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
864.00 910.00 823.00 816.00 853.00 961.00 1,073.00 1,140.00 1,266.00 1,413.00 1,661.00 1,632.00 1,949.00 2,350.00 2,963.00
EPS
0.0940 -0.0516 2.0900 0.3400 0.5600 0.6800 0.6700 0.8100 1.0400 1.0400 1.2400 1.4300 1.6300 1.9500 2.2200
Profit
864.00 910.00 675.00 702.00 750.00 841.00 953.00 1,003.00 1,106.00 1,196.00 1,454.00 1,483.00 1,707.00 2,143.00 557.00
Pre Tax
23.00 -8.00 127.00 86.00 141.00 164.00 154.00 200.00 249.00 248.00 303.00 348.00 394.00 479.00 552.00
Tax %
26.90 -19.24 27.38 28.08 26.58 23.32 18.78 23.61 20.46 20.02 21.67 20.89 20.21 21.78 22.50
Net
17.00 -9.00 385.00 62.00 103.00 126.00 125.00 152.00 198.00 198.00 237.00 275.00 314.00 374.00 428.00
EBITDA
84.00 74.00 173.00 132.00 209.00 208.00 207.00 272.00 305.00 296.00 376.00 430.00 477.00 573.00 577.00
Operating Income
34.00 8.00 103.00 85.00 128.00 150.00 165.00 200.00 239.00 235.00 295.00 350.00 383.00 455.00 518.00
Interest Income
- - 3.00 18.00 7.00 9.00 3.00 - - - - - - 9.00 6.00 7.00 6.00 11.00 25.00
Loss
830.00 902.00 719.00 731.00 722.00 811.00 908.00 940.00 1,027.00 1,177.00 1,367.00 1,281.00 1,565.00 1,895.00 2,445.00
Cost of Revenue
- - - - 147.00 114.00 103.00 120.00 119.00 136.00 159.00 217.00 206.00 148.00 241.00 207.00 2,406.00
Operating Expenses
830.00 902.00 571.00 616.00 619.00 690.00 788.00 803.00 867.00 960.00 1,160.00 1,132.00 1,323.00 1,687.00 39.00
Depreciation and Amortization
49.00 63.00 43.00 45.00 64.00 42.00 51.00 70.00 64.00 46.00 72.00 78.00 81.00 91.00 59.00
Interest Expenses
11.00 19.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 2.00 1.00 1.00 2.00 3.00
Other Expenses
-10.00 -16.00 -8.00 - - 13.00 14.00 -10.00 - - 10.00 13.00 9.00 -3.00 11.00 23.00 34.00
WA Shares Outstanding
184.00 186.00 184.00 185.00 185.00 186.00 187.00 188.00 190.00 190.00 192.00 192.00 192.00 192.00 192.00