Income Statement

Profit & Loss · 13 Statements · From 2021 to 2009
Configuration
In million , Margin in %
Metric 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021
Revenue
1,191.00 1,277.00 1,111.00 1,161.00 1,814.00 2,312.00 1,444.00 1,141.00 1,305.00 1,423.00 1,688.00 1,544.00 1,296.00
EPS
0.0509 0.0312 0.0717 0.0768 0.0393 0.0970 0.1900 0.2200 0.0288 0.1300 0.2100 0.1700 0.1300
Profit
250.00 219.00 227.00 190.00 279.00 239.00 219.00 203.00 177.00 216.00 463.00 568.00 566.00
Pre Tax
63.00 34.00 114.00 95.00 84.00 126.00 264.00 364.00 39.00 207.00 313.00 249.00 235.00
Tax %
1.77 -12.04 22.93 0.71 42.47 5.16 13.28 26.10 10.67 24.42 16.12 15.77 29.41
Net
62.00 38.00 88.00 94.00 48.00 119.00 229.00 269.00 35.00 156.00 263.00 210.00 166.00
EBITDA
205.00 170.00 183.00 167.00 181.00 227.00 347.00 430.00 116.00 343.00 494.00 469.00 469.00
Operating Income
142.00 110.00 152.00 143.00 162.00 201.00 317.00 399.00 79.00 306.00 440.00 412.00 406.00
Interest Income
- - - - - - 39.00 24.00 6.00 1.00 2.00 2.00 3.00 8.00 16.00 41.00
Loss
1,056.00 1,185.00 975.00 1,105.00 1,681.00 2,222.00 1,361.00 1,076.00 1,310.00 1,465.00 1,566.00 1,319.00 1,117.00
Cost of Revenue
941.00 1,057.00 883.00 970.00 1,534.00 2,072.00 1,225.00 938.00 1,127.00 1,207.00 1,224.00 976.00 729.00
Operating Expenses
114.00 127.00 92.00 134.00 146.00 149.00 136.00 138.00 182.00 258.00 342.00 343.00 388.00
Depreciation and Amortization
62.00 60.00 30.00 23.00 19.00 26.00 29.00 30.00 37.00 37.00 53.00 56.00 63.00
Interest Expenses
63.00 56.00 32.00 49.00 77.00 75.00 52.00 35.00 39.00 98.00 126.00 162.00 170.00
Other Expenses
-78.00 -75.00 -37.00 -47.00 -78.00 -75.00 -52.00 -35.00 -39.00 -98.00 -126.00 -162.00 -170.00
WA Shares Outstanding
1,233.00 1,233.00 1,233.00 1,233.00 1,233.00 1,233.00 1,233.00 1,233.00 1,233.00 1,233.00 1,233.00 1,233.00 1,233.00