DSY.PA Income Statement

Annual Quarterly

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

Period Ending:	2023 12-31	2022 12-31	2021 12-31	2020 12-31	2019 12-31	2018 12-31	2017 12-31	2016 12-31	2015 12-31	2014 12-31	2013 12-31	2012 12-31	2011 12-31	2010 12-31	2009 12-31	2008 12-31	2007 12-31	2006 12-31	2005 12-31	2004 12-31	2003 12-31	2002 12-31	2001 12-31	2000 12-31	1999 12-31	1998 12-31	1997 12-31	1996 12-31
Report Filing:	2023-12-31	2022-12-31	2021-12-31	2020-12-31	2019-12-31	2018-12-31	2017-12-31	2016-12-31	2015-12-31	2014-12-31	2013-12-31	2012-12-31	2011-12-31	2010-12-31	2009-12-31	2008-12-31	2007-12-31	2006-12-31	2005-12-31	2004-12-31	2003-12-31	2002-12-31	2001-12-31	2000-12-31	1999-12-31	1998-12-31	1997-12-31	1996-12-31
Revenue	5951400000	5665200000	4860100000	4452200000	4018200000	3477400000	3228008000	3055586000	2839455000	2294280000	2066123000	2028342000	1783043000	1563839000	1251344000	1334781000	1260832763	1157797296	933803482	795963359	753505090	774815117	747351821	634124007	504009542	412943238	296181522	216133430
Cost of Revenue	1349900000	919300000	790300000	749600000	633600000	510800000	473971000	463595000	437920000	343251000	261340000	267034000	249486000	221067000	195955000	211947000	209621762	193317784	142027295	122584711	111262659	120970011	107519974	75385721	27571709	20804904	-57272670	0
Gross Profit	4601500000	4745900000	4069800000	3702600000	3384600000	2966600000	2754037000	2591991000	2401535000	1951029000	1804783000	1761308000	1533557000	1342772000	1055389000	1122834000	1051211001	964479512	791776187	673378647	642242431	653845105	639831847	558738286	476437832	392138334	353454192	216133430
Operating Expenses	3303400000	3443000000	3050400000	3032900000	2571800000	2198400000	2025032000	1919957000	1768328000	1520213000	1301740000	1260347000	1105639000	1020785000	824358000	848903000	798090678	718534854	540985722	443758043	429875138	450629018	476953686	379488243	300216008	235760490	237908853	0
Research & Development	1228300000	1087200000	949300000	935400000	737900000	631100000	576587000	540506000	492494000	409660000	375527000	368138000	329295000	322119000	302504000	309627000	303399395	299864152	249828796	221695708	215232947	221763742	209599099	170310486	146840422	120225060	90909000	0
Selling, General and Administrative	2075100000	1937800000	1700700000	1647000000	1555800000	1357200000	1258228000	1183029000	1103913000	937868000	818549000	795907000	682859000	606030000	465103000	496589000	447818926	379642847	281411055	220667382	208728254	217757456	208868558	153317236	112333052	86971320	51999948	0
Other Operating Expenses	0	418000000	400400000	450500000	278100000	210100000	190217000	196422000	171921000	172685000	107664000	96302000	93485000	92636000	56751000	42687000	46872357	39027855	9745871	1394953	5913937	11107820	58486029	55860521	41042534	28564110	94999905	0
Operating Income	1298100000	1302900000	1019400000	669700000	812800000	768200000	729005000	672034000	633207000	430816000	503043000	500961000	427918000	321987000	231031000	273931000	253120323	245944658	250790465	229620604	212367293	203216087	162878161	179250043	176221824	156377844	115545339	216133430
Net Interest(Non Operating)	76300000	13800000	-16800000	-22900000	8500000	22000000	13030000	-7928000	11172000	17131000	18248000	13311000	8321000	-3827000	2659000	13900000	15717000	0	0	0	0	0	0	0	0	0	0	0
Interest Income	138400000	39800000	11400000	14300000	33700000	37400000	25450000	17400000	18576000	22869000	21302000	21071000	13720000	0	10668000	21560000	23414000	0	0	0	0	0	0	0	0	0	0	0
Interest Expense	62100000	26000000	28200000	37200000	25200000	15400000	12420000	25328000	7404000	5738000	3054000	7760000	5399000	3827000	8009000	7660000	7697000	0	0	0	0	0	0	0	0	0	0	0
Equity & Other Income/(Expense)	-73500000	-11100000	1700000	-500000	-5400000	-6400000	9389000	-2607000	-11292000	-2195000	-285000	4782000	-7223000	1838000	-6824000	-4972000	-8375448	4612817	15912710	7461633	-435128	2760754	14085964	11063714	-12091443	-3410640	-80090829	-216133430
Income Before Tax	1300900000	1305600000	1004300000	646300000	815900000	783800000	751424000	661499000	633087000	445752000	521006000	519054000	429016000	319998000	226866000	282859000	260461875	250557475	266703175	237082237	211932165	205976841	176964125	190313757	164130381	152967204	35454510	0
Income Tax Expense	250700000	375400000	230400000	160800000	209600000	220400000	231280000	209292000	227136000	153302000	165836000	180225000	138515000	99301000	56852000	81992000	81407282	70809918	90777678	80779648	76750145	79448155	88069587	86326989	64290262	63949500	49545405	-53109367
Income Attributable to Non-Controlling Interest	-700000	-1300000	200000	-5500000	-9000000	-6000000	744000	5015000	3773000	1209000	2891000	4008000	1317000	153000	273000	368000	2371593	-54553	596927	0	-793	-952	-1123	-1064	1	0	0	0
Net Income	1050900000	931500000	773700000	491000000	615300000	569400000	519400000	447192000	402178000	291241000	352279000	334821000	289184000	220544000	169741000	200499000	176683000	179802110	175328570	156302589	135182813	126529638	88895661	103987832	99840118	89017704	-14090895	53109367
Depreciation and Amortization	575000000	650900000	614200000	640700000	454100000	237700000	217692000	206437000	211393000	176342000	141324000	132119000	112311000	100010000	69396000	66429000	75337332	65690965	31392290	18012670	23013371	33079494	79121016	57986805	41042533	28564110	94999905	0
EBITDA	1873100000	1953800000	1633600000	1310400000	1266900000	1005900000	946697000	878471000	844600000	607158000	644367000	633080000	540229000	421997000	300427000	340360000	328457655	311635623	282182755	247633274	235380664	236295581	241999177	237236848	217264357	184941954	210545244	216133430
Earnings Per Share (EPS)	0.8	0.71	0.59	0.38	0.47	0.44	0.41	0.35	0.32	0.23	0.28	0.27	0.24	0.19	0.14	0.17	0.15	0.16	0.15	0.14	0.12	0.11	0.0781	0.092	0.0887	0.0798	-0.0127	0.0514
Diluted Earnings Per Share	0.79	0.7	0.58	0.37	0.47	0.44	0.4	0.35	0.31	0.23	0.28	0.27	0.23	0.18	0.14	0.17	0.15	0.15	0.15	0.14	0.12	0.11	0.0761	0.087	0.0867	0.0785	-0.0127	0.0514
Weighted Average Shares Outstanding	1315087124	1312255968	1309780561	1302226275	1296989835	1291820050	1274693265	1269581330	1262403810	1254279805	1248671530	1232798500	1214355180	1190707030	1175714330	1173317570	1164290310	1153581404	1143176279	1129587128	1124778099	1139859275	1138857212	1130727444	1126223736	1115065345	1107142857	1032814114
Diluted Weighted Average Shares Outstanding	1336796848	1332663008	1332092642	1320867025	1315994475	1303762665	1291509855	1286996510	1282961915	1276430325	1275958660	1259084860	1239796060	1212352120	1185276450	1192531650	1196350400	1191779687	1181538192	1154689379	1143842096	1160773219	1168827139	1195711526	1152114055	1134590222	1107142857	1032814114

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.