JCDecaux SA
OTC:JCDXF

Watchlist Manager
JCDecaux SA Logo
JCDecaux SA
OTC:JCDXF
Watchlist
Price: 14.95 USD Market Closed
Market Cap: 3.2B USD
Have any thoughts about
JCDecaux SA?
Write Note

Income Statement

Earnings Waterfall
JCDecaux SA

Revenue
3.5B EUR
Cost of Revenue
-1.6B EUR
Gross Profit
1.9B EUR
Operating Expenses
-1.5B EUR
Operating Income
437.2m EUR
Other Expenses
-171.4m EUR
Net Income
265.8m EUR

Income Statement
JCDecaux SA

Rotate your device to view
Income Statement
Currency: EUR
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 Jun-2024
Revenue
Revenue
1 576
N/A
1 627
+3%
1 671
+3%
1 745
+4%
1 857
+6%
1 946
+5%
2 020
+4%
2 107
+4%
2 155
+2%
2 169
+1%
2 026
-7%
1 919
-5%
2 104
+10%
2 350
+12%
2 409
+3%
2 463
+2%
2 533
+3%
2 623
+4%
2 490
-5%
2 334
-6%
2 378
+2%
2 482
+4%
2 619
+6%
2 807
+7%
2 934
+5%
2 975
+1%
3 011
+1%
3 061
+2%
3 058
0%
3 181
+4%
3 385
+6%
3 488
+3%
2 805
-20%
2 100
-25%
2 126
+1%
2 523
+19%
2 896
+15%
3 074
+6%
3 173
+3%
3 296
+4%
3 496
+6%
Gross Profit
Cost of Revenue
(992)
(871)
(901)
(962)
(1 029)
(1 085)
(1 130)
(1 201)
(1 242)
(1 268)
(1 260)
(1 214)
(1 300)
(1 432)
(1 465)
(1 501)
(1 549)
(1 619)
(1 556)
(1 456)
(1 488)
(1 551)
(1 649)
(1 768)
(1 906)
(1 962)
(1 993)
(2 023)
(1 548)
(1 127)
(1 158)
(1 222)
(920)
(603)
(701)
(893)
(1 084)
(1 198)
(1 285)
(1 420)
(1 579)
Gross Profit
584
N/A
756
+29%
770
+2%
783
+2%
828
+6%
861
+4%
889
+3%
906
+2%
913
+1%
901
-1%
767
-15%
705
-8%
804
+14%
918
+14%
944
+3%
962
+2%
985
+2%
1 004
+2%
934
-7%
879
-6%
890
+1%
931
+5%
969
+4%
1 039
+7%
1 028
-1%
1 013
-1%
1 018
+0%
1 038
+2%
1 510
+45%
2 054
+36%
2 227
+8%
2 265
+2%
1 885
-17%
1 497
-21%
1 424
-5%
1 629
+14%
1 812
+11%
1 876
+4%
1 888
+1%
1 876
-1%
1 916
+2%
Operating Income
Operating Expenses
(372)
(472)
(480)
(484)
(498)
(529)
(557)
(556)
(572)
(638)
(619)
(582)
(617)
(638)
(642)
(635)
(659)
(694)
(694)
(612)
(630)
(704)
(736)
(772)
(786)
(758)
(773)
(815)
(1 238)
(1 719)
(1 774)
(1 806)
(1 785)
(1 760)
(1 673)
(1 566)
(1 598)
(1 669)
(1 536)
(1 476)
(1 479)
Selling, General & Administrative
(158)
(329)
(333)
(336)
(345)
(356)
(371)
(385)
(400)
(392)
(367)
(351)
(372)
(402)
(413)
(418)
(431)
(439)
(418)
(397)
(412)
(441)
(464)
(502)
(523)
(530)
(551)
(558)
(561)
(558)
(568)
(592)
(533)
(464)
(467)
(502)
(549)
(599)
(640)
(662)
(688)
Depreciation & Amortization
(213)
(144)
(139)
(146)
(159)
(170)
(174)
(176)
(184)
(239)
(243)
(231)
(243)
(224)
(221)
(208)
(218)
(249)
(241)
(219)
(221)
(260)
(261)
(252)
(231)
(198)
(221)
(235)
(669)
(1 143)
(1 237)
(1 260)
(1 257)
(1 261)
(1 147)
(1 076)
(1 066)
(1 073)
(1 006)
(870)
(836)
Other Operating Expenses
(1)
1
(8)
(2)
6
(3)
(12)
6
12
(6)
(9)
0
(2)
(13)
(7)
(9)
(11)
(6)
(35)
4
2
(3)
(12)
(18)
(32)
(31)
(2)
(22)
(8)
(19)
32
45
5
(35)
(59)
12
18
3
110
57
44
Operating Income
213
N/A
284
+34%
290
+2%
299
+3%
331
+11%
332
+0%
333
+0%
350
+5%
341
-3%
264
-23%
148
-44%
123
-17%
187
+52%
280
+49%
302
+8%
327
+8%
325
-1%
310
-5%
241
-22%
266
+11%
259
-3%
227
-12%
233
+3%
267
+14%
243
-9%
255
+5%
244
-4%
223
-9%
271
+22%
335
+24%
453
+35%
459
+1%
100
-78%
(263)
N/A
(249)
+5%
63
N/A
214
+241%
207
-3%
352
+70%
400
+14%
437
+9%
Pre-Tax Income
Interest Income Expense
0
0
0
0
(12)
(28)
(45)
(62)
(59)
(55)
(59)
(44)
(39)
(47)
(39)
(49)
(52)
(30)
(26)
(26)
(28)
(3)
(24)
(13)
(38)
(17)
(21)
(22)
(102)
(173)
(195)
(167)
(173)
(200)
(143)
(117)
(132)
(68)
(131)
(118)
(153)
Non-Reccuring Items
0
0
0
0
0
(4)
0
0
0
(27)
(27)
0
0
(1)
(1)
0
0
(38)
0
(125)
(125)
(1)
0
(0)
0
1
0
11
0
19
0
(1)
(58)
(166)
(128)
2
0
(7)
(4)
(33)
(23)
Total Other Income
(32)
(32)
(27)
(28)
(26)
(17)
1
11
31
27
7
24
23
12
18
17
5
0
0
0
0
(24)
0
(17)
0
(6)
0
(12)
0
(11)
0
(20)
(0)
(8)
0
(6)
0
(5)
0
(28)
0
Pre-Tax Income
180
N/A
253
+40%
263
+4%
272
+3%
293
+8%
283
-3%
289
+2%
299
+4%
313
+5%
209
-33%
69
-67%
103
+51%
171
+66%
244
+43%
280
+15%
295
+5%
278
-6%
242
-13%
215
-11%
116
-46%
107
-8%
200
+87%
209
+4%
236
+13%
204
-14%
234
+14%
223
-4%
200
-10%
170
-15%
171
+1%
258
+51%
272
+5%
(131)
N/A
(637)
-388%
(520)
+18%
(59)
+89%
83
N/A
128
+55%
217
+70%
220
+1%
261
+19%
Net Income
Tax Provision
(83)
(94)
(94)
(84)
(84)
(91)
(92)
(93)
(90)
(63)
(31)
(38)
(59)
(79)
(87)
(94)
(90)
(92)
(83)
(82)
(82)
(70)
(72)
(73)
(63)
(74)
(71)
(99)
(85)
(58)
(88)
(92)
(13)
21
10
14
13
22
(15)
(33)
(23)
Income from Continuing Operations
97
159
169
187
209
191
196
206
223
146
38
65
113
165
194
201
187
150
132
34
24
130
137
164
142
160
152
102
84
113
170
180
(144)
(615)
(510)
(45)
95
150
203
188
238
Income to Minority Interest
(12)
(9)
(8)
(4)
(1)
(3)
(4)
(4)
(30)
(19)
10
(10)
(11)
4
1
(3)
(2)
(3)
(4)
(13)
(15)
(6)
(13)
(11)
(4)
(30)
(29)
(8)
(6)
(15)
(27)
(17)
9
12
(1)
(18)
(23)
(27)
(31)
(30)
(29)
Equity Earnings Affiliates
6
7
8
10
11
13
16
19
14
(19)
(36)
(31)
(17)
4
9
15
15
17
40
69
64
70
74
81
98
95
96
100
93
100
99
102
49
(1)
7
49
62
9
10
52
57
Net Income (Common)
91
N/A
156
+71%
168
+8%
193
+15%
218
+13%
201
-8%
209
+4%
221
+6%
208
-6%
108
-48%
12
-89%
25
+111%
85
+247%
173
+104%
203
+17%
213
+5%
200
-6%
163
-19%
168
+3%
91
-46%
73
-19%
194
+165%
198
+2%
234
+18%
235
+0%
225
-4%
218
-3%
194
-11%
171
-12%
197
+15%
242
+23%
266
+10%
(85)
N/A
(605)
-608%
(504)
+17%
(15)
+97%
135
N/A
132
-2%
182
+37%
209
+15%
266
+27%
EPS (Diluted)
0.41
N/A
0.7
+71%
0.76
+9%
0.87
+14%
0.98
+13%
0.91
-7%
0.94
+3%
0.99
+5%
0.93
-6%
0.48
-48%
0.05
-90%
0.11
+120%
0.38
+245%
0.78
+105%
0.92
+18%
0.96
+4%
0.9
-6%
0.73
-19%
0.75
+3%
0.4
-47%
0.32
-20%
0.87
+172%
0.88
+1%
1.07
+22%
1.11
+4%
1.06
-5%
1.03
-3%
0.91
-12%
0.8
-12%
0.93
+16%
1.14
+23%
1.25
+10%
-0.4
N/A
-2.84
-610%
-2.37
+17%
-0.07
+97%
0.64
N/A
0.62
-3%
0.86
+39%
0.98
+14%
1.24
+27%

See Also

Discover More