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
363.00 420.00 500.00 585.00 641.00 682.00 778.00 917.00 1,052.00 1,223.00 1,420.00 1,619.00 1,802.00 1,184.00 1,901.00
EPS
4.7800 5.7900 7.1500 8.6500 10.6100 11.9600 14.3500 16.3700 24.1200 29.5200 34.7100 23.5700 59.5700 39.5000 22.0900
Profit
244.00 288.00 349.00 404.00 448.00 485.00 553.00 667.00 769.00 873.00 1,000.00 1,203.00 1,381.00 709.00 1,284.00
Pre Tax
229.00 253.00 296.00 343.00 398.00 420.00 474.00 531.00 583.00 755.00 855.00 549.00 1,260.00 711.00 367.00
Tax %
36.24 32.90 36.56 35.97 36.44 36.75 36.84 37.35 19.46 23.98 23.34 23.38 24.00 24.72 22.17
Net
146.00 170.00 188.00 219.00 253.00 266.00 299.00 332.00 470.00 574.00 656.00 421.00 958.00 535.00 286.00
EBITDA
234.00 264.00 306.00 12,543.00 411.00 477.00 474.00 531.00 583.00 755.00 859.00 564.00 1,260.00 711.00 367.00
Operating Income
229.00 205.00 296.00 343.00 398.00 442.00 474.00 531.00 583.00 755.00 837.00 540.00 1,234.00 686.00 367.00
Interest Income
- - - - - - - - - - - - - - 1.00 2.00 5.00 8.00 2.00 1.00 6.00 19.00
Loss
134.00 167.00 204.00 242.00 243.00 240.00 304.00 386.00 468.00 468.00 562.00 1,062.00 542.00 1,037.00 1,534.00
Cost of Revenue
118.00 132.00 150.00 180.00 193.00 196.00 225.00 250.00 283.00 350.00 419.00 416.00 421.00 475.00 617.00
Operating Expenses
15.00 34.00 53.00 61.00 50.00 43.00 78.00 135.00 185.00 117.00 173.00 684.00 159.00 608.00 459.00
Depreciation and Amortization
5.00 11.00 10.00 12,200.00 13.00 13.00 14.00 15.00 16.00 19.00 22.00 23.00 26.00 25.00 26.00
Interest Expenses
32.00 47.00 57.00 63.00 65.00 56.00 76.00 97.00 120.00 156.00 196.00 192.00 164.00 -25.00 264.00
Other Expenses
17.00 21.00 24.00 23.00 40.00 -21.00 46.00 51.00 57.00 62.00 18.00 9.00 26.00 25.00 - -
WA Shares Outstanding
30.00 29.00 26.00 25.00 23.00 22.00 20.00 20.00 19.00 19.00 18.00 17.00 16.00 13.00 12.00