Income Statement

Profit & Loss · 13 Statements · From 2023 to 2011
Configuration
In million , Margin in %
Metric 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023
Revenue
660.00 605.00 811.00 855.00 677.00 840.00 1,264.00 1,553.00 1,539.00 1,628.00 3,216.00 3,526.00 3,765.00
EPS
0.1900 0.0989 0.1400 0.1400 0.0989 0.2100 0.2600 0.4900 0.3800 0.3300 0.4000 0.2700 0.4200
Profit
123.00 119.00 152.00 169.00 133.00 167.00 219.00 297.00 278.00 271.00 426.00 412.00 458.00
Pre Tax
43.00 25.00 37.00 38.00 27.00 58.00 73.00 136.00 115.00 116.00 133.00 84.00 155.00
Tax %
14.36 17.90 16.37 15.67 15.48 15.25 15.37 15.08 5.71 9.54 5.37 2.91 6.40
Net
37.00 21.00 31.00 32.00 23.00 49.00 61.00 115.00 108.00 104.00 126.00 83.00 146.00
EBITDA
70.00 56.00 75.00 91.00 68.00 83.00 106.00 173.00 150.00 152.00 221.00 195.00 241.00
Operating Income
43.00 25.00 35.00 36.00 21.00 56.00 72.00 132.00 110.00 117.00 182.00 139.00 155.00
Interest Income
- - - - - - - - - - - - - - - - 4.00 - - 11.00 9.00 6.00
Loss
597.00 558.00 749.00 783.00 628.00 773.00 1,168.00 1,401.00 1,418.00 1,498.00 3,035.00 3,388.00 3,585.00
Cost of Revenue
537.00 485.00 658.00 685.00 543.00 672.00 1,044.00 1,255.00 1,261.00 1,357.00 2,790.00 3,113.00 3,306.00
Operating Expenses
60.00 72.00 90.00 97.00 84.00 100.00 123.00 145.00 157.00 141.00 244.00 274.00 278.00
Depreciation and Amortization
7.00 7.00 10.00 12.00 13.00 12.00 13.00 15.00 17.00 20.00 38.00 55.00 62.00
Interest Expenses
18.00 18.00 22.00 28.00 20.00 10.00 20.00 23.00 15.00 9.00 43.00 46.00 21.00
Other Expenses
-19.00 -20.00 -23.00 -34.00 -21.00 -8.00 -22.00 -16.00 4.00 - - -49.00 -55.00 - -
WA Shares Outstanding
201.00 215.00 221.00 233.00 233.00 232.00 234.00 233.00 286.00 313.00 316.00 310.00 348.00