VPK.AS Income Statement

Annual Quarterly

* In Millions (except for per share items) of EUR

Period Ending:	2023 12-31	2022 12-31	2021 12-31	2020 12-31	2019 12-31	2018 12-31	2017 12-31	2016 12-31	2015 12-31	2014 12-31	2013 12-31	2012 12-31	2011 12-31	2010 12-31	2009 12-31	2008 12-31	2007 12-31	2006 12-31	2005 12-31	2004 12-31	2003 12-31	2002 12-31
Report Filing:	2023-12-31	2022-12-31	2021-12-31	2020-12-31	2019-12-31	2018-12-31	2017-12-31	2016-12-31	2015-12-31	2014-12-31	2013-12-31	2012-12-31	2011-12-31	2010-12-31	2009-12-31	2008-12-31	2007-12-31	2006-12-31	2005-12-31	2004-12-31	2003-12-31	2002-12-31
Revenue	1425600000	1367000000	1227900000	1190000000	1252600000	1263600000	1316800000	1354400000	1402100000	1336400000	1307400000	1313900000	1171900000	1114800000	1001100000	923500000	853000000	778100000	683600000	648100000	749600000	796200000
Cost of Revenue	773800000	770100000	827900000	750400000	786200000	59100000	62400000	57100000	56700000	54700000	52400000	217600000	0	0	0	0	0	0	0	37400000	0	0
Gross Profit	651800000	596900000	400000000	439600000	466400000	1204500000	1254400000	1297300000	1345400000	1281700000	1255000000	1096300000	1171900000	1114800000	1001100000	923500000	853000000	778100000	683600000	610700000	749600000	796200000
Operating Expenses	230100000	236000000	99700000	110600000	90500000	851100000	871800000	863200000	890600000	847900000	823600000	657500000	586400000	756200000	670500000	601300000	0	0	0	463200000	599900000	660500000
Research & Development	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Selling, General and Administrative	230100000	236000000	99700000	110600000	90500000	384600000	399800000	401800000	417800000	388000000	384400000	47100000	0	0	0	0	0	0	0	0	0	0
Other Operating Expenses	0	0	0	0	0	466500000	472000000	461400000	472800000	459900000	439200000	610400000	586400000	756200000	670500000	601300000	0	0	0	463200000	599900000	660500000
Operating Income	421700000	360900000	300300000	329000000	375900000	353400000	382600000	434100000	454800000	433800000	431400000	438800000	585500000	358600000	330600000	322200000	853000000	778100000	683600000	147500000	149700000	135700000
Net Interest(Non Operating)	-123200000	-120600000	-110300000	-97900000	-114900000	-14500000	-41200000	-21000000	-27500000	-8400000	-4100000	-72300000	-78600000	-68400000	-45700000	-37600000	-49900000	-51000000	93400000	-38600000	0	0
Interest Income	10700000	7300000	5600000	5900000	6400000	67600000	86600000	81900000	81500000	83000000	85800000	3600000	7300000	4600000	6700000	8500000	0	0	54100000	15900000	47900000	57100000
Interest Expense	133900000	127900000	115900000	103800000	121300000	82100000	127800000	102900000	109000000	91400000	89900000	75900000	85900000	73000000	52400000	46100000	49900000	51000000	-39300000	54500000	47900000	57100000
Equity & Other Income/(Expense)	51600000	-471600000	-59100000	3000000	239300000	10200000	-40900000	239000000	16700000	-46700000	1200000	85900000	0	83400000	60500000	0	-553800000	-554700000	-645600000	-14600000	-5400000	20200000
Income Before Tax	350100000	-231300000	130900000	234100000	500300000	349100000	300500000	652100000	444000000	378700000	428500000	452400000	506900000	373600000	345400000	284600000	249300000	172400000	131400000	94300000	144300000	155900000
Income Tax Expense	73800000	101200000	60000000	71100000	58300000	58600000	25300000	72500000	117300000	83100000	67600000	82900000	71300000	72800000	68900000	54900000	51200000	25500000	25600000	1000000	27400000	30100000
Income Attributable to Non-Controlling Interest	-179400000	-164100000	-143300000	-131600000	-129000000	36000000	39800000	45600000	44500000	45200000	42400000	39800000	0	0	0	0	0	0	0	12600000	12400000	14500000
Net Income	455700000	-168400000	214200000	294600000	571000000	254500000	235400000	534000000	282200000	250400000	318500000	329700000	435600000	300800000	276500000	229700000	198100000	146900000	105800000	80700000	104500000	111300000
Depreciation and Amortization	323000000	339900000	369700000	324500000	326600000	257000000	262600000	256200000	248300000	231800000	209900000	217600000	178000000	151500000	131100000	109900000	-553800000	-554700000	-552200000	86800000	99900000	108900000
EBITDA	744700000	700800000	670000000	653500000	702500000	610400000	645200000	690300000	703100000	665600000	641300000	656400000	763500000	510100000	461700000	432100000	299200000	223400000	131400000	234300000	249600000	244600000
Earnings Per Share (EPS)	3.63	-1.34	1.71	2.33	4.47	1.99	1.85	4.19	2.21	1.94	2.45	2.55	3.08	2.06	1.96	1.7	1.45	1.04	0.73	0.68	0.84	0.96
Diluted Earnings Per Share	3.62	-1.34	1.71	2.33	4.46	1.99	1.84	4.18	2.21	1.94	2.45	2.55	3.08	2.06	1.96	1.7	1.45	1.03	0.73	0.68	0.84	0.96
Weighted Average Shares Outstanding	125443835	125395678	125416945	126524451	127637900	127659039	127541590	127499000	127622000	127515368	127423536	127361000	127251388	127296000	126388446	124663372	124734462	124620000	123366000	118860000	116626750	109037400
Diluted Weighted Average Shares Outstanding	125744343	125395678	125609790	126690044	127983107	127782646	127686590	127715702	127761760	127576173	127423536	127361000	127251388	127296000	126388446	124663372	124808000	124766000	123516000	118920000	116626750	109037400

Disclaimer: The data contained in this website is not necessarily real-time nor accurate. All derived (stocks, indexes, futures) and Forex prices are not provided by exchanges but rather by our third party API www.financialmodellingprep.com, and so prices may not be accurate and may differ from the actual market price, meaning prices are indicative and not appropriate for trading purposes. Therefore, Discounting Cash Flows Inc. doesn't bear any responsibility for any trading losses you might incur as a result of using this data. Discounting Cash Flows Inc. or anyone involved with Discounting Cash Flows Inc. will not accept any liability for loss or damage as a result of reliance on the information including data, quotes, charts and buy/sell signals contained within this website. Please be fully informed regarding the risks and costs associated with trading the financial markets, it is one of the riskiest investment forms possible.