Income Statement

Revenue

+7%

-3%

10Y

Currency: EUR

	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	Jun-2024	Dec-2024	Jun-2025	Dec-2025
Revenue
Interest Expense	106	105	92	79	78	75	67	79	87	87	97	103	107	108	121	134	122	107	106	116	116	99	90	90	81	71	65	62	65	68	60	61	63	78	123	153	165	0
Revenue	829 N/A	843 +2%	878 +4%	912 +4%	941 +3%	985 +5%	1 047 +6%	1 115 +6%	1 168 +5%	1 195 +2%	1 222 +2%	1 253 +3%	1 284 +2%	1 298 +1%	1 348 +4%	1 423 +6%	1 476 +4%	1 528 +3%	1 529 +0%	1 510 -1%	1 478 -2%	1 411 -5%	1 391 -1%	1 361 -2%	1 321 -3%	1 300 -2%	1 278 -2%	1 270 -1%	1 234 -3%	1 178 -5%	1 152 -2%	1 153 +0%	1 131 -2%	1 130 0%	1 213 +7%	1 247 +3%	1 244 0%	1 229 -1%
Gross Profit
Cost of Revenue	(63)	0	(69)	0	(72)	0	(81)	0	(89)	0	(107)	0	0	0	0	0	0	0	0	0	0	0	0	0	(55)	0	(57)	0	(59)	0	(55)	0	(62)	0	(103)	0	(117)	0
Gross Profit	767 N/A	0 N/A	809 N/A	0 N/A	868 N/A	0 N/A	966 N/A	0 N/A	1 079 N/A	0 N/A	1 115 N/A	0 N/A	0 N/A	0 N/A	0 N/A	0 N/A	0 N/A	0 N/A	0 N/A	0 N/A	0 N/A	0 N/A	0 N/A	0 N/A	1 266 N/A	0 N/A	1 222 N/A	0 N/A	1 175 N/A	0 N/A	1 097 N/A	0 N/A	1 069 N/A	0 N/A	1 110 N/A	0 N/A	1 127 N/A	0 N/A
Operating Income
Operating Expenses	(404)	(466)	(430)	(471)	(397)	(516)	(458)	(541)	(434)	(544)	(474)	(599)	(603)	(635)	(725)	(794)	(815)	(831)	(867)	(872)	(863)	(851)	(837)	(792)	(740)	(845)	(734)	(794)	(828)	(752)	(620)	(798)	(338)	(842)	(1 262)	(1 505)	(1 266)	(1 301)
Selling, General & Administrative	(114)	(109)	(113)	(121)	(126)	(130)	(139)	(150)	(153)	(157)	(158)	(159)	(169)	(195)	(183)	(208)	(240)	(248)	(258)	(257)	(245)	(222)	(215)	(216)	(198)	(198)	(207)	(212)	(217)	(208)	(197)	(208)	(203)	0	(289)	(320)	(326)	(341)
Depreciation & Amortization	(301)	(301)	(301)	(294)	(294)	(308)	(313)	(299)	(280)	(291)	(309)	(319)	(345)	(371)	(401)	(444)	(467)	(472)	(501)	(537)	(533)	(513)	(506)	(509)	(519)	(524)	(531)	(529)	(508)	(491)	(482)	(473)	(456)	(538)	(702)	(820)	(808)	(731)
Other Operating Expenses	11	(56)	(16)	(56)	24	(78)	(6)	(92)	(1)	(96)	(7)	(121)	(89)	(69)	(141)	(143)	(108)	(111)	(108)	(78)	(85)	(117)	(116)	(67)	(23)	(123)	3	(54)	(103)	(53)	59	(118)	320	(304)	(271)	(365)	(132)	(229)
Operating Income	363 N/A	377 +4%	379 +1%	441 +16%	472 +7%	469 -1%	509 +8%	574 +13%	645 +12%	651 +1%	641 -1%	654 +2%	682 +4%	663 -3%	623 -6%	629 +1%	662 +5%	697 +5%	662 -5%	638 -4%	615 -4%	560 -9%	554 -1%	569 +3%	526 -8%	455 -14%	487 +7%	476 -2%	347 -27%	426 +23%	477 +12%	356 -25%	731 +105%	288 -61%	(153) N/A	(259) -69%	(139) +46%	(72) +48%
Pre-Tax Income
Interest Income Expense	(88)	(78)	(77)	(57)	(58)	(56)	(47)	(56)	(79)	(57)	(78)	(89)	(92)	(103)	(101)	(95)	(78)	(75)	(89)	(101)	(117)	(108)	(95)	(86)	(79)	(69)	(68)	(75)	(81)	(66)	(37)	(64)	(75)	(84)	(102)	(149)	(188)	(166)
Non-Reccuring Items	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	(17)	(52)	(56)	(157)	0	(39)	(588)	(751)	(166)
Total Other Income	(12)	(18)	(21)	(33)	(25)	(18)	(35)	(36)	(12)	(54)	(41)	(16)	(12)	(9)	(17)	(13)	(19)	(27)	(10)	(4)	(14)	(21)	(13)	(19)	(13)	(11)	(12)	(11)	(14)	(16)	(28)	(23)	(16)	(13)	(22)	(14)	(32)	(31)
Pre-Tax Income	262 N/A	280 +7%	281 +0%	351 +25%	388 +11%	396 +2%	426 +8%	482 +13%	554 +15%	540 -2%	523 -3%	550 +5%	578 +5%	550 -5%	506 -8%	520 +3%	564 +8%	595 +5%	563 -5%	532 -5%	484 -9%	431 -11%	447 +4%	464 +4%	433 -7%	375 -13%	407 +8%	390 -4%	252 -35%	327 +30%	360 +10%	213 -41%	482 +126%	192 -60%	(315) N/A	(1 009) -220%	(1 110) -10%	(435) +61%
Net Income
Tax Provision	(92)	(96)	(98)	(120)	(128)	(131)	(143)	(164)	(199)	(204)	(182)	(187)	(208)	(213)	(190)	(190)	(194)	(198)	(200)	(166)	(120)	(103)	(143)	(167)	(76)	(25)	(94)	(84)	(24)	(58)	(49)	8	(67)	(37)	28	(8)	7	(7)
Income from Continuing Operations	170	185	183	231	260	264	283	319	355	337	341	363	370	337	316	331	370	398	363	367	363	329	304	297	357	350	312	306	228	269	311	221	416	155	(287)	(1 017)	(1 104)	(442)
Income to Minority Interest	(11)	(12)	(11)	(12)	(13)	(13)	(13)	(14)	(16)	(16)	(15)	(15)	(15)	(13)	(13)	(14)	(15)	(15)	(14)	(14)	(12)	(11)	(12)	(13)	(17)	(19)	(15)	(12)	(14)	(14)	(9)	(6)	(13)	(12)	(0)	26	24	1
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	(13)	(72)	(98)	(87)	(71)	(23)	(1)	(2)	(4)
Net Income (Common)	159 N/A	173 +8%	172 0%	219 +27%	247 +13%	252 +2%	269 +7%	304 +13%	339 +11%	321 -5%	326 +2%	348 +7%	355 +2%	324 -9%	303 -6%	317 +4%	355 +12%	383 +8%	349 -9%	353 +1%	352 0%	318 -10%	292 -8%	284 -3%	340 +20%	331 -3%	298 -10%	294 -1%	214 -27%	243 +13%	231 -5%	117 -49%	315 +170%	72 -77%	(310) N/A	(992) -220%	(1 082) -9%	(445) +59%
EPS (Diluted)	0.74 N/A	0.8 +8%	0.79 -1%	1 +27%	1.13 +13%	1.14 +1%	1.22 +7%	1.38 +13%	1.54 +12%	1.46 -5%	1.48 +1%	1.58 +7%	1.61 +2%	1.47 -9%	1.17 -20%	1.43 +22%	1.59 +11%	1.69 +6%	1.52 -10%	1.52 N/A	1.51 -1%	1.37 -9%	1.25 -9%	1.22 -2%	1.46 +20%	1.43 -2%	1.28 -10%	1.28 N/A	0.93 -27%	1.05 +13%	1 -5%	0.46 -54%	1.27 +176%	0 N/A	-0.45 N/A	-1.62 -260%	-1.38 +15%	-0.78 +43%

Income Statement Balance Sheet Cash Flow Statement

Eutelsat Communications SA
XMUN:E3B

Income Statement

Earnings Waterfall
Eutelsat Communications SA

Income Statement
Eutelsat Communications SA

See Also

Company

Help

Tools

Stocks

Eutelsat Communications SA XMUN:E3B

Income Statement

Earnings Waterfall Eutelsat Communications SA

Income Statement Eutelsat Communications SA

See Also

Company

Help

Tools

Stocks

Eutelsat Communications SA
XMUN:E3B

Earnings Waterfall
Eutelsat Communications SA

Income Statement
Eutelsat Communications SA