MF.PA/Financial Reporting

Income Statement

Profit & Loss · 15 Statements · From 2023 to 2009
Configuration
In million , Margin in %
Metric 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023
Revenue
4,865.00 5,491.00 5,953.00 6,713.00 6,449.00 5,574.00 7,683.00 7,682.00 8,075.00 8,389.00 8,110.00 6,831.00 7,503.00 8,700.00 7,127.00
EPS
-16.1300 20.1600 10.7800 4.5800 7.0700 -7.7300 -3.3400 -11.3500 -3.2700 -2.7800 8.9800 -6.0300 23.9300 1.6400 3.2800
Profit
2,754.00 3,255.00 3,290.00 4,200.00 3,951.00 588.00 762.00 754.00 703.00 751.00 767.00 480.00 806.00 964.00 863.00
Pre Tax
-1,082.00 134.00 554.00 103.00 321.00 - - 227.00 -74.00 372.00 282.00 457.00 41.00 651.00 886.00 703.00
Tax %
-8.20 94.44 24.94 139.29 58.99 -90,450.00 92.79 -270.38 50.03 61.51 54.44 281.27 35.63 31.03 44.34
Net
-808.00 1,002.00 525.00 221.00 333.00 -359.00 -154.00 -502.00 -148.00 -126.00 399.00 -264.00 1,046.00 71.00 142.00
EBITDA
-167.00 951.00 1,501.00 1,190.00 1,126.00 1,030.00 1,243.00 1,132.00 1,165.00 1,181.00 1,506.00 1,329.00 1,363.00 1,504.00 1,519.00
Operating Income
495.00 578.00 554.00 559.00 674.00 591.00 677.00 672.00 718.00 746.00 768.00 479.00 804.00 971.00 1,085.00
Interest Income
26.00 11.00 13.00 13.00 9.00 344.00 347.00 352.00 311.00 231.00 4.00 9.00 8.00 22.00 94.00
Loss
4,370.00 4,912.00 5,302.00 5,978.00 5,731.00 5,229.00 7,109.00 7,405.00 7,392.00 7,874.00 7,342.00 6,351.00 6,699.00 7,728.00 6,041.00
Cost of Revenue
2,110.00 2,235.00 2,662.00 2,513.00 2,498.00 4,986.00 6,921.00 6,928.00 7,372.00 7,638.00 7,342.00 6,350.00 6,697.00 7,736.00 6,263.00
Operating Expenses
2,259.00 4,912.00 2,639.00 3,465.00 3,233.00 243.00 187.00 477.00 20.00 236.00 - - 1.00 1.00 -7.00 6,041.00
Depreciation and Amortization
346.00 250.00 364.00 480.00 420.00 438.00 565.00 459.00 447.00 435.00 738.00 849.00 558.00 532.00 593.00
Interest Expenses
568.00 552.00 486.00 450.00 417.00 368.00 399.00 387.00 381.00 269.00 266.00 231.00 174.00 187.00 150.00
Other Expenses
-1,577.00 -443.00 -583.00 -455.00 -353.00 -592.00 -450.00 -747.00 -346.00 -463.00 -310.00 -438.00 -153.00 -85.00 -1,085.00
WA Shares Outstanding
50.00 49.00 48.00 48.00 47.00 46.00 46.00 44.00 45.00 45.00 44.00 43.00 43.00 43.00 43.00