VST/Financial Reporting

Income Statements

Profit & Loss · 12 Statements · From 2023 to 2012
Configuration
In Million USD. Margins, Growth Rates In %
Metric 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023
Revenue
5,636.00 5,899.00 5,978.00 5,370.00 5,164.00 5,430.00 9,144.00 11,809.00 11,443.00 12,077.00 13,728.00 14,779.00
EPS
- - - - -14.57 -10.94 -1.92 -0.59 -0.11 1.88 1.30 -2.62 -2.86 3.63
Profit
1,932.00 2,170.00 2,222.00 1,844.00 1,490.00 1,522.00 2,811.00 4,537.00 4,647.00 1,349.00 1,682.00 5,520.00
Pre Tax
-3,842.00 -3,036.00 -8,549.00 -5,556.00 21,351.00 250.00 -101.00 1,216.00 890.00 -1,722.00 -1,560.00 2,000.00
ETR
-23.27 -24.11 27.14 15.82 -6.26 201.60 44.55 23.85 29.89 26.60 22.44 25.40
Net
-2,948.00 -2,197.00 -6,229.00 -4,677.00 22,688.00 -254.00 -54.00 928.00 636.00 -1,264.00 -1,210.00 1,493.00
EBITDA
1,797.00 1,479.00 1,594.00 1,314.00 901.00 1,285.00 1,970.00 3,833.00 3,893.00 783.00 929.00 4,536.00
Operating Income
239.00 27.00 -6,015.00 -4,091.00 407.00 198.00 491.00 1,993.00 1,519.00 -1,267.00 -1,118.00 2,661.00
Interest Income
2,706.00 1,895.00 - - 1.00 4.00 15.00 18.00 10.00 2.00 350.00 19.00 86.00
Loss
-6,772.00 -7,040.00 -5,734.00 -5,054.00 -5,039.00 -5,207.00 -8,653.00 -9,816.00 -9,568.00 -13,521.00 -14,831.00 -12,069.00
Cost of Revenue
-3,704.00 -3,729.00 -3,756.00 -3,526.00 -3,674.00 -3,908.00 -6,333.00 -7,272.00 -6,796.00 -10,728.00 -12,046.00 -9,259.00
Operating Expenses
-3,068.00 -3,311.00 -1,978.00 -1,528.00 -1,365.00 -1,299.00 -2,320.00 -2,544.00 -2,772.00 -2,793.00 -2,785.00 -2,810.00
Depreciation and Amortization
-1,558.00 -1,452.00 -1,440.00 -995.00 -817.00 -835.00 -1,533.00 -1,876.00 -2,048.00 -2,050.00 -2,047.00 -1,956.00
Interest Expenses
- - - - -1,726.00 -1,285.00 -1,093.00 -206.00 -525.00 -564.00 -446.00 -384.00 -368.00 -617.00
Other Expenses
-4,081.00 -3,063.00 -6,979.00 -4,584.00 -22,318.00 -234.00 -70.00 -777.00 -629.00 -455.00 -442.00 -89.00
WA Shares Outstanding
- - - - 427.00 427.00 427.00 427.00 490.00 494.00 488.00 482.00 422.00 369.00