Tietoevry Oyj
STO:TIETOS
Income Statement
Earnings Waterfall
Tietoevry Oyj
Revenue
|
2.9B
EUR
|
Cost of Revenue
|
-557.4m
EUR
|
Gross Profit
|
2.3B
EUR
|
Operating Expenses
|
-2B
EUR
|
Operating Income
|
259.2m
EUR
|
Other Expenses
|
-99.3m
EUR
|
Net Income
|
159.9m
EUR
|
Income Statement
Tietoevry Oyj
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 |
1 525
N/A
|
1 523
0%
|
1 501
-1%
|
1 479
-2%
|
1 467
-1%
|
1 460
0%
|
1 462
+0%
|
1 479
+1%
|
1 485
+0%
|
1 493
+1%
|
1 518
+2%
|
1 523
+0%
|
1 537
+1%
|
1 543
+0%
|
1 556
+1%
|
1 575
+1%
|
1 587
+1%
|
1 600
+1%
|
1 602
+0%
|
1 601
0%
|
1 613
+1%
|
1 734
+7%
|
2 070
+19%
|
2 353
+14%
|
2 617
+11%
|
2 786
+6%
|
2 754
-1%
|
2 789
+1%
|
2 793
+0%
|
2 823
+1%
|
2 843
+1%
|
2 860
+1%
|
2 903
+1%
|
2 928
+1%
|
2 942
+0%
|
2 898
-1%
|
2 867
-1%
|
2 851
-1%
|
2 841
0%
|
2 861
+1%
|
2 856
0%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
0
|
(247)
|
0
|
0
|
0
|
(230)
|
0
|
0
|
0
|
(233)
|
0
|
0
|
0
|
(235)
|
0
|
0
|
(235)
|
(248)
|
(59)
|
(126)
|
(189)
|
(298)
|
(416)
|
(531)
|
(631)
|
(689)
|
(667)
|
(640)
|
(615)
|
(610)
|
(588)
|
(577)
|
(567)
|
(547)
|
(558)
|
(553)
|
(553)
|
(567)
|
(561)
|
(560)
|
(557)
|
|
Gross Profit |
0
N/A
|
1 275
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1 230
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1 260
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1 308
N/A
|
0
N/A
|
0
N/A
|
175
N/A
|
1 352
+674%
|
349
-74%
|
686
+96%
|
1 002
+46%
|
1 436
+43%
|
1 654
+15%
|
1 822
+10%
|
1 986
+9%
|
2 098
+6%
|
2 087
-1%
|
2 149
+3%
|
2 178
+1%
|
2 213
+2%
|
2 255
+2%
|
2 283
+1%
|
2 335
+2%
|
2 382
+2%
|
2 383
+0%
|
2 345
-2%
|
2 314
-1%
|
2 284
-1%
|
2 280
0%
|
2 301
+1%
|
2 299
0%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(1 412)
|
(1 181)
|
(1 466)
|
(1 441)
|
(1 384)
|
(1 115)
|
(1 326)
|
(1 334)
|
(1 345)
|
(1 124)
|
(1 387)
|
(1 396)
|
(1 404)
|
(1 175)
|
(1 405)
|
(1 421)
|
(1 200)
|
(1 207)
|
(1 394)
|
(1 340)
|
(1 292)
|
(1 319)
|
(1 518)
|
(1 702)
|
(1 855)
|
(1 873)
|
(1 904)
|
(1 826)
|
(1 830)
|
(1 894)
|
(1 881)
|
(2 009)
|
(2 056)
|
(2 107)
|
(2 073)
|
(2 033)
|
(2 018)
|
(2 039)
|
(2 029)
|
(2 044)
|
(2 040)
|
|
Selling, General & Administrative |
(850)
|
(1 130)
|
(854)
|
(847)
|
(838)
|
(1 075)
|
(817)
|
(819)
|
(828)
|
(1 084)
|
(853)
|
(863)
|
(870)
|
(1 111)
|
(868)
|
(875)
|
(885)
|
(1 146)
|
(912)
|
(925)
|
(930)
|
(1 203)
|
(1 146)
|
(1 286)
|
(1 413)
|
(1 675)
|
(1 492)
|
(1 504)
|
(1 509)
|
(1 711)
|
(1 552)
|
(1 570)
|
(1 592)
|
(1 984)
|
(1 582)
|
(1 566)
|
(1 559)
|
(1 566)
|
(1 560)
|
(1 568)
|
(1 568)
|
|
Depreciation & Amortization |
(67)
|
(64)
|
(64)
|
(62)
|
(61)
|
(57)
|
(55)
|
(54)
|
(54)
|
(54)
|
(54)
|
(55)
|
(55)
|
(55)
|
(55)
|
(56)
|
(56)
|
(55)
|
(65)
|
(76)
|
(87)
|
(106)
|
(126)
|
(145)
|
(164)
|
(176)
|
(174)
|
(172)
|
(170)
|
(170)
|
(169)
|
(167)
|
(165)
|
(162)
|
(159)
|
(154)
|
(153)
|
(153)
|
(154)
|
(158)
|
(160)
|
|
Other Operating Expenses |
(495)
|
13
|
(548)
|
(532)
|
(485)
|
17
|
(453)
|
(461)
|
(464)
|
14
|
(480)
|
(478)
|
(480)
|
(9)
|
(483)
|
(490)
|
(259)
|
(6)
|
(417)
|
(339)
|
(274)
|
(10)
|
(246)
|
(272)
|
(279)
|
(23)
|
(238)
|
(151)
|
(151)
|
(14)
|
(160)
|
(272)
|
(298)
|
40
|
(333)
|
(313)
|
(307)
|
(321)
|
(314)
|
(318)
|
(312)
|
|
Operating Income |
113
N/A
|
95
-16%
|
36
-62%
|
37
+5%
|
84
+123%
|
115
+38%
|
136
+18%
|
146
+7%
|
139
-4%
|
136
-3%
|
131
-3%
|
127
-3%
|
133
+5%
|
133
+0%
|
151
+13%
|
154
+2%
|
153
-1%
|
145
-5%
|
148
+2%
|
135
-9%
|
132
-2%
|
117
-12%
|
137
+17%
|
120
-12%
|
131
+9%
|
224
+72%
|
184
-18%
|
323
+76%
|
348
+8%
|
319
-8%
|
374
+17%
|
274
-27%
|
279
+2%
|
275
-1%
|
310
+13%
|
312
+1%
|
296
-5%
|
245
-17%
|
251
+3%
|
257
+2%
|
259
+1%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(1)
|
2
|
0
|
(0)
|
(1)
|
5
|
(1)
|
(2)
|
(1)
|
2
|
(1)
|
(0)
|
1
|
3
|
0
|
1
|
2
|
7
|
2
|
4
|
(5)
|
(8)
|
(20)
|
(29)
|
(28)
|
(23)
|
(27)
|
(27)
|
(28)
|
(17)
|
(23)
|
(26)
|
(21)
|
(10)
|
(24)
|
(24)
|
(28)
|
(22)
|
(39)
|
(42)
|
(50)
|
|
Non-Reccuring Items |
(48)
|
(39)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
(3)
|
(4)
|
(14)
|
(33)
|
(76)
|
(30)
|
(21)
|
(2)
|
54
|
(4)
|
(4)
|
(4)
|
(19)
|
(22)
|
(23)
|
(23)
|
2
|
(3)
|
(3)
|
(2)
|
|
Total Other Income |
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(3)
|
(0)
|
(0)
|
0
|
(4)
|
(0)
|
0
|
(0)
|
|
Pre-Tax Income |
64
N/A
|
57
-11%
|
36
-36%
|
37
+4%
|
82
+120%
|
119
+45%
|
135
+13%
|
144
+7%
|
138
-4%
|
137
-1%
|
130
-5%
|
127
-2%
|
134
+5%
|
136
+2%
|
152
+12%
|
155
+2%
|
154
0%
|
153
-1%
|
150
-2%
|
139
-8%
|
127
-8%
|
101
-20%
|
113
+12%
|
78
-31%
|
71
-9%
|
122
+73%
|
126
+3%
|
276
+118%
|
319
+15%
|
354
+11%
|
347
-2%
|
244
-30%
|
255
+4%
|
243
-5%
|
263
+8%
|
265
+1%
|
246
-7%
|
221
-10%
|
209
-5%
|
213
+2%
|
207
-3%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(20)
|
(22)
|
(17)
|
(17)
|
(19)
|
(29)
|
(32)
|
(34)
|
(31)
|
(30)
|
(29)
|
(29)
|
(29)
|
(28)
|
(30)
|
(29)
|
(30)
|
(30)
|
(30)
|
(25)
|
(24)
|
(22)
|
(25)
|
(22)
|
(18)
|
(28)
|
(30)
|
(48)
|
(61)
|
(62)
|
(60)
|
(53)
|
(52)
|
(54)
|
(59)
|
(58)
|
(54)
|
(49)
|
(47)
|
(48)
|
(47)
|
|
Income from Continuing Operations |
43
|
35
|
20
|
20
|
63
|
91
|
103
|
110
|
107
|
107
|
101
|
98
|
105
|
108
|
122
|
126
|
124
|
123
|
121
|
114
|
103
|
79
|
88
|
56
|
53
|
95
|
97
|
228
|
257
|
292
|
287
|
192
|
203
|
189
|
204
|
208
|
192
|
172
|
162
|
165
|
160
|
|
Income to Minority Interest |
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) |
43
N/A
|
35
-19%
|
20
-44%
|
20
+5%
|
63
+208%
|
91
+44%
|
103
+14%
|
110
+7%
|
107
-2%
|
107
0%
|
101
-5%
|
98
-3%
|
105
+7%
|
108
+2%
|
122
+13%
|
126
+3%
|
124
-1%
|
123
-1%
|
120
-2%
|
114
-6%
|
103
-10%
|
79
-23%
|
88
+12%
|
56
-36%
|
53
-5%
|
95
+78%
|
96
+2%
|
228
+137%
|
257
+13%
|
292
+13%
|
288
-1%
|
192
-33%
|
203
+6%
|
189
-7%
|
204
+8%
|
208
+2%
|
192
-8%
|
172
-10%
|
162
-6%
|
165
+2%
|
160
-3%
|
|
EPS (Diluted) |
0.6
N/A
|
0.48
-20%
|
0.26
-46%
|
0.27
+4%
|
0.85
+215%
|
1.23
+45%
|
1.4
+14%
|
1.49
+6%
|
1.46
-2%
|
1.45
-1%
|
1.37
-6%
|
1.32
-4%
|
1.42
+8%
|
1.46
+3%
|
1.66
+14%
|
1.71
+3%
|
1.69
-1%
|
1.66
-2%
|
1.62
-2%
|
1.54
-5%
|
1.38
-10%
|
1.02
-26%
|
0.74
-27%
|
0.47
-36%
|
0.44
-6%
|
0.8
+82%
|
0.81
+1%
|
1.92
+137%
|
2.17
+13%
|
2.46
+13%
|
2.42
-2%
|
1.61
-33%
|
1.71
+6%
|
1.59
-7%
|
1.72
+8%
|
1.75
+2%
|
1.62
-7%
|
1.45
-10%
|
1.37
-6%
|
1.39
+1%
|
1.35
-3%
|