KORI.PA/Financial Reporting

Income Statements

Profit & Loss · 14 Statements · From 2022 to 2009
Configuration
In Million EUR. Margins, Growth Rates In %
Metric 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022
Revenue
850.00 922.00 1,014.00 1,108.00 1,370.00 2,222.00 2,573.00 2,981.00 3,130.00 3,333.00 3,612.00 3,772.00 4,153.00 4,438.00
EPS
0.41 0.70 0.60 0.63 0.77 0.71 0.68 1.51 1.85 1.28 1.29 0.43 0.87 0.38
Profit
786.00 863.00 950.00 1,037.00 1,277.00 2,049.00 2,360.00 2,744.00 2,878.00 3,068.00 3,335.00 3,475.00 3,841.00 4,086.00
Pre Tax
30.00 44.00 46.00 52.00 55.00 107.00 114.00 117.00 162.00 177.00 175.00 60.00 131.00 57.00
ETR
17.12 39.56 44.34 50.97 43.53 39.88 46.52 -13.25 -2.19 29.61 33.78 28.60 10.24 20.99
Net
21.00 27.00 24.00 23.00 28.00 61.00 58.00 131.00 163.00 123.00 114.00 39.00 94.00 45.00
EBITDA
87.00 106.00 118.00 122.00 149.00 324.00 322.00 365.00 437.00 442.00 787.00 839.00 994.00 979.00
Operating Income
61.00 72.00 79.00 86.00 100.00 181.00 178.00 240.00 283.00 299.00 358.00 265.00 341.00 272.00
Interest Income
- - - - 1.00 - - - - - - - - - - - - - - - - - - - - - -
Loss
-790.00 -850.00 -935.00 -1,027.00 -1,274.00 -2,013.00 -2,396.00 -2,744.00 -2,848.00 -3,028.00 -3,257.00 -3,587.00 -3,931.00 -4,199.00
Cost of Revenue
-63.00 -59.00 -64.00 -70.00 -93.00 -172.00 -212.00 -236.00 -252.00 -265.00 -276.00 -297.00 -312.00 -351.00
Operating Expenses
-726.00 -790.00 -871.00 -956.00 -1,180.00 -1,840.00 -2,184.00 -2,507.00 -2,595.00 -2,763.00 -2,981.00 -3,290.00 -3,619.00 -3,847.00
Depreciation and Amortization
-24.00 -31.00 -31.00 -48.00 -58.00 -97.00 -146.00 -160.00 -176.00 -142.00 -460.00 -524.00 -622.00 -617.00
Interest Expenses
-30.00 -27.00 -34.00 -31.00 -43.00 -50.00 -52.00 -88.00 -98.00 -100.00 -99.00 -194.00 -191.00 -195.00
Other Expenses
-30.00 -27.00 -33.00 -34.00 -44.00 -73.00 -64.00 -123.00 -120.00 -121.00 -183.00 -205.00 -209.00 -214.00
WA Shares Outstanding
34.00 35.00 36.00 37.00 37.00 85.00 86.00 87.00 88.00 96.00 97.00 105.00 122.00 120.00