Engie SA (BIT:1ENGI)

Paycor HCM Income Statement

Financials in millions EUR. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	74,353	73,812	82,565	93,865	57,866	44,306
Revenue Growth (YoY)	1.77%	-10.60%	-12.04%	62.21%	30.61%	-26.23%
Selling, General & Admin	169	169	122	160	99	83
Depreciation & Amortization	5,630	5,547	4,911	5,187	4,840	4,477
Other Operating Expenses	58,441	59,282	66,266	84,301	46,874	35,831
Total Operating Expenses	64,240	64,998	71,299	89,648	51,813	40,391
Operating Income	10,113	8,814	11,266	4,217	6,053	3,915
Interest Expense	-1,856	-1,925	-1,545	-1,068	-908	-813
Interest Income	236	306	106	69	125	176
Net Interest Expense	-1,620	-1,619	-1,439	-999	-783	-637
Income (Loss) on Equity Investments	786	850	1,066	1,059	800	553
Currency Exchange Gain (Loss)	-11	-12	-10	-28	-6	-21
Other Non-Operating Income (Expenses)	-753	-905	-919	-941	-1,026	-908
EBT Excluding Unusual Items	8,515	7,128	9,964	3,308	5,038	2,902
Restructuring Charges	-276	-369	-47	-230	-204	-257
Impairment of Goodwill	-66	-66	-94	-	-107	-2,145
Gain (Loss) on Sale of Investments	1,072	1,060	285	-1,318	987	-217
Gain (Loss) on Sale of Assets	466	466	-	-16	99	1,768
Asset Writedown	-588	-853	-1,152	-2,399	-904	-1,120
Other Unusual Items	-704	-178	-5,022	-1,222	464	-1,006
Pretax Income	8,419	7,188	3,934	-1,877	5,373	-75
Income Tax Expense	2,423	2,215	1,031	-83	1,695	666
Earnings From Continuing Ops.	5,996	4,973	2,903	-1,794	3,678	-741
Earnings From Discontinued Ops.	-	-	-	2,182	79	-153
Net Income to Company	5,996	4,973	2,903	388	3,757	-894
Minority Interest in Earnings	-909	-867	-695	-172	-96	-642
Net Income	5,087	4,106	2,208	216	3,661	-1,536
Preferred Dividends & Other Adjustments	126	76	80	77	121	187
Net Income to Common	4,961	4,030	2,128	139	3,540	-1,723
Net Income Growth	1.80%	85.96%	922.22%	-94.10%	-	-
Shares Outstanding (Basic)	2,429	2,425	2,422	2,420	2,419	2,417
Shares Outstanding (Diluted)	2,440	2,436	2,433	2,420	2,431	2,427
Shares Change (YoY)	0.07%	0.12%	0.54%	-0.45%	0.17%	0.08%
EPS (Basic)	2.04	1.66	0.88	0.06	1.46	-0.71
EPS (Diluted)	2.03	1.65	0.87	0.06	1.45	-0.71
EPS Growth	0.94%	89.66%	1414.68%	-96.05%	-	-
Free Cash Flow	-8,094	3,759	5,789	2,207	883	2,634
Free Cash Flow Per Share	-3.32	1.54	2.38	0.91	0.36	1.08
Dividend Per Share	1.480	1.480	1.430	1.400	0.850	0.530
Dividend Growth	3.50%	3.50%	2.14%	64.71%	60.38%	-
Profit Margin	6.67%	5.46%	2.58%	0.15%	6.12%	-3.89%
Free Cash Flow Margin	-10.89%	5.09%	7.01%	2.35%	1.53%	5.95%
EBITDA	14,884	13,516	16,152	8,793	10,423	8,283
EBITDA Margin	20.02%	18.31%	19.56%	9.37%	18.01%	18.70%
D&A For EBITDA	4,771	4,702	4,886	4,576	4,370	4,368
EBIT	10,113	8,814	11,266	4,217	6,053	3,915
EBIT Margin	13.60%	11.94%	13.64%	4.49%	10.46%	8.84%
Effective Tax Rate	28.78%	30.81%	26.21%	-	31.55%	-

Source: S&P Global Market Intelligence. Utility template. Financial Sources.