Ipsos SA
PAR:IPS
Income Statement
Earnings Waterfall
Ipsos SA
Revenue
|
2.4B
EUR
|
Cost of Revenue
|
-777m
EUR
|
Gross Profit
|
1.6B
EUR
|
Operating Expenses
|
-1.3B
EUR
|
Operating Income
|
323.5m
EUR
|
Other Expenses
|
-163.8m
EUR
|
Net Income
|
159.7m
EUR
|
Income Statement
Ipsos 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 |
570
N/A
|
591
+4%
|
605
+2%
|
640
+6%
|
718
+12%
|
804
+12%
|
857
+7%
|
893
+4%
|
927
+4%
|
947
+2%
|
979
+3%
|
964
-2%
|
944
-2%
|
1 025
+9%
|
1 141
+11%
|
1 170
+3%
|
1 363
+16%
|
1 642
+20%
|
1 790
+9%
|
1 756
-2%
|
1 695
-3%
|
1 647
-3%
|
1 669
+1%
|
1 746
+5%
|
1 785
+2%
|
1 786
+0%
|
1 783
0%
|
1 783
+0%
|
1 780
0%
|
1 733
-3%
|
1 749
+1%
|
1 867
+7%
|
2 003
+7%
|
1 886
-6%
|
1 837
-3%
|
2 045
+11%
|
2 147
+5%
|
2 275
+6%
|
2 405
+6%
|
2 371
-1%
|
2 390
+1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(234)
|
(245)
|
(249)
|
(261)
|
(287)
|
(320)
|
(344)
|
(357)
|
(366)
|
(366)
|
(377)
|
(367)
|
(354)
|
(382)
|
(418)
|
(419)
|
(491)
|
(601)
|
(642)
|
(628)
|
(621)
|
(600)
|
(597)
|
(623)
|
(636)
|
(628)
|
(622)
|
(623)
|
(624)
|
(607)
|
(611)
|
(658)
|
(715)
|
(668)
|
(657)
|
(733)
|
(757)
|
(789)
|
(811)
|
(780)
|
(777)
|
|
Gross Profit |
336
N/A
|
347
+3%
|
355
+3%
|
380
+7%
|
431
+13%
|
484
+12%
|
513
+6%
|
536
+4%
|
562
+5%
|
581
+3%
|
602
+4%
|
597
-1%
|
589
-1%
|
643
+9%
|
723
+12%
|
751
+4%
|
872
+16%
|
1 041
+19%
|
1 147
+10%
|
1 129
-2%
|
1 074
-5%
|
1 047
-2%
|
1 072
+2%
|
1 123
+5%
|
1 150
+2%
|
1 158
+1%
|
1 160
+0%
|
1 160
0%
|
1 157
0%
|
1 125
-3%
|
1 138
+1%
|
1 209
+6%
|
1 288
+7%
|
1 218
-6%
|
1 181
-3%
|
1 311
+11%
|
1 389
+6%
|
1 486
+7%
|
1 594
+7%
|
1 591
0%
|
1 613
+1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(303)
|
(303)
|
(305)
|
(326)
|
(368)
|
(412)
|
(436)
|
(454)
|
(474)
|
(489)
|
(505)
|
(513)
|
(502)
|
(542)
|
(606)
|
(631)
|
(730)
|
(899)
|
(974)
|
(1 028)
|
(992)
|
(901)
|
(904)
|
(947)
|
(973)
|
(986)
|
(994)
|
(990)
|
(981)
|
(948)
|
(958)
|
(1 025)
|
(1 084)
|
(1 039)
|
(987)
|
(1 035)
|
(1 120)
|
(1 203)
|
(1 283)
|
(1 312)
|
(1 289)
|
|
Selling, General & Administrative |
(197)
|
(251)
|
(304)
|
(324)
|
(368)
|
(412)
|
(431)
|
(449)
|
(470)
|
(486)
|
(504)
|
(506)
|
(488)
|
(530)
|
(595)
|
(619)
|
(707)
|
(880)
|
(969)
|
(1 024)
|
(988)
|
(895)
|
(902)
|
(945)
|
(972)
|
(980)
|
(989)
|
(982)
|
(968)
|
(942)
|
(970)
|
(1 039)
|
(1 089)
|
(1 059)
|
(1 007)
|
(1 032)
|
(1 092)
|
(1 173)
|
(1 271)
|
(1 292)
|
(1 280)
|
|
Research & Development |
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
|
8
|
15
|
14
|
12
|
10
|
9
|
7
|
5
|
4
|
2
|
0
|
0
|
|
Depreciation & Amortization |
(18)
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(7)
|
(7)
|
(7)
|
(6)
|
|
Other Operating Expenses |
(87)
|
(52)
|
(1)
|
(2)
|
(0)
|
(0)
|
(5)
|
(5)
|
(3)
|
(2)
|
0
|
(6)
|
(13)
|
(10)
|
(9)
|
(10)
|
(21)
|
(15)
|
(0)
|
1
|
1
|
(1)
|
3
|
3
|
4
|
(1)
|
(0)
|
(3)
|
(8)
|
(9)
|
2
|
6
|
(2)
|
15
|
16
|
(5)
|
(29)
|
(27)
|
(6)
|
(15)
|
(3)
|
|
Operating Income |
33
N/A
|
44
+32%
|
51
+16%
|
54
+6%
|
63
+16%
|
71
+14%
|
77
+7%
|
82
+7%
|
88
+7%
|
91
+4%
|
97
+6%
|
84
-14%
|
87
+4%
|
100
+15%
|
116
+16%
|
121
+4%
|
143
+18%
|
142
0%
|
173
+22%
|
101
-42%
|
82
-19%
|
146
+78%
|
169
+15%
|
176
+4%
|
176
+0%
|
173
-2%
|
167
-4%
|
170
+2%
|
176
+3%
|
178
+1%
|
181
+2%
|
184
+2%
|
204
+11%
|
179
-12%
|
193
+8%
|
276
+43%
|
269
-3%
|
283
+5%
|
311
+10%
|
278
-11%
|
324
+16%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
0
|
0
|
0
|
3
|
0
|
(8)
|
(11)
|
(11)
|
(11)
|
(11)
|
(12)
|
(11)
|
(10)
|
(10)
|
(10)
|
(12)
|
(8)
|
(14)
|
(26)
|
(29)
|
(28)
|
(25)
|
(19)
|
(21)
|
(24)
|
(21)
|
(19)
|
(19)
|
(20)
|
(17)
|
(22)
|
(31)
|
(35)
|
(33)
|
(29)
|
(24)
|
(17)
|
(13)
|
(17)
|
(20)
|
(23)
|
|
Non-Reccuring Items |
(1)
|
(4)
|
(4)
|
(5)
|
(2)
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
(0)
|
(11)
|
(23)
|
(36)
|
(34)
|
(19)
|
(17)
|
(17)
|
(20)
|
(20)
|
10
|
9
|
(14)
|
(12)
|
(13)
|
(18)
|
(21)
|
(27)
|
(29)
|
(15)
|
(6)
|
(2)
|
0
|
(0)
|
(1)
|
(61)
|
|
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 |
(7)
|
(8)
|
(8)
|
(8)
|
(8)
|
(6)
|
(0)
|
2
|
(0)
|
(3)
|
(2)
|
(1)
|
(0)
|
(2)
|
(6)
|
(4)
|
1
|
1
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
0
|
0
|
6
|
6
|
0
|
(0)
|
(1)
|
(1)
|
0
|
0
|
(0)
|
(0)
|
(1)
|
|
Pre-Tax Income |
25
N/A
|
32
+27%
|
39
+23%
|
44
+12%
|
53
+20%
|
58
+10%
|
65
+13%
|
73
+12%
|
76
+4%
|
77
+2%
|
82
+6%
|
71
-13%
|
77
+8%
|
89
+16%
|
100
+13%
|
104
+4%
|
125
+20%
|
106
-15%
|
109
+4%
|
36
-67%
|
34
-7%
|
103
+205%
|
131
+27%
|
132
+1%
|
130
-2%
|
160
+24%
|
154
-4%
|
135
-12%
|
144
+6%
|
148
+3%
|
147
0%
|
139
-6%
|
143
+3%
|
117
-18%
|
149
+28%
|
246
+65%
|
250
+2%
|
271
+8%
|
293
+8%
|
258
-12%
|
238
-8%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(10)
|
(10)
|
(13)
|
(15)
|
(17)
|
(18)
|
(22)
|
(25)
|
(23)
|
(22)
|
(24)
|
(21)
|
(18)
|
(21)
|
(28)
|
(29)
|
(34)
|
(29)
|
(27)
|
(28)
|
(28)
|
(27)
|
(34)
|
(34)
|
(34)
|
(42)
|
(44)
|
(40)
|
(15)
|
(15)
|
(38)
|
(36)
|
(37)
|
(30)
|
(39)
|
(62)
|
(63)
|
(69)
|
(73)
|
(64)
|
(73)
|
|
Income from Continuing Operations |
15
|
22
|
26
|
28
|
35
|
39
|
43
|
48
|
52
|
55
|
58
|
50
|
58
|
68
|
73
|
76
|
90
|
77
|
82
|
9
|
6
|
76
|
97
|
98
|
96
|
119
|
110
|
95
|
129
|
132
|
109
|
102
|
106
|
87
|
110
|
183
|
187
|
201
|
221
|
194
|
166
|
|
Income to Minority Interest |
(3)
|
(4)
|
(3)
|
(4)
|
(5)
|
(5)
|
(4)
|
(4)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(5)
|
(6)
|
(8)
|
(8)
|
(7)
|
(8)
|
(8)
|
(7)
|
(5)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
1
|
(0)
|
(3)
|
(3)
|
(4)
|
(5)
|
(8)
|
(6)
|
|
Equity Earnings Affiliates |
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
|
|
Net Income (Common) |
12
N/A
|
18
+49%
|
23
+27%
|
24
+8%
|
30
+24%
|
34
+13%
|
39
+14%
|
44
+13%
|
46
+5%
|
49
+5%
|
51
+5%
|
44
-14%
|
53
+20%
|
62
+17%
|
66
+7%
|
70
+6%
|
84
+19%
|
69
-18%
|
74
+7%
|
1
-98%
|
(2)
N/A
|
68
N/A
|
90
+32%
|
92
+3%
|
93
+1%
|
115
+24%
|
107
-7%
|
93
-13%
|
129
+38%
|
132
+2%
|
108
-18%
|
102
-6%
|
105
+3%
|
87
-17%
|
109
+25%
|
180
+65%
|
184
+2%
|
197
+7%
|
215
+9%
|
186
-14%
|
160
-14%
|
|
EPS (Diluted) |
0.43
N/A
|
0.59
+37%
|
0.75
+27%
|
0.86
+15%
|
1
+16%
|
0.98
-2%
|
1.11
+13%
|
1.25
+13%
|
1.32
+6%
|
1.4
+6%
|
1.48
+6%
|
1.26
-15%
|
1.48
+17%
|
1.72
+16%
|
1.8
+5%
|
2.04
+13%
|
2
-2%
|
1.52
-24%
|
1.62
+7%
|
0.01
-99%
|
-0.05
N/A
|
1.47
N/A
|
1.96
+33%
|
2.02
+3%
|
2.03
+0%
|
2.51
+24%
|
2.36
-6%
|
2.14
-9%
|
2.94
+37%
|
3.05
+4%
|
2.4
-21%
|
2.26
-6%
|
2.32
+3%
|
1.93
-17%
|
2.43
+26%
|
3.99
+64%
|
4.04
+1%
|
4.35
+8%
|
4.74
+9%
|
4.17
-12%
|
3.59
-14%
|