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
378.00 402.00 448.00 497.00 634.00 989.00 1,042.00 1,125.00 1,528.00 1,571.00 1,641.00 1,677.00 1,778.00 2,019.00 2,148.00
EPS
0.8500 0.5700 1.3200 2.5600 2.2700 1.9700 4.4100 2.6900 2.8600 1.8900 3.0000 2.2000 4.6200 5.4900 4.7100
Profit
218.00 227.00 257.00 167.00 194.00 295.00 347.00 379.00 458.00 486.00 531.00 526.00 573.00 753.00 815.00
Pre Tax
37.00 29.00 48.00 67.00 37.00 145.00 352.00 225.00 341.00 231.00 368.00 265.00 563.00 646.00 570.00
Tax %
-100.00 -100.00 -100.00 -55.22 2.36 1.41 0.47 0.75 0.77 1.13 1.00 1.25 2.42 -0.96 0.83
Net
37.00 29.00 48.00 105.00 115.00 147.00 332.00 212.00 328.00 222.00 353.00 254.00 533.00 637.00 552.00
EBITDA
193.00 203.00 225.00 260.00 153.00 238.00 290.00 316.00 883.00 410.00 455.00 432.00 498.00 586.00 1,285.00
Operating Income
93.00 32.00 99.00 130.00 116.00 228.00 288.00 272.00 354.00 399.00 -41.00 -79.00 -35.00 42.00 1,686.00
Interest Income
- - - - - - - - - - - - - - - - - - - - 179.00 167.00 156.00 154.00 - -
Loss
284.00 309.00 345.00 365.00 478.00 747.00 751.00 809.00 1,154.00 1,166.00 1,210.00 1,250.00 1,313.00 1,390.00 1,459.00
Cost of Revenue
159.00 174.00 191.00 329.00 440.00 694.00 695.00 746.00 1,070.00 1,084.00 1,109.00 1,151.00 1,204.00 1,266.00 1,333.00
Operating Expenses
124.00 134.00 154.00 35.00 38.00 53.00 56.00 63.00 83.00 82.00 101.00 99.00 108.00 124.00 126.00
Depreciation and Amortization
98.00 106.00 119.00 132.00 192.00 306.00 294.00 323.00 494.00 490.00 497.00 511.00 534.00 544.00 565.00
Interest Expenses
57.00 55.00 58.00 58.00 75.00 119.00 122.00 129.00 154.00 173.00 179.00 167.00 156.00 154.00 149.00
Other Expenses
-4.00 -7.00 -7.00 -2.00 -39.00 26.00 183.00 39.00 121.00 - - 410.00 345.00 598.00 604.00 31.00
WA Shares Outstanding
28.00 31.00 36.00 41.00 50.00 74.00 75.00 78.00 113.00 117.00 117.00 114.00 114.00 115.00 116.00