Income Statement

Profit & Loss · 14 Statements · From 2022 to 2009
Configuration
In million , Margin in %
Metric 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022
Revenue
955.00 688.00 745.00 884.00 1,708.00 1,808.00 1,525.00 1,535.00 1,631.00 2,141.00 1,666.00 1,723.00 1,770.00 1,605.00
EPS
2.5600 3.2000 4.0000 2.6400 2.8200 1.1300 2.8400 1.8700 1.4600 -21.7900 1.2100 -0.7700 0.6500 -2.0500
Profit
159.00 144.00 177.00 496.00 904.00 881.00 787.00 820.00 969.00 861.00 691.00 730.00 786.00 681.00
Pre Tax
138.00 110.00 175.00 133.00 120.00 72.00 134.00 127.00 -35.00 -1,328.00 77.00 -69.00 33.00 -148.00
Tax %
25.23 42.82 27.83 35.21 18.30 44.31 23.43 18.55 385.03 4.67 6.49 31.88 -39.39 -1.35
Net
103.00 40.00 156.00 86.00 98.00 40.00 102.00 103.00 100.00 -1,266.00 72.00 -47.00 46.00 -150.00
EBITDA
193.00 125.00 193.00 174.00 257.00 261.00 251.00 247.00 320.00 353.00 367.00 502.00 425.00 249.00
Operating Income
152.00 114.00 181.00 150.00 185.00 191.00 179.00 171.00 153.00 -96.00 -9.00 154.00 135.00 11.00
Interest Income
- - - - 4.00 2.00 - - - - - - - - 1.00 - - - - - - - - - -
Loss
835.00 555.00 579.00 735.00 1,523.00 1,617.00 1,346.00 1,364.00 1,479.00 2,236.00 1,676.00 1,673.00 1,643.00 1,594.00
Cost of Revenue
796.00 544.00 567.00 388.00 803.00 926.00 738.00 714.00 661.00 1,280.00 975.00 993.00 984.00 924.00
Operating Expenses
39.00 11.00 11.00 347.00 720.00 690.00 608.00 649.00 817.00 956.00 701.00 680.00 659.00 670.00
Depreciation and Amortization
40.00 11.00 11.00 23.00 72.00 70.00 71.00 76.00 167.00 449.00 376.00 348.00 290.00 239.00
Interest Expenses
13.00 4.00 6.00 10.00 46.00 29.00 33.00 37.00 82.00 202.00 197.00 175.00 151.00 105.00
Other Expenses
31.00 -19.00 11.00 -5.00 -17.00 -88.00 -11.00 -7.00 -105.00 -1,232.00 86.00 -223.00 -102.00 -159.00
WA Shares Outstanding
40.00 40.00 39.00 31.00 35.00 36.00 36.00 36.00 41.00 58.00 59.00 60.00 70.00 73.00