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	507.00	640.00	870.00	984.00	924.00	884.00	904.00	1,016.00	1,129.00	1,265.00	1,228.00	1,299.00	1,557.00	1,523.00	3,909.00
EPS	0.5900	0.7200	0.8200	0.9500	1.0500	1.0300	1.0700	0.7900	1.1700	1.3700	1.4800	1.8000	2.0000	0.9500	1.1100
Diluted in mil.	0.5900	0.7200	0.8200	0.9500	1.0400	1.0300	1.0700	0.7900	1.1700	1.3700	1.4800	1.7900	1.9900	0.9500	1.1100
Profit	507.00	640.00	870.00	984.00	924.00	884.00	904.00	1,016.00	1,129.00	1,265.00	1,228.00	1,299.00	1,557.00	1,523.00	3,909.00
Gross Margin	100.04	100.00	100.00	100.00	100.00	100.00	100.00	100.00	100.00	100.00	100.00	100.00	100.00	100.00	100.00
Pre Tax	215.00	265.00	299.00	344.00	370.00	350.00	368.00	278.00	403.00	476.00	505.00	608.00	713.00	469.00	442.00
Profit Margin	42.54	41.43	34.37	35.01	40.05	39.65	40.75	27.38	35.73	37.64	41.13	46.80	45.80	30.78	11.33
Tax %	27.29	27.08	26.01	25.01	22.50	19.70	20.86	23.10	17.82	18.00	17.66	17.46	18.25	20.72	23.85
Net	156.00	193.00	221.00	258.00	287.00	285.00	300.00	222.00	334.00	395.00	432.00	528.00	593.00	286.00	338.00
Profit Margin	30.93	30.24	25.42	26.25	31.05	32.24	33.16	21.85	29.59	31.23	35.21	40.69	38.10	18.81	8.64
EBITDA	223.00	273.00	308.00	355.00	- -	-1.00	-2.00	-3.00	-9.00	-10.00	-14.00	-18.00	-16.00	-23.00	59.00
EBITDA Margin	43.98	42.60	35.44	36.10	0.01	-0.11	-0.32	-0.32	-0.81	-0.81	-1.21	-1.42	-1.08	-1.53	1.52
Operating Income	215.00	265.00	299.00	344.00	370.00	355.00	379.00	289.00	415.00	491.00	523.00	627.00	731.00	493.00	- -
Operating Margin	42.54	41.46	34.36	35.01	40.05	40.17	41.98	28.50	36.77	38.82	42.66	48.30	46.96	32.39	0.02
Interest Income	1.00	1.00	2.00	1.00	1.00	4.00	11.00	11.00	11.00	14.00	20.00	21.00	19.00	26.00	71.00
Loss	291.00	375.00	571.00	639.00	554.00	529.00	525.00	727.00	714.00	774.00	-704.00	-671.00	-826.00	-1,030.00	-3,420.00
Cost of Revenue	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Expenses	78.00	94.00	-571.00	148.00	554.00	529.00	525.00	727.00	714.00	774.00	344.00	378.00	493.00	523.00	530.00
R&D	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
G&A	92.00	102.00	125.00	164.00	195.00	213.00	251.00	277.00	302.00	342.00	373.00	247.00	347.00	353.00	654.00
SG&A	92.00	102.00	125.00	164.00	251.00	270.00	298.00	332.00	366.00	424.00	317.00	358.00	479.00	485.00	654.00
S&M	- -	- -	- -	- -	- -	- -	1.00	5.00	5.00	4.00	2.00	1.00	7.00	10.00	- -
Depreciation and Amortization	7.00	7.00	9.00	10.00	7.00	7.00	8.00	10.00	10.00	12.00	198.00	207.00	42.00	41.00	58.00
Interest Expenses	- -	- -	- -	- -	- -	4.00	11.00	11.00	11.00	14.00	20.00	21.00	19.00	26.00	20.00
Other Expenses	232.00	276.00	349.00	361.00	327.00	-4.00	-11.00	-11.00	-11.00	-14.00	505.00	608.00	713.00	469.00	442.00
WA Shares Outstanding	265.00	267.00	269.00	271.00	274.00	276.00	279.00	282.00	285.00	288.00	291.00	294.00	297.00	300.00	303.00
Diluted	266.00	268.00	270.00	272.00	274.00	277.00	280.00	283.00	285.00	288.00	292.00	295.00	298.00	301.00	305.00

Income Statement

Configuration

Popular:

In million , Margin in %