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
275.00 497.00 479.00 530.00 559.00 542.00 656.00 602.00 656.00 777.00 735.00 608.00 785.00 1,051.00 752.00
EPS
-0.0533 0.3000 0.1200 0.2500 0.2700 0.1800 0.5700 0.3800 0.4700 0.9500 0.4900 0.1700 0.6200 0.7400 0.2100
Profit
163.00 209.00 148.00 321.00 318.00 287.00 419.00 358.00 390.00 525.00 451.00 322.00 463.00 616.00 141.00
Pre Tax
-12.00 78.00 27.00 60.00 65.00 40.00 147.00 100.00 118.00 250.00 136.00 29.00 150.00 207.00 46.00
Tax %
6.02 21.29 8.83 14.23 15.19 7.94 20.25 23.56 18.99 22.40 26.01 -23.51 17.64 26.50 10.56
Net
-10.00 62.00 22.00 52.00 55.00 37.00 117.00 76.00 96.00 194.00 100.00 34.00 134.00 152.00 42.00
EBITDA
56.00 166.00 123.00 150.00 145.00 109.00 222.00 163.00 193.00 332.00 231.00 121.00 225.00 318.00 103.00
Operating Income
122.00 109.00 60.00 104.00 95.00 60.00 171.00 114.00 140.00 241.00 156.00 44.00 161.00 254.00 36.00
Interest Income
4.00 3.00 9.00 2.00 3.00 4.00 2.00 - - - - - - - - - - - - - - 3.00
Loss
153.00 388.00 418.00 425.00 463.00 481.00 485.00 488.00 515.00 536.00 576.00 558.00 626.00 801.00 715.00
Cost of Revenue
112.00 288.00 330.00 208.00 240.00 254.00 237.00 244.00 265.00 252.00 283.00 286.00 321.00 435.00 610.00
Operating Expenses
41.00 99.00 87.00 216.00 222.00 227.00 247.00 243.00 249.00 284.00 292.00 271.00 305.00 365.00 104.00
Depreciation and Amortization
38.00 51.00 52.00 48.00 49.00 48.00 52.00 51.00 53.00 60.00 75.00 62.00 63.00 64.00 66.00
Interest Expenses
29.00 36.00 43.00 26.00 19.00 18.00 15.00 13.00 14.00 13.00 14.00 14.00 12.00 12.00 29.00
Other Expenses
-135.00 -30.00 -33.00 -44.00 -30.00 -20.00 -23.00 -14.00 -21.00 9.00 -20.00 -15.00 -10.00 -47.00 9.00
WA Shares Outstanding
205.00 205.00 205.00 205.00 205.00 205.00 205.00 205.00 205.00 205.00 205.00 205.00 205.00 205.00 205.00