Euronet Worldwide Inc
NASDAQ:EEFT
Income Statement
Earnings Waterfall
Euronet Worldwide Inc
Revenue
|
3.9B
USD
|
Cost of Revenue
|
-2.3B
USD
|
Gross Profit
|
1.6B
USD
|
Operating Expenses
|
-1.1B
USD
|
Operating Income
|
477.9m
USD
|
Other Expenses
|
-147.8m
USD
|
Net Income
|
330.1m
USD
|
Income Statement
Euronet Worldwide Inc
Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
1 578
N/A
|
1 664
+5%
|
1 706
+3%
|
1 736
+2%
|
1 764
+2%
|
1 772
+0%
|
1 815
+2%
|
1 867
+3%
|
1 909
+2%
|
1 959
+3%
|
1 994
+2%
|
2 054
+3%
|
2 168
+6%
|
2 252
+4%
|
2 330
+3%
|
2 415
+4%
|
2 492
+3%
|
2 537
+2%
|
2 564
+1%
|
2 633
+3%
|
2 706
+3%
|
2 750
+2%
|
2 757
+0%
|
2 592
-6%
|
2 470
-5%
|
2 483
+1%
|
2 552
+3%
|
2 738
+7%
|
2 891
+6%
|
2 995
+4%
|
3 061
+2%
|
3 190
+4%
|
3 305
+4%
|
3 359
+2%
|
3 428
+2%
|
3 523
+3%
|
3 596
+2%
|
3 688
+3%
|
3 758
+2%
|
3 805
+1%
|
3 900
+3%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(980)
|
(1 034)
|
(1 059)
|
(1 074)
|
(1 082)
|
(1 082)
|
(1 102)
|
(1 126)
|
(1 144)
|
(1 175)
|
(1 200)
|
(1 235)
|
(1 300)
|
(1 356)
|
(1 403)
|
(1 447)
|
(1 471)
|
(1 488)
|
(1 499)
|
(1 531)
|
(1 548)
|
(1 557)
|
(1 562)
|
(1 518)
|
(1 521)
|
(1 577)
|
(1 652)
|
(1 773)
|
(1 849)
|
(1 900)
|
(1 924)
|
(1 954)
|
(1 995)
|
(2 018)
|
(2 052)
|
(2 109)
|
(2 160)
|
(2 223)
|
(2 265)
|
(2 288)
|
(2 345)
|
|
Gross Profit |
598
N/A
|
631
+6%
|
648
+3%
|
662
+2%
|
682
+3%
|
690
+1%
|
713
+3%
|
741
+4%
|
766
+3%
|
784
+2%
|
795
+1%
|
819
+3%
|
868
+6%
|
896
+3%
|
927
+3%
|
968
+4%
|
1 021
+6%
|
1 048
+3%
|
1 065
+2%
|
1 102
+4%
|
1 158
+5%
|
1 194
+3%
|
1 195
+0%
|
1 074
-10%
|
949
-12%
|
906
-5%
|
900
-1%
|
966
+7%
|
1 041
+8%
|
1 095
+5%
|
1 137
+4%
|
1 236
+9%
|
1 309
+6%
|
1 341
+2%
|
1 376
+3%
|
1 414
+3%
|
1 436
+2%
|
1 465
+2%
|
1 493
+2%
|
1 517
+2%
|
1 555
+3%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(454)
|
(472)
|
(483)
|
(484)
|
(485)
|
(486)
|
(498)
|
(514)
|
(519)
|
(534)
|
(545)
|
(560)
|
(583)
|
(596)
|
(656)
|
(642)
|
(662)
|
(683)
|
(689)
|
(699)
|
(712)
|
(718)
|
(744)
|
(738)
|
(739)
|
(753)
|
(874)
|
(807)
|
(835)
|
(873)
|
(927)
|
(955)
|
(974)
|
(955)
|
(982)
|
(999)
|
(1 022)
|
(1 033)
|
(1 042)
|
(1 055)
|
(1 077)
|
|
Selling, General & Administrative |
(385)
|
(401)
|
(408)
|
(411)
|
(413)
|
(416)
|
(426)
|
(439)
|
(442)
|
(454)
|
(463)
|
(473)
|
(492)
|
(501)
|
(523)
|
(540)
|
(558)
|
(577)
|
(582)
|
(591)
|
(602)
|
(607)
|
(628)
|
(620)
|
(616)
|
(626)
|
(638)
|
(674)
|
(701)
|
(737)
|
(753)
|
(778)
|
(799)
|
(819)
|
(846)
|
(865)
|
(889)
|
(900)
|
(909)
|
(922)
|
(945)
|
|
Depreciation & Amortization |
(69)
|
(72)
|
(73)
|
(72)
|
(70)
|
(70)
|
(72)
|
(75)
|
(77)
|
(81)
|
(83)
|
(87)
|
(91)
|
(95)
|
(99)
|
(103)
|
(104)
|
(106)
|
(107)
|
(108)
|
(110)
|
(112)
|
(116)
|
(118)
|
(123)
|
(127)
|
(130)
|
(133)
|
(134)
|
(136)
|
(136)
|
(138)
|
(137)
|
(136)
|
(136)
|
(134)
|
(134)
|
(133)
|
(133)
|
(133)
|
(133)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(34)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(107)
|
0
|
0
|
0
|
(39)
|
(39)
|
(39)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
144
N/A
|
159
+11%
|
165
+4%
|
178
+8%
|
197
+11%
|
205
+4%
|
215
+5%
|
227
+6%
|
247
+9%
|
250
+1%
|
249
0%
|
259
+4%
|
285
+10%
|
300
+5%
|
270
-10%
|
326
+21%
|
360
+10%
|
365
+1%
|
376
+3%
|
403
+7%
|
446
+11%
|
475
+6%
|
451
-5%
|
336
-25%
|
210
-38%
|
153
-27%
|
25
-83%
|
159
+526%
|
206
+30%
|
223
+8%
|
210
-6%
|
281
+34%
|
335
+19%
|
385
+15%
|
394
+2%
|
416
+5%
|
414
0%
|
433
+4%
|
451
+4%
|
463
+3%
|
478
+3%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(12)
|
(16)
|
(31)
|
(37)
|
(56)
|
(64)
|
(50)
|
(48)
|
(34)
|
(37)
|
(38)
|
(26)
|
(18)
|
(10)
|
(11)
|
(45)
|
(57)
|
(63)
|
(62)
|
(41)
|
(47)
|
(32)
|
(54)
|
(51)
|
(42)
|
(39)
|
(25)
|
(28)
|
(35)
|
(48)
|
(47)
|
(61)
|
(70)
|
(64)
|
(61)
|
(42)
|
(35)
|
(32)
|
(46)
|
(54)
|
(25)
|
|
Non-Reccuring Items |
(18)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(34)
|
0
|
(32)
|
(32)
|
(7)
|
(8)
|
(17)
|
(17)
|
(10)
|
(9)
|
(105)
|
(106)
|
(107)
|
0
|
(2)
|
(1)
|
(39)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
20
|
20
|
20
|
20
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
18
|
|
Pre-Tax Income |
113
N/A
|
142
+25%
|
134
-5%
|
142
+6%
|
142
+0%
|
141
-1%
|
165
+17%
|
199
+21%
|
233
+17%
|
233
+0%
|
232
-1%
|
231
0%
|
265
+15%
|
256
-3%
|
259
+1%
|
249
-4%
|
271
+9%
|
295
+9%
|
305
+4%
|
345
+13%
|
382
+11%
|
434
+14%
|
387
-11%
|
181
-53%
|
62
-66%
|
8
-87%
|
1
-83%
|
129
+9 129%
|
170
+32%
|
136
-20%
|
164
+21%
|
220
+35%
|
266
+21%
|
323
+21%
|
334
+4%
|
375
+12%
|
380
+1%
|
400
+5%
|
406
+1%
|
410
+1%
|
471
+15%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(32)
|
(40)
|
(41)
|
(43)
|
(47)
|
(43)
|
(45)
|
(50)
|
(54)
|
(59)
|
(59)
|
(62)
|
(57)
|
(58)
|
(63)
|
(60)
|
(80)
|
(75)
|
(77)
|
(92)
|
(94)
|
(113)
|
(99)
|
(77)
|
(55)
|
(12)
|
(15)
|
(19)
|
(26)
|
(65)
|
(76)
|
(85)
|
(106)
|
(92)
|
(92)
|
(104)
|
(103)
|
(121)
|
(120)
|
(127)
|
(140)
|
|
Income from Continuing Operations |
81
|
102
|
93
|
99
|
95
|
99
|
120
|
150
|
179
|
174
|
173
|
169
|
209
|
199
|
197
|
189
|
191
|
220
|
228
|
253
|
288
|
321
|
288
|
104
|
7
|
(3)
|
(14)
|
111
|
144
|
71
|
88
|
136
|
160
|
231
|
242
|
271
|
278
|
280
|
286
|
283
|
331
|
|
Income to Minority Interest |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
(0)
|
(0)
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
(0)
|
(0)
|
(0)
|
|
Net Income (Common) |
82
N/A
|
102
+25%
|
93
-9%
|
99
+7%
|
95
-4%
|
99
+4%
|
121
+22%
|
150
+24%
|
179
+20%
|
174
-3%
|
173
-1%
|
169
-2%
|
209
+23%
|
157
-25%
|
155
-1%
|
148
-5%
|
150
+2%
|
233
+55%
|
241
+3%
|
265
+10%
|
300
+13%
|
347
+15%
|
314
-9%
|
130
-59%
|
33
-75%
|
(3)
N/A
|
(14)
-315%
|
110
N/A
|
144
+31%
|
71
-51%
|
88
+24%
|
136
+55%
|
160
+17%
|
231
+44%
|
243
+5%
|
272
+12%
|
278
+2%
|
280
+1%
|
286
+2%
|
283
-1%
|
330
+17%
|
|
EPS (Diluted) |
1.51
N/A
|
1.89
+25%
|
1.73
-8%
|
1.84
+6%
|
1.75
-5%
|
1.83
+5%
|
2.21
+21%
|
2.78
+26%
|
3.29
+18%
|
3.23
-2%
|
3.15
-2%
|
3.06
-3%
|
3.74
+22%
|
2.84
-24%
|
2.87
+1%
|
2.75
-4%
|
2.76
+0%
|
4.26
+54%
|
4.33
+2%
|
4.85
+12%
|
5.36
+11%
|
6.31
+18%
|
5.73
-9%
|
2.49
-57%
|
0.61
-76%
|
-0.06
N/A
|
-0.28
-367%
|
2.04
N/A
|
2.67
+31%
|
1.32
-51%
|
1.69
+28%
|
2.53
+50%
|
3.03
+20%
|
4.32
+43%
|
4.57
+6%
|
5.14
+12%
|
5.4
+5%
|
5.42
+0%
|
5.83
+8%
|
5.8
-1%
|
6.94
+20%
|