EL Income Statement

Annual Quarterly

* In Millions (except for per share items) of USD

Period Ending:	2023 06-30	2022 06-30	2021 06-30	2020 06-30	2019 06-30	2018 06-30	2017 06-30	2016 06-30	2015 06-30	2014 06-30	2013 06-30	2012 06-30	2011 06-30	2010 06-30	2009 06-30	2008 06-30	2007 06-30	2006 06-30	2005 06-30	2004 06-30	2003 06-30	2002 06-30	2001 06-30	2000 06-30	1999 06-30	1998 06-30	1997 06-30	1996 06-30	1995 06-30
Report Filing:	2023-08-18	2022-08-24	2021-08-27	2020-08-28	2019-08-23	2018-08-24	2017-08-25	2016-08-24	2015-08-20	2014-08-20	2013-08-23	2012-08-17	2011-08-22	2010-08-20	2009-08-19	2008-08-21	2007-08-28	2006-08-25	2005-09-02	2004-09-03	2003-09-15	2002-09-17	2001-09-17	2000-09-18	1999-09-13	1998-09-11	1997-09-04	1996-06-30	1995-06-30
Revenue	15910000000	17737000000	16215000000	14294000000	14863000000	13683000000	11824000000	11262300000	10780400000	10968800000	10181700000	9713600000	8810000000	7795800000	7323800000	7910800000	7037500000	6463800000	6336300000	5790400000	5117600000	4743700000	4608100000	4366800000	3961300000	3618000000	3381600000	3194500000	2899100000
Cost of Revenue	4564000000	4305000000	3834000000	3552000000	3387000000	2844000000	2437000000	2181100000	2100600000	2158200000	2025900000	1995800000	1936900000	1829400000	1881600000	1996800000	1774800000	1686600000	1617400000	1476300000	1335700000	1273400000	972300000	825300000	782600000	722000000	689100000	672200000	632800000
Gross Profit	11346000000	13432000000	12381000000	10742000000	11476000000	10839000000	9387000000	9081200000	8679800000	8810600000	8155800000	7717800000	6873100000	5966400000	5442200000	5914000000	5262700000	4777200000	4718900000	4314100000	3781900000	3470300000	3635800000	3541500000	3178700000	2896000000	2692500000	2522300000	2266300000
Operating Expenses	9837000000	10262000000	8485000000	8036000000	9163000000	8787000000	7695000000	7470900000	7073500000	6983000000	6629800000	6406100000	5783700000	5176500000	5023800000	5103300000	4512800000	4157600000	3998300000	3670100000	3286800000	3128900000	3140200000	3025700000	2722000000	2486900000	2333400000	2212000000	2035400000
Research & Development	344000000	307000000	243000000	228000000	202000000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
General and Administrative	0	9888000000	0	0	0	8556000000	7469000000	7337800000	7073500000	6985900000	6597000000	6324800000	5696700000	5067000000	4883900000	5102900000	4511700000	4065500000	3998300000	3651300000	3244500000	3018500000	3086300000	2878900000	2604700000	2389400000	2257400000	2153200000	1993400000
Selling and Marketing	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
Other Operating Expenses	9493000000	67000000	8242000000	7808000000	8961000000	231000000	226000000	133100000	0	-2900000	32800000	81300000	87000000	109500000	139900000	400000	1100000	92100000	0	18800000	42300000	110400000	53900000	146800000	117300000	97500000	76000000	58800000	42000000
Operating Income	1509000000	3170000000	3896000000	2706000000	2313000000	2052000000	1692000000	1610300000	1606300000	1827600000	1526000000	1311700000	1089400000	789900000	418400000	810700000	749900000	619600000	720600000	644000000	495100000	341400000	495600000	515800000	456700000	409100000	359100000	310300000	230900000
Net Interest(Non Operating)	-124000000	-137000000	-122000000	-113000000	-75000000	-72000000	-75000000	-55100000	-45700000	-50800000	-54800000	-61100000	-63900000	-101600000	-75700000	-66800000	-38900000	-23800000	-13900000	-27100000	0	0	0	0	0	0	0	0	0
Interest Income	131000000	30000000	51000000	48000000	58000000	56000000	28000000	15600000	14300000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Interest Expense	255000000	167000000	173000000	161000000	133000000	128000000	103000000	70700000	60000000	50800000	54800000	61100000	63900000	101600000	75700000	66800000	38900000	23800000	13900000	27100000	0	0	0	0	0	0	0	0	0
Equity & Other Income/(Expense)	12000000	3000000	-443000000	-1547000000	69000000	0	0	0	0	0	4000000	10500000	0	0	-8400000	0	0	0	0	0	-8100000	-14500000	-14200000	-17100000	-16500000	-11200000	-9100000	-11600000	-1700000
Income Before Tax	1397000000	3036000000	3331000000	1046000000	2307000000	1980000000	1617000000	1555200000	1560600000	1776800000	1475200000	1261100000	1025500000	688300000	334300000	743900000	711000000	595800000	706700000	616900000	487000000	326900000	481400000	498700000	440200000	397900000	350000000	298700000	229200000
Income Tax Expense	387000000	628000000	456000000	350000000	513000000	863000000	361000000	434400000	467200000	567700000	451400000	400600000	321700000	205900000	115900000	259900000	255200000	259700000	291300000	232600000	160500000	114400000	174000000	184600000	167300000	161100000	152400000	138300000	108000000
Income(Loss) Attributable to Non-Controlling Interest	4000000	18000000	5000000	12000000	9000000	9000000	7000000	6200000	4500000	5000000	4000000	3600000	3000000	4100000	0	10200000	6600000	91900000	9300000	42200000	6700000	20600000	2200000	0	0	0	0	0	0
Net Income	1006000000	2390000000	2870000000	684000000	1785000000	1108000000	1249000000	1114600000	1088900000	1204100000	1019800000	856900000	700800000	478300000	218400000	473800000	449200000	244200000	406100000	342100000	319800000	191900000	305200000	314100000	272900000	236800000	197600000	160400000	121200000
Depreciation and Amortization	744000000	1134000000	651000000	611000000	990000000	531000000	464000000	414700000	409300000	384600000	336900000	295800000	294400000	263700000	254000000	250700000	207200000	198400000	196700000	191700000	174800000	162000000	162900000	146800000	117300000	97500000	76000000	58800000	42000000
EBITDA	2253000000	4304000000	4547000000	3317000000	3303000000	2583000000	2156000000	2025000000	2015600000	2212200000	1862900000	1607500000	1383800000	1053600000	672400000	1061400000	957100000	818000000	917300000	835700000	669900000	503400000	658500000	662600000	574000000	506600000	435100000	369100000	272900000
Earnings Per Share (EPS)	2.81	6.64	7.91	1.9	4.91	3.01	3.4	3.01	2.87	3.12	2.63	2.2	1.78	1.21	0.56	1.22	1.1	0.57	0.9	0.75	0.64	0.36	0.59	0.61	0.53	0.45	0.37	0.3	0.23
Diluted Earnings Per Share	2.79	6.55	7.79	1.86	4.82	2.95	3.35	2.96	2.82	3.06	2.58	2.16	1.74	1.19	0.55	1.2	1.08	0.56	0.89	0.74	0.63	0.35	0.58	0.6	0.52	0.45	0.37	0.3	0.23
Weighted Average Shares Outstanding	357900000	360000000	362900000	360600000	363500000	368000000	367100000	370000000	379300000	386200000	387600000	388700000	394000000	395400000	392400000	387800000	408600000	430000000	450600000	456400000	465200000	476400000	476800000	475400000	475238095	473600000	470810811	348813559	426222222
Diluted Weighted Average Shares Outstanding	360900000	364900000	368200000	366900000	370400000	375700000	373000000	376600000	385700000	393100000	394900000	397000000	402400000	401400000	397090909	394200000	415600000	434800000	457200000	463200000	469400000	482200000	484400000	485000000	484466019	479000000	477260274	348813559	426222222

Disclaimer: The data contained in this website is not necessarily real-time nor accurate. All derived (stocks, indexes, futures) and Forex prices are not provided by exchanges but rather by our third party API www.financialmodellingprep.com, and so prices may not be accurate and may differ from the actual market price, meaning prices are indicative and not appropriate for trading purposes. Therefore, Discounting Cash Flows Inc. doesn't bear any responsibility for any trading losses you might incur as a result of using this data. Discounting Cash Flows Inc. or anyone involved with Discounting Cash Flows Inc. will not accept any liability for loss or damage as a result of reliance on the information including data, quotes, charts and buy/sell signals contained within this website. Please be fully informed regarding the risks and costs associated with trading the financial markets, it is one of the riskiest investment forms possible.