Income Statement

Profit & Loss · 15 Statements · From 2023 to 2009
Configuration
In million , Margin in %
Metric 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023
Revenue
401.00 416.00 360.00 316.00 307.00 300.00 248.00 283.00 343.00 403.00 593.00 531.00 679.00 797.00 892.00
EPS
0.2200 0.1900 0.2000 0.1900 0.1800 0.2100 0.2000 0.1700 0.1900 0.2100 0.1700 0.1700 0.2100 0.2000 0.4900
Profit
264.00 270.00 222.00 186.00 181.00 167.00 124.00 142.00 155.00 227.00 253.00 159.00 260.00 272.00 260.00
Pre Tax
560.00 513.00 543.00 475.00 466.00 529.00 610.00 425.00 470.00 537.00 437.00 420.00 531.00 532.00 1,239.00
Tax %
7.73 9.12 13.72 6.64 8.88 10.65 14.43 9.59 7.96 9.66 9.87 8.85 8.92 8.87 10.56
Net
460.00 410.00 426.00 410.00 388.00 439.00 435.00 351.00 404.00 448.00 359.00 391.00 461.00 471.00 1,108.00
EBITDA
628.00 574.00 594.00 524.00 517.00 578.00 675.00 490.00 527.00 631.00 583.00 635.00 742.00 752.00 1,108.00
Operating Income
559.00 512.00 544.00 476.00 466.00 463.00 379.00 423.00 469.00 534.00 436.00 419.00 526.00 531.00 1,239.00
Interest Income
45.00 37.00 50.00 25.00 21.00 23.00 27.00 20.00 16.00 21.00 19.00 32.00 59.00 39.00 79.00
Loss
192.00 217.00 209.00 202.00 187.00 198.00 201.00 213.00 273.00 285.00 452.00 447.00 548.00 611.00 -346.00
Cost of Revenue
136.00 146.00 138.00 129.00 126.00 132.00 124.00 141.00 187.00 175.00 340.00 371.00 418.00 525.00 631.00
Operating Expenses
56.00 71.00 70.00 72.00 60.00 65.00 77.00 71.00 85.00 109.00 112.00 75.00 129.00 85.00 -346.00
Depreciation and Amortization
53.00 51.00 40.00 37.00 40.00 41.00 33.00 39.00 42.00 64.00 99.00 133.00 136.00 144.00 208.00
Interest Expenses
9.00 9.00 9.00 10.00 9.00 5.00 25.00 20.00 9.00 23.00 62.00 82.00 78.00 75.00 112.00
Other Expenses
351.00 314.00 392.00 361.00 345.00 427.00 563.00 355.00 399.00 420.00 1.00 - - 4.00 1.00 - -
WA Shares Outstanding
2,113.00 2,113.00 2,113.00 2,113.00 2,113.00 2,081.00 2,113.00 2,113.00 2,095.00 2,113.00 2,113.00 2,249.00 2,249.00 2,249.00 2,247.00