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
149.00 221.00 334.00 433.00 555.00 730.00 914.00 1,160.00 1,450.00 1,842.00 2,293.00 2,659.00 3,758.00 4,824.00 4,690.00
EPS
0.2300 0.8400 0.2900 1.2700 1.3500 1.4800 1.7300 1.9700 1.4000 4.2400 4.7700 5.8700 8.5200 7.3200 7.2100
Profit
61.00 89.00 129.00 163.00 207.00 273.00 347.00 422.00 529.00 655.00 805.00 926.00 1,274.00 1,538.00 1,342.00
Pre Tax
14.00 31.00 52.00 65.00 76.00 86.00 106.00 126.00 174.00 249.00 299.00 378.00 533.00 507.00 536.00
Tax %
6.10 8.96 15.99 17.28 19.25 19.91 20.38 21.51 58.26 3.81 12.84 13.56 9.70 17.32 22.27
Net
13.00 28.00 44.00 54.00 61.00 69.00 84.00 99.00 72.00 240.00 261.00 327.00 481.00 419.00 417.00
EBITDA
21.00 39.00 65.00 78.00 94.00 112.00 127.00 169.00 204.00 281.00 360.00 446.00 632.00 740.00 618.00
Operating Income
15.00 32.00 55.00 66.00 76.00 86.00 105.00 133.00 172.00 245.00 302.00 379.00 542.00 572.00 527.00
Interest Income
- - - - 1.00 - - - - - - - - - - - - - - 10.00 3.00 7.00 22.00 53.00
Loss
133.00 189.00 277.00 367.00 478.00 641.00 808.00 1,026.00 1,277.00 1,597.00 1,990.00 2,280.00 3,215.00 4,251.00 4,163.00
Cost of Revenue
88.00 132.00 205.00 270.00 347.00 456.00 566.00 737.00 921.00 1,186.00 1,488.00 1,732.00 2,483.00 3,286.00 3,348.00
Operating Expenses
45.00 56.00 72.00 97.00 130.00 185.00 241.00 289.00 356.00 410.00 502.00 547.00 732.00 965.00 815.00
Depreciation and Amortization
5.00 6.00 7.00 10.00 15.00 17.00 17.00 23.00 28.00 36.00 101.00 129.00 145.00 140.00 91.00
Interest Expenses
- - - - - - - - - - - - - - - - - - - - - - - - 1.00 10.00 - -
Other Expenses
-1.00 -2.00 -5.00 -2.00 -2.00 -6.00 -4.00 -12.00 -3.00 - - -3.00 - - -8.00 -65.00 9.00
WA Shares Outstanding
16.00 17.00 17.00 40.00 45.00 47.00 48.00 50.00 52.00 56.00 57.00 55.00 56.00 57.00 57.00