Orange S.A. (EPA:ORA)

Orange Income Statement

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

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	40,260	44,122	43,471	42,522	42,270
Revenue Growth (YoY)	-8.75%	1.50%	2.23%	0.60%	0.08%
Cost of Revenue	24,297	27,445	26,714	26,960	25,294
Gross Profit	15,963	16,677	16,757	15,562	16,976
Selling, General & Admin	810	895	938	930	887
Other Operating Expenses	1,146	1,265	1,435	1,591	1,872
Operating Expenses	9,687	10,994	10,915	11,076	11,277
Operating Income	6,276	5,683	5,842	4,486	5,699
Interest Expense	-1,468	-1,424	-1,171	-1,139	-1,273
Earnings From Equity Investments	-348	-29	-2	3	-2
Currency Exchange Gain (Loss)	-40	-50	-120	45	-84
Other Non Operating Income (Expenses)	444	251	349	295	62
EBT Excluding Unusual Items	4,864	4,431	4,898	3,690	4,402
Merger & Restructuring Charges	-149	-484	-165	-345	-43
Impairment of Goodwill	-	-	-817	-3,702	-
Gain (Loss) on Sale of Investments	-160	-129	-107	-84	-55
Gain (Loss) on Sale of Assets	-279	90	233	2,507	228
Asset Writedown	-62	-116	-110	-108	-87
Legal Settlements	-162	-41	-50	-218	-238
Other Unusual Items	-2	11	-	-	-
Pretax Income	4,050	3,762	3,882	1,740	4,207
Income Tax Expense	1,355	871	1,265	962	-848
Earnings From Continuing Operations	2,695	2,891	2,617	778	5,055
Earnings From Discontinued Operations	207	-	-	-	-
Net Income to Company	2,902	2,891	2,617	778	5,055
Minority Interest in Earnings	-552	-451	-471	-545	-233
Net Income	2,350	2,440	2,146	233	4,822
Preferred Dividends & Other Adjustments	176	175	200	225	255
Net Income to Common	2,174	2,265	1,946	8	4,567
Net Income Growth	-3.69%	13.70%	821.03%	-95.17%	60.52%
Shares Outstanding (Basic)	2,659	2,659	2,658	2,657	2,656
Shares Outstanding (Diluted)	2,660	2,661	2,687	2,658	2,684
Shares Change (YoY)	-0.03%	-0.98%	1.09%	-0.97%	-0.16%
EPS (Basic)	0.82	0.85	0.73	0.00	1.72
EPS (Diluted)	0.82	0.85	0.73	0.00	1.71
EPS Growth	-3.80%	16.70%	24098.24%	-99.82%	66.88%
Free Cash Flow	3,485	4,225	2,458	2,487	4,151
Free Cash Flow Per Share	1.31	1.59	0.91	0.94	1.55
Dividend Per Share	-	0.720	0.700	0.700	0.700
Dividend Growth	-	2.86%	0%	0%	40.00%
Gross Margin	39.65%	37.80%	38.55%	36.60%	40.16%
Operating Margin	15.59%	12.88%	13.44%	10.55%	13.48%
Profit Margin	5.40%	5.13%	4.48%	0.02%	10.80%
Free Cash Flow Margin	8.66%	9.58%	5.65%	5.85%	9.82%
EBITDA	12,955	13,124	12,984	11,644	12,888
EBITDA Margin	32.18%	29.74%	29.87%	27.38%	30.49%
D&A For EBITDA	6,679	7,441	7,142	7,158	7,189
EBIT	6,276	5,683	5,842	4,486	5,699
EBIT Margin	15.59%	12.88%	13.44%	10.55%	13.48%
Effective Tax Rate	33.46%	23.15%	32.59%	55.29%	-

Source: S&P Capital IQ. Standard template. Financial Sources.