|
421
-1%
|
432
+2%
|
446
+3%
|
457
+3%
|
481
+5%
|
641
+33%
|
851
+33%
|
933
+10%
|
952
+2%
|
981
+3%
|
865
-12%
|
835
-3%
|
879
+5%
|
932
+6%
|
1 071
+15%
|
1 169
+9%
|
1 310
+12%
|
1 416
+8%
|
|
Operating Income | ||||||||||||||||||||
Operating Expenses |
(278)
|
(278)
|
(280)
|
(289)
|
(299)
|
(322)
|
(448)
|
(610)
|
(646)
|
(656)
|
(631)
|
(616)
|
(655)
|
(680)
|
(661)
|
(691)
|
(728)
|
(805)
|
(909)
|
|
Selling, General & Administrative |
(217)
|
(226)
|
(228)
|
(236)
|
(251)
|
(268)
|
(352)
|
(476)
|
(520)
|
(523)
|
(540)
|
(514)
|
(545)
|
(587)
|
(582)
|
(616)
|
(655)
|
(706)
|
(763)
|
|
Depreciation & Amortization |
(41)
|
(43)
|
(46)
|
(46)
|
(46)
|
(48)
|
(79)
|
(116)
|
(113)
|
(124)
|
(88)
|
(93)
|
(94)
|
(87)
|
(81)
|
(82)
|
(80)
|
(81)
|
(85)
|
|
Other Operating Expenses |
(20)
|
(10)
|
(6)
|
(6)
|
(3)
|
(6)
|
(17)
|
(19)
|
(13)
|
(9)
|
(3)
|
(9)
|
(16)
|
(6)
|
2
|
7
|
7
|
(18)
|
(61)
|
|
Operating Income |
148
N/A
|
144
-3%
|
152
+6%
|
157
+4%
|
158
+0%
|
159
+1%
|
193
+21%
|
241
+25%
|
288
+19%
|
296
+3%
|
350
+18%
|
249
-29%
|
180
-28%
|
199
+10%
|
271
+36%
|
379
+40%
|
441
+16%
|
505
+15%
|
507
+0%
|
|
Pre-Tax Income | ||||||||||||||||||||
Interest Income Expense |
(152)
|
(149)
|
(102)
|
(53)
|
(55)
|
(58)
|
(63)
|
(91)
|
(109)
|
(125)
|
(149)
|
(121)
|
(89)
|
(86)
|
(91)
|
(80)
|
(96)
|
(122)
|
(129)
|
|
Non-Reccuring Items |
(7)
|
(26)
|
(40)
|
(17)
|
29
|
21
|
(77)
|
(107)
|
(42)
|
(3)
|
(15)
|
(52)
|
(62)
|
(30)
|
(10)
|
(68)
|
(69)
|
(12)
|
(10)
|
|
Total Other Income |
2
|
(66)
|
(69)
|
(0)
|
(1)
|
3
|
4
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
1
|
1
|
0
|
2
|
10
|
8
|
5
|
|
Pre-Tax Income |
(9)
N/A
|
(98)
-1 002%
|
(59)
+40%
|
87
N/A
|
131
+50%
|
125
-5%
|
56
-55%
|
43
-24%
|
135
+215%
|
168
+25%
|
185
+10%
|
75
-60%
|
30
-60%
|
85
+185%
|
171
+102%
|
234
+37%
|
285
+22%
|
379
+33%
|
373
-2%
|
|
Net Income | ||||||||||||||||||||
Tax Provision |
(13)
|
15
|
1
|
(41)
|
(38)
|
(36)
|
(14)
|
(15)
|
(52)
|
(53)
|
(48)
|
(19)
|
(27)
|
(43)
|
(57)
|
(83)
|
(81)
|
(89)
|
(110)
|
|
Income from Continuing Operations |
(22)
|
(82)
|
(58)
|
46
|
93
|
89
|
43
|
28
|
83
|
115
|
138
|
56
|
3
|
41
|
115
|
151
|
205
|
290
|
263
|
|
Income to Minority Interest |
(1)
|
(1)
|
(0)
|
(0)
|
0
|
(0)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
|
Equity Earnings Affiliates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
(23)
N/A
|
(83)
-265%
|
(58)
+30%
|
46
N/A
|
93
+104%
|
89
-5%
|
42
-53%
|
26
-37%
|
82
+216%
|
116
+41%
|
142
+22%
|
59
-58%
|
3
-95%
|
41
+1 419%
|
115
+179%
|
151
+32%
|
205
+35%
|
290
+41%
|
263
-9%
|
|
EPS (Diluted) |
-0.44
N/A
|
-0.83
-89%
|
-0.55
+34%
|
0.4
N/A
|
0.77
+93%
|
0.66
-14%
|
0.25
-62%
|
0.11
-56%
|
0.36
+227%
|
0.48
+33%
|
0.59
+23%
|
0.26
-56%
|
0.01
-96%
|
0.17
+1 600%
|
0.48
+182%
|
0.63
+31%
|
0.82
+30%
|
1.09
+33%
|
1
-8%
|