LSI/Financial Reporting

Income Statements

Profit & Loss · 14 Statements · From 2022 to 2009
Configuration
In Million USD. Margins, Growth Rates In %
Metric 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022
Revenue
195.00 192.00 211.00 223.00 257.00 307.00 344.00 434.00 495.00 513.00 525.00 556.00 770.00 1,018.00
EPS
0.56 0.99 0.74 1.25 1.58 1.79 2.12 1.31 1.39 2.96 2.58 0.95 2.03 3.08
Profit
123.00 121.00 156.00 145.00 168.00 197.00 225.00 282.00 314.00 330.00 329.00 348.00 524.00 709.00
Pre Tax
72.00 34.00 31.00 48.00 71.00 89.00 113.00 84.00 96.00 207.00 260.00 152.00 252.00 366.00
ETR
71.00 74.23 124.16 55.34 42.62 40.80 35.28 66.11 67.61 1.99 30.78 55.93 36.80 29.13
Net
19.00 40.00 30.00 55.00 74.00 88.00 112.00 85.00 96.00 206.00 180.00 67.00 159.00 259.00
EBITDA
105.00 99.00 108.00 125.00 150.00 176.00 211.00 270.00 289.00 321.00 335.00 354.00 483.00 658.00
Operating Income
71.00 66.00 68.00 80.00 101.00 116.00 147.00 119.00 171.00 274.00 228.00 233.00 332.00 464.00
Interest Income
- - - - - - - - - - - - - - - - - - - - - - - - - - - -
Loss
-123.00 -125.00 -137.00 -138.00 -153.00 -183.00 -193.00 -283.00 -323.00 -296.00 -299.00 -323.00 -438.00 -558.00
Cost of Revenue
-71.00 -70.00 -54.00 -77.00 -89.00 -109.00 -119.00 -151.00 -180.00 -183.00 -195.00 -208.00 -246.00 -308.00
Operating Expenses
-52.00 -54.00 -82.00 -60.00 -64.00 -73.00 -74.00 -131.00 -142.00 -113.00 -104.00 -115.00 -192.00 -250.00
Depreciation and Amortization
-35.00 -34.00 -36.00 -41.00 -45.00 -51.00 -58.00 -117.00 -127.00 -102.00 -107.00 -122.00 -147.00 -192.00
Interest Expenses
-50.00 -31.00 -38.00 -32.00 -31.00 -33.00 -35.00 -52.00 -61.00 -68.00 -74.00 -79.00 -84.00 -105.00
Other Expenses
-1.00 - - -3.00 -2.00 - - - - - - -11.00 - - -61.00 -32.00 -81.00 -80.00 -98.00
WA Shares Outstanding
35.00 41.00 41.00 44.00 46.00 49.00 53.00 64.00 69.00 69.00 69.00 71.00 78.00 84.00