MOG-A/Financial Reporting

Income Statements

Profit & Loss · 15 Statements · From 2023 to 2009
Configuration
In Million USD. Margins, Growth Rates In %
Metric 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023
Revenue
1,848.00 2,114.00 2,330.00 2,469.00 2,610.00 2,648.00 2,525.00 2,411.00 2,497.00 2,709.00 2,904.00 2,884.00 2,851.00 3,035.00 3,319.00
EPS
2.00 2.38 2.99 3.37 2.66 3.57 3.39 3.49 3.94 2.67 5.16 0.28 4.90 4.85 5.37
Profit
537.00 612.00 679.00 745.00 783.00 797.00 736.00 711.00 731.00 772.00 815.00 743.00 775.00 820.00 891.00
Pre Tax
110.00 149.00 183.00 208.00 165.00 218.00 183.00 172.00 181.00 183.00 233.00 5.00 203.00 202.00 216.00
ETR
23.08 27.67 25.99 27.00 26.97 27.74 28.26 28.48 22.73 47.44 23.11 -69.93 22.85 23.55 20.85
Net
85.00 108.00 136.00 152.00 120.00 158.00 131.00 126.00 141.00 95.00 174.00 9.00 157.00 155.00 170.00
EBITDA
164.00 193.00 219.00 243.00 244.00 353.00 331.00 326.00 306.00 337.00 358.00 179.00 329.00 349.00 383.00
Operating Income
156.00 196.00 220.00 243.00 252.00 254.00 232.00 224.00 230.00 249.00 273.00 92.00 239.00 261.00 315.00
Interest Income
- - - - - - - - - - - - - - - - - - - - 39.00 38.00 33.00 36.00 63.00
Loss
-1,692.00 -1,917.00 -2,111.00 -2,225.00 -2,357.00 -2,393.00 -2,292.00 -2,187.00 -2,266.00 -2,460.00 -2,619.00 -2,649.00 -2,613.00 -2,773.00 -3,003.00
Cost of Revenue
-1,311.00 -1,501.00 -1,651.00 -1,724.00 -1,826.00 -1,850.00 -1,788.00 -1,700.00 -1,766.00 -1,936.00 -2,088.00 -2,140.00 -2,076.00 -2,214.00 -2,427.00
Operating Expenses
-381.00 -416.00 -460.00 -501.00 -531.00 -542.00 -503.00 -487.00 -500.00 -523.00 -531.00 -508.00 -537.00 -558.00 -576.00
Depreciation and Amortization
-76.00 -91.00 -96.00 -100.00 -108.00 -109.00 -103.00 -98.00 -90.00 -88.00 -85.00 -86.00 -90.00 -88.00 -90.00
Interest Expenses
-39.00 -38.00 -35.00 -34.00 -26.00 -12.00 -28.00 -34.00 -34.00 -36.00 -39.00 -38.00 -33.00 -36.00 -63.00
Other Expenses
-15.00 -8.00 - - - - -60.00 -23.00 -20.00 -16.00 -14.00 -28.00 -39.00 -87.00 -35.00 -58.00 -35.00
WA Shares Outstanding
42.00 45.00 45.00 45.00 45.00 44.00 38.00 36.00 35.00 35.00 34.00 33.00 32.00 31.00 31.00