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
1,848.00 2,114.00 2,330.00 2,469.00 2,610.00 2,648.00 2,525.00 2,411.00 2,497.00 2,709.00 2,904.00 2,884.00 2,851.00 3,035.00 3,319.00
EPS
2.0000 2.3800 2.9900 3.3700 2.6600 3.5700 3.3900 3.4900 3.9400 2.6700 5.1600 0.2800 4.9000 4.8500 5.3700
Profit
537.00 612.00 679.00 745.00 783.00 797.00 736.00 711.00 731.00 772.00 815.00 743.00 775.00 820.00 891.00
Pre Tax
110.00 149.00 183.00 208.00 165.00 218.00 183.00 172.00 181.00 183.00 233.00 5.00 203.00 202.00 216.00
Tax %
23.08 27.67 25.99 27.00 26.97 27.74 28.26 28.48 22.73 47.44 23.11 -69.93 22.85 23.55 20.85
Net
85.00 108.00 136.00 152.00 120.00 158.00 131.00 126.00 141.00 95.00 174.00 9.00 157.00 155.00 170.00
EBITDA
164.00 193.00 219.00 243.00 244.00 353.00 331.00 326.00 306.00 337.00 358.00 179.00 329.00 349.00 383.00
Operating Income
156.00 196.00 220.00 243.00 252.00 254.00 232.00 224.00 230.00 249.00 273.00 92.00 239.00 261.00 315.00
Interest Income
- - - - - - - - - - - - - - - - - - - - 39.00 38.00 33.00 36.00 63.00
Loss
1,692.00 1,917.00 2,111.00 2,225.00 2,357.00 2,393.00 2,292.00 2,187.00 2,266.00 2,460.00 2,619.00 2,649.00 2,613.00 2,773.00 3,003.00
Cost of Revenue
1,311.00 1,501.00 1,651.00 1,724.00 1,826.00 1,850.00 1,788.00 1,700.00 1,766.00 1,936.00 2,088.00 2,140.00 2,076.00 2,214.00 2,427.00
Operating Expenses
381.00 416.00 460.00 501.00 531.00 542.00 503.00 487.00 500.00 523.00 531.00 508.00 537.00 558.00 576.00
Depreciation and Amortization
76.00 91.00 96.00 100.00 108.00 109.00 103.00 98.00 90.00 88.00 85.00 86.00 90.00 88.00 90.00
Interest Expenses
39.00 38.00 35.00 34.00 26.00 12.00 28.00 34.00 34.00 36.00 39.00 38.00 33.00 36.00 63.00
Other Expenses
-15.00 -8.00 - - - - -60.00 -23.00 -20.00 -16.00 -14.00 -28.00 -39.00 -87.00 -35.00 -58.00 -35.00
WA Shares Outstanding
42.00 45.00 45.00 45.00 45.00 44.00 38.00 36.00 35.00 35.00 34.00 33.00 32.00 31.00 31.00