FND/Financial Reporting

Income Statements

Profit & Loss · 13 Statements · From 2023 to 2011
Configuration
In Million USD. Margins, Growth Rates In %
Metric 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023
Revenue
276.00 335.00 441.00 584.00 784.00 1,050.00 1,384.00 1,709.00 2,045.00 2,425.00 3,433.00 4,264.00 4,413.00
EPS
0.08 0.14 0.12 0.16 0.29 0.47 1.13 1.11 1.51 1.90 2.71 2.82 2.31
Profit
112.00 135.00 171.00 229.00 312.00 429.00 572.00 702.00 863.00 1,034.00 1,422.00 1,727.00 1,858.00
Pre Tax
12.00 20.00 17.00 24.00 43.00 54.00 98.00 122.00 150.00 207.00 334.00 385.00 311.00
ETR
38.58 38.69 38.22 38.95 37.67 21.05 -4.30 5.06 -0.17 5.90 15.22 22.67 21.04
Net
7.00 12.00 11.00 15.00 26.00 43.00 102.00 116.00 150.00 194.00 283.00 298.00 245.00
EBITDA
25.00 31.00 35.00 50.00 72.00 108.00 155.00 183.00 233.00 306.00 457.00 551.00 523.00
Operating Income
21.00 27.00 27.00 33.00 52.00 69.00 117.00 131.00 159.00 214.00 338.00 396.00 321.00
Interest Income
- - - - - - - - - - - - - - - - 8.00 8.00 4.00 11.00 - -
Loss
-255.00 -309.00 -414.00 -547.00 -731.00 -971.00 -1,266.00 -1,578.00 -1,886.00 -2,211.00 -3,094.00 -3,867.00 -4,092.00
Cost of Revenue
-163.00 -199.00 -270.00 -355.00 -471.00 -621.00 -812.00 -1,007.00 -1,182.00 -1,390.00 -2,011.00 -2,536.00 -2,555.00
Operating Expenses
-91.00 -109.00 -144.00 -192.00 -259.00 -349.00 -454.00 -570.00 -703.00 -820.00 -1,083.00 -1,330.00 -1,536.00
Depreciation and Amortization
-4.00 -5.00 -8.00 -13.00 -19.00 -28.00 -38.00 -51.00 -74.00 -91.00 -118.00 -155.00 -201.00
Interest Expenses
-7.00 -6.00 -7.00 -8.00 -9.00 -12.00 -13.00 -8.00 -8.00 -8.00 -4.00 -11.00 -9.00
Other Expenses
-1.00 -1.00 -1.00 -2.00 - - -12.00 -5.00 -8.00 -8.00 -7.00 -4.00 -11.00 -9.00
WA Shares Outstanding
92.00 92.00 92.00 92.00 92.00 92.00 90.00 104.00 99.00 102.00 104.00 105.00 106.00