WSC Income Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Year	2023	2022	2021	2020	2019	2018	2017	2016	2015
Revenue	2,365	2,143	1,673	1,273	1,064	751.41	445.94	426.61	453.34
Revenue Growth (YoY)	10.37%	28.07%	31.42%	19.68%	41.56%	68.50%	4.53%	-5.89%	-
Cost of Revenue	1,031	1,007	828.28	664.56	650.35	462.03	280.37	258.42	290.4
Gross Profit	1,334	1,135	844.7	608.43	413.31	289.38	165.57	168.19	162.94
Selling, General & Admin	596.09	567.41	480.41	338.4	271	234.82	162.35	139.09	139.36
Other Operating Expenses	64.32	56.59	63.92	108.24	24.78	45.85	74.42	32.29	33.05
Operating Expenses	660.41	624	544.33	446.64	295.79	280.67	236.77	171.38	172.4
Operating Income	673.46	511.48	300.38	161.79	117.53	8.72	-71.2	-3.19	-9.46
Interest Expense / Income	205.04	146.28	116.36	119.32	122.5	98.43	119.31	94.67	92.03
Other Expense / Income	-134.61	-63.2	-12.65	24.39	117.96	-25.91	-41.87	-42.42	4.16
Pretax Income	603.03	428.4	196.67	18.09	-122.94	-63.81	-148.64	-55.44	-105.66
Income Tax	126.58	88.86	36.53	-56.04	-2.19	-38.6	-0.94	-24.5	-34.07
Net Income	476.46	339.54	160.14	74.13	-120.74	-25.21	-147.7	-30.94	-71.59
Net Income Growth	40.32%	112.02%	116.04%	-	-	-	-	-	-
Shares Outstanding (Basic)	199	217	227	169	109	87	20	15	15
Shares Outstanding (Diluted)	202	221	233	177	109	89	20	15	15
Shares Change	-8.83%	-4.89%	31.32%	63.10%	22.18%	350.15%	35.85%	-	-
EPS (Basic)	2.40	1.57	0.71	0.44	-1.11	-0.29	-8.21	-2.13	-4.92
EPS (Diluted)	2.36	1.53	0.69	0.25	-1.11	-0.53	-8.21	-2.13	-4.92
EPS Growth	54.25%	121.74%	176.00%	-	-	-	-	-	-
Free Cash Flow	576.59	330.33	303.03	162.28	19.98	-96.91	-89.08	16.3	-48.09
Free Cash Flow Per Share	2.90	1.52	1.34	0.96	0.18	-1.11	-4.51	1.12	-3.31
Gross Margin	56.41%	52.99%	50.49%	47.80%	38.86%	38.51%	37.13%	39.43%	35.94%
Operating Margin	28.48%	23.87%	17.95%	12.71%	11.05%	1.16%	-15.97%	-0.75%	-2.09%
Profit Margin	20.15%	15.85%	9.57%	5.82%	-11.35%	-3.36%	-33.12%	-7.25%	-15.79%
Free Cash Flow Margin	24.38%	15.42%	18.11%	12.75%	1.88%	-12.90%	-19.97%	3.82%	-10.61%
Effective Tax Rate	20.99%	20.74%	18.57%	-309.84%	-	-	-	-	-
EBITDA	1,147	918.19	631.23	384.35	189.01	171.09	78.55	158.56	123.26
EBITDA Margin	48.49%	42.85%	37.73%	30.19%	17.77%	22.77%	17.61%	37.17%	27.19%
Depreciation & Amortization	338.65	343.51	318.2	246.95	189.44	136.47	107.88	119.33	136.89
EBIT	808.07	574.68	313.03	137.41	-0.43	34.62	-29.33	39.23	-13.63
EBIT Margin	34.17%	26.82%	18.71%	10.79%	-0.04%	4.61%	-6.58%	9.20%	-3.01%

Source: Financials are provided by Nasdaq Data Link and sourced from the audited annual (10-K) and quarterly (10-Q) reports submitted to the Securities and Exchange Commission (SEC).