VSH Income Statement

Annual Quarterly

* In Millions (except for per share items) of USD
Developer Mode:
Millions Thousands Original
Period Ending: LTM
(Last Twelve Months) 		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 		2001
12-31 		2000
12-31 		1999
12-31 		1998
12-31 		1997
12-31 		1996
12-31 		1995
12-31 		1994
12-31 		1993
12-31 		1992
12-31 		1991
12-31 		1990
12-31 		1989
12-31 		1988
12-31 		1987
12-31 		1986
12-31 		1985
12-31
Report Filing: 2024-02-16 2023-02-22 2022-02-23 2021-02-24 2020-02-14 2019-02-15 2018-02-16 2017-02-17 2016-02-17 2015-02-19 2014-02-19 2013-02-20 2012-02-23 2011-02-25 2010-02-26 2009-02-26 2008-02-27 2007-02-27 2006-03-08 2005-03-15 2004-03-15 2003-03-31 2002-04-01 2001-03-30 2000-03-30 1999-03-31 1998-03-31 1997-03-27 1996-03-25 1995-03-30 1994-03-31 1992-12-31 1991-12-31 1990-12-31 1989-12-31 1988-12-31 1988-06-30 1987-06-30 1986-06-30
Revenue 3402045000 3497401000 3240487000 2501898000 2668305000 3034689000 2603522000 2323431000 2300488000 2493282000 2370979000 2230097000 2594029000 2725092000 2042033000 2822211000 2833266000 2581477000 2296521000 2413576000 2170597000 1822813000 1655346000 2465066000 1760091000 1572745000 1125219000 1097979000 1224416000 987837000 856272000 664200000 442300000 445600000 415600000 175800000 109000000 59000000 58900000
Cost of Revenue 2427552000 2438412000 2352574000 1919995000 1997105000 2146165000 1903910000 1753648000 1758268000 1881990000 1803719000 1703424000 1874043000 1917607000 1653872000 2219220000 2138438000 1916658000 1769978000 1842080000 1690267000 1454540000 1273827000 1459784000 1299705000 1189107000 858020000 825866000 902518000 748135000 663239000 472000000 291100000 286700000 268500000 114300000 64100000 29300000 29400000
Gross Profit 974493000 1058989000 887913000 581903000 671200000 888524000 699612000 569783000 542220000 611292000 567260000 526673000 719986000 807485000 388161000 602991000 694828000 664819000 526543000 571496000 480330000 368273000 381519000 1005282000 460386000 383638000 267199000 272113000 321898000 239702000 193033000 192200000 151200000 158900000 147100000 61500000 44900000 29700000 29500000
Operating Expenses 488349000 443503000 420111000 372193000 408770000 403404000 388024000 468066000 444421000 422181000 369578000 337472000 373385000 389547000 427346000 2251687000 476460000 456591000 430582000 479005000 422358000 448221000 367269000 308784000 266642000 289713000 158597000 186289000 169482000 141733000 118344000 137400000 106800000 103900000 98800000 43200000 30900000 21500000 20700000
Research & Development 99506000 81182000 77377000 70861000 69827000 0 0 0 0 0 0 0 0 0 0 0 0 0 9694000 1500000 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Selling, General and Administrative 388843000 443503000 420111000 371450000 384631000 403404000 376751000 367987000 362226000 385696000 366764000 349625000 373385000 389547000 416986000 450879000 439017000 403999000 376912000 386346000 381406000 311251000 278171000 297315000 254282000 234840000 136876000 141765000 158821000 137124000 118906000 101300000 79700000 77700000 76500000 33700000 26400000 18700000 18300000
Other Operating Expenses 0 -81182000 -77377000 -70118000 -45688000 0 11273000 100079000 82195000 36485000 2814000 -12153000 0 0 10360000 1800808000 37443000 52592000 43976000 91159000 40952000 136970000 89098000 11469000 12360000 54873000 21721000 44524000 10661000 4609000 -562000 36100000 27100000 26200000 22300000 9500000 4500000 2800000 2400000
Operating Income 486144000 615486000 467802000 209710000 262430000 485120000 311588000 101717000 97799000 189111000 197682000 189201000 346601000 417938000 -39185000 -1648696000 218368000 208228000 95961000 92491000 57972000 -79948000 14250000 696498000 193744000 93925000 108602000 85824000 152416000 97969000 74689000 54800000 44400000 55000000 48300000 18300000 14000000 8200000 8800000
Net Interest(Non Operating) 7569000 -9569000 -16269000 -27846000 -25238000 -24740000 -21368000 -21359000 -21288000 -19518000 -18564000 -14978000 -19277000 -11036000 -10321000 -24264000 -23471000 -17656000 -60453000 -99429000 -60554000 -60536000 -85950000 -30448000 -73567000 -68389000 -21133000 -15467000 -29442000 -22937000 -29027000 -14700000 -17100000 -21100000 -21800000 0 0 4000000 0
Interest Income 32700000 7560000 1269000 3709000 8445000 11940000 6482000 4264000 4397000 4939000 4566000 7626000 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Interest Expense 25131000 17129000 17538000 31555000 33683000 36680000 27850000 25623000 25685000 24457000 23130000 22604000 19277000 11036000 10321000 24264000 23471000 17656000 60453000 99429000 60554000 60536000 85950000 30448000 73567000 68389000 21133000 15467000 29442000 22937000 29027000 14700000 17100000 21100000 21800000 0 0 -4000000 0
Equity & Other Income/(Expense) -26311000 -12412000 -16923000 -23536000 -10894000 -43604000 -10856000 13858000 -1771000 -2450000 -2713000 -4186000 3792000 -1369000 9791000 557000 10767000 978000 38503000 76955000 40952000 30970000 77908000 0 0 13300000 0 0 0 -916000 5232000 -2200000 0 0 0 -6600000 7400000 0 2500000
Income Before Tax 467402000 593505000 434610000 158328000 226298000 416776000 279364000 94216000 74740000 167143000 176405000 170037000 331116000 405533000 -39715000 -1672403000 205664000 191550000 74011000 70017000 38370000 -109514000 6208000 666050000 120177000 38836000 87469000 70357000 122974000 74116000 50894000 37900000 27300000 33900000 26500000 11700000 21400000 12200000 11300000
Income Tax Expense 141889000 163022000 135673000 34545000 61508000 70239000 298924000 44843000 182473000 49300000 52636000 46506000 91119000 45240000 16800000 11187000 64133000 50836000 11737000 13729000 11528000 -16900000 5695000 148186000 36940000 30624000 34167000 17741000 30307000 15169000 8246000 7500000 6400000 10700000 8700000 3600000 5900000 2000000 2000000
Income Attributable to Non-Controlling Interest 1693000 1673000 967000 860000 854000 779000 784000 581000 781000 214000 789000 793000 1176000 1187000 673000 47826000 10767000 978000 0 11592000 0 0 0 0 0 0 0 0 0 0 -1427000 0 0 0 0 0 0 0 0
Net Income 323820000 428810000 297970000 122923000 163936000 345758000 -20344000 48792000 -108514000 117629000 122980000 122738000 238821000 359106000 -57188000 -1731416000 130764000 139736000 62274000 44696000 26842000 -92614000 513000 517864000 83237000 8212000 53302000 52616000 92667000 58947000 44075000 30400000 20900000 23200000 17800000 8100000 15500000 10200000 9300000
Depreciation and Amortization 184373000 159139000 151383000 155219000 188181000 161863000 163146000 159363000 176169000 179455000 170132000 168555000 179706000 190723000 229643000 221751000 214691000 196963000 188900000 202580000 194055000 180748000 163387000 140840000 139676000 127947000 81874000 77247000 69547000 57742000 48578000 36100000 27100000 26200000 22300000 9500000 4500000 2800000 2400000
EBITDA 670517000 774625000 619185000 364929000 450611000 646983000 474734000 261080000 273968000 368566000 367814000 357756000 526307000 608661000 190458000 -1426945000 433059000 405191000 284861000 295071000 252027000 100800000 177637000 837338000 333420000 221872000 190476000 163071000 221963000 155711000 123267000 90900000 71500000 81200000 70600000 27800000 18500000 11000000 11200000
Earnings Per Share (EPS) 2.32 2.99 2.05 0.85 1.13 2.24 -0.14 0.33 -0.73 0.8 0.85 0.82 1.49 1.96 -0.31 -9.29 0.7 0.76 0.35 0.27 0.17 -0.58 0.0036 3.83 0.66 0.0667 0.42 0.41 0.79 0.55 0.43 0.37 0.27 0.34 0.27 0.13 0.24 0.17 0.15
Diluted Earnings Per Share 2.31 2.98 2.05 0.85 1.13 2.24 -0.14 0.32 -0.73 0.77 0.81 0.79 1.42 1.89 -0.31 -9.29 0.69 0.73 0.34 0.27 0.17 -0.58 0.0036 3.77 0.65 0.0667 0.42 0.41 0.79 0.55 0.43 0.37 0.27 0.34 0.27 0.13 0.24 0.17 0.15
Weighted Average Shares Outstanding 139447000 143399000 145005000 144836000 144608000 154356250 145314285 147152000 147700000 147567000 144856000 149020000 160094000 183618000 186605000 186403000 185646000 184400000 177606000 163701000 159631000 159413000 141171000 135295000 126678000 126664500 126431702 125779133 117923641 106569510 101598393 82162162 77407407 68235294 65925926 62307692 64583333 60000000 62000000
Diluted Weighted Average Shares Outstanding 140246000 143915000 145495000 145228000 145136000 154622000 145633000 150697000 147700000 153716000 151417000 155844000 168514000 190227000 186605000 186403000 198226000 210316000 189321000 165938000 160443000 159413000 142514000 137463000 128233000 126796500 126903656 125779133 117923641 106569510 101598393 82162162 77407407 68235294 65925926 62307692 64583333 60000000 62000000

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.