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
393.00 338.00 389.00 443.00 526.00 4,164.00 4,018.00 3,658.00 3,964.00 4,471.00 4,270.00 3,910.00 4,312.00 4,401.00 5,221.00
EPS
3.5400 4.8600 5.3600 5.0500 8.8700 6.4500 8.6100 6.7700 9.1300 8.7400 11.9200 6.9300 12.2700 21.3900 12.1300
Profit
266.00 252.00 279.00 239.00 374.00 1,914.00 2,015.00 1,914.00 1,982.00 2,182.00 913.00 210.00 410.00 372.00 553.00
Pre Tax
153.00 205.00 224.00 167.00 368.00 416.00 546.00 420.00 512.00 513.00 420.00 145.00 336.00 645.00 386.00
Tax %
5.01 5.87 4.44 -25.31 5.69 21.23 19.77 13.02 11.12 14.05 14.68 32.21 23.61 12.71 26.54
Net
145.00 160.00 214.00 167.00 293.00 215.00 284.00 224.00 302.00 289.00 394.00 229.00 406.00 708.00 399.00
EBITDA
183.00 276.00 276.00 164.00 155.00 620.00 644.00 632.00 614.00 704.00 720.00 560.00 760.00 723.00 899.00
Operating Income
51.00 65.00 55.00 62.00 143.00 363.00 377.00 373.00 348.00 409.00 377.00 209.00 409.00 363.00 514.00
Interest Income
18.00 19.00 23.00 16.00 66.00 78.00 71.00 70.00 57.00 50.00 20.00 13.00 11.00 17.00 36.00
Loss
334.00 222.00 263.00 375.00 212.00 3,669.00 3,401.00 3,167.00 3,394.00 3,907.00 3,892.00 3,700.00 3,902.00 4,037.00 4,707.00
Cost of Revenue
127.00 86.00 109.00 203.00 151.00 2,249.00 2,003.00 1,744.00 1,982.00 2,289.00 3,356.00 3,699.00 3,902.00 4,029.00 4,668.00
Operating Expenses
207.00 136.00 154.00 171.00 60.00 1,419.00 1,397.00 1,423.00 1,412.00 1,617.00 536.00 1.00 - - 8.00 39.00
Depreciation and Amortization
8.00 8.00 9.00 9.00 11.00 256.00 266.00 258.00 266.00 294.00 342.00 350.00 350.00 359.00 385.00
Interest Expenses
14.00 69.00 21.00 13.00 11.00 44.00 147.00 123.00 138.00 124.00 96.00 62.00 56.00 57.00 58.00
Other Expenses
-21.00 -63.00 -43.00 13.00 224.00 52.00 169.00 46.00 163.00 103.00 43.00 -64.00 -73.00 281.00 -127.00
WA Shares Outstanding
33.00 33.00 33.00 33.00 33.00 33.00 33.00 33.00 33.00 33.00 33.00 33.00 33.00 33.00 32.00