Income Statement

Profit & Loss · 14 Statements · From 2022 to 2009
Configuration
In million , Margin in %
Metric 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022
Revenue
1,228.00 1,131.00 1,219.00 1,344.00 1,404.00 1,375.00 1,378.00 1,396.00 1,667.00 1,589.00 1,470.00 1,343.00 1,433.00 1,630.00
EPS
2.1500 1.9300 1.7600 1.3600 -0.9300 0.8000 1.6300 0.6200 0.1500 1.2500 -2.0400 -0.4600 -0.0242 -3.6400
Profit
586.00 535.00 609.00 659.00 663.00 667.00 678.00 707.00 745.00 777.00 729.00 708.00 723.00 778.00
Pre Tax
59.00 57.00 47.00 38.00 -5.00 37.00 56.00 24.00 35.00 65.00 -11.00 16.00 21.00 -49.00
Tax %
29.37 30.76 28.23 33.78 -226.19 58.40 48.58 40.05 89.62 63.43 -222.94 150.36 81.25 -90.67
Net
42.00 39.00 34.00 24.00 -16.00 14.00 29.00 11.00 2.00 22.00 -37.00 -8.00 - - -95.00
EBITDA
165.00 171.00 170.00 170.00 124.00 174.00 102.00 144.00 166.00 214.00 152.00 165.00 166.00 146.00
Operating Income
84.00 88.00 82.00 93.00 44.00 96.00 21.00 69.00 88.00 133.00 67.00 71.00 59.00 30.00
Interest Income
2.00 4.00 6.00 5.00 5.00 5.00 3.00 3.00 4.00 6.00 9.00 4.00 4.00 8.00
Loss
1,144.00 1,031.00 1,121.00 1,257.00 1,351.00 1,293.00 1,358.00 1,301.00 1,561.00 1,462.00 1,420.00 1,276.00 1,401.00 1,620.00
Cost of Revenue
642.00 596.00 610.00 684.00 741.00 707.00 700.00 689.00 921.00 811.00 741.00 634.00 709.00 851.00
Operating Expenses
502.00 434.00 511.00 572.00 610.00 585.00 657.00 612.00 639.00 651.00 678.00 641.00 691.00 769.00
Depreciation and Amortization
75.00 64.00 66.00 76.00 79.00 78.00 81.00 74.00 78.00 80.00 84.00 93.00 106.00 116.00
Interest Expenses
30.00 36.00 40.00 43.00 44.00 44.00 39.00 38.00 35.00 35.00 38.00 29.00 29.00 33.00
Other Expenses
-24.00 -30.00 -34.00 -55.00 -50.00 -58.00 34.00 -45.00 -52.00 -67.00 -78.00 -55.00 -38.00 -79.00
WA Shares Outstanding
18.00 18.00 18.00 18.00 18.00 18.00 18.00 18.00 18.00 18.00 18.00 18.00 23.00 26.00