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
763.00 906.00 1,077.00 1,275.00 1,455.00 1,531.00 2,013.00 2,573.00 3,353.00 3,389.00 3,192.00 3,150.00 2,560.00
EPS
2.6300 4.5000 -2.2100 4.2300 0.1600 3.2800 4.9600 0.2400 16.2000 -1.6000 -4.3900 1.7800 2.5800
Profit
334.00 381.00 418.00 224.00 280.00 309.00 460.00 484.00 612.00 710.00 577.00 620.00 482.00
Pre Tax
99.00 177.00 -50.00 43.00 2.00 59.00 150.00 -22.00 203.00 8.00 -145.00 54.00 99.00
Tax %
0.96 0.09 -14.25 -4.64 -287.56 19.09 -3.19 88.60 -5.16 236.43 3.20 -0.91 25.50
Net
74.00 129.00 -63.00 94.00 2.00 97.00 155.00 7.00 483.00 -50.00 -140.00 55.00 73.00
EBITDA
143.00 239.00 64.00 69.00 70.00 83.00 213.00 91.00 287.00 7.00 -34.00 53.00 161.00
Operating Income
105.00 182.00 -30.00 -6.00 -4.00 6.00 112.00 -23.00 208.00 -67.00 -219.00 -222.00 42.00
Interest Income
- - - - - - 23.00 1.00 1.00 4.00 1.00 1.00 3.00 2.00 5.00 11.00
Loss
657.00 723.00 1,107.00 1,395.00 1,532.00 1,647.00 2,134.00 2,711.00 3,594.00 3,498.00 3,481.00 3,416.00 2,593.00
Cost of Revenue
429.00 524.00 658.00 1,051.00 1,175.00 1,222.00 1,552.00 2,088.00 2,741.00 2,678.00 2,614.00 2,529.00 2,078.00
Operating Expenses
228.00 198.00 448.00 344.00 357.00 424.00 581.00 622.00 853.00 820.00 867.00 887.00 515.00
Depreciation and Amortization
37.00 56.00 94.00 75.00 75.00 77.00 101.00 114.00 79.00 75.00 184.00 275.00 118.00
Interest Expenses
- - - - - - 11.00 11.00 19.00 19.00 19.00 19.00 19.00 36.00 36.00 27.00
Other Expenses
-6.00 -5.00 -20.00 50.00 6.00 52.00 37.00 - - -4.00 76.00 73.00 277.00 56.00
WA Shares Outstanding
28.00 28.00 28.00 21.00 21.00 31.00 31.00 31.00 29.00 31.00 32.00 31.00 28.00