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
327.00 345.00 421.00 475.00 778.00 933.00 1,023.00 1,103.00 1,215.00 1,327.00 1,491.00 1,651.00 2,080.00 3,343.00 4,078.00
EPS
1.0300 1.0100 1.0500 0.7300 1.0600 1.0400 1.0900 1.1300 1.1000 1.2600 1.3800 1.1500 0.8700 1.4200 1.2600
Profit
320.00 337.00 413.00 468.00 739.00 879.00 967.00 1,040.00 1,146.00 1,261.00 1,403.00 1,547.00 1,946.00 3,117.00 3,762.00
Pre Tax
- - 122.00 152.00 147.00 181.00 272.00 288.00 319.00 325.00 369.00 443.00 411.00 392.00 917.00 928.00
Tax %
- - 1.13 0.96 0.97 1.50 1.27 1.10 1.02 1.86 1.44 1.39 3.57 8.07 4.92 5.60
Net
131.00 130.00 157.00 159.00 245.00 270.00 283.00 315.00 318.00 363.00 436.00 395.00 359.00 869.00 872.00
EBITDA
299.00 312.00 381.00 424.00 696.00 793.00 906.00 987.00 1,104.00 1,178.00 1,344.00 1,550.00 1,860.00 2,928.00 3,685.00
Operating Income
207.00 216.00 260.00 280.00 376.00 453.00 509.00 538.00 589.00 637.00 750.00 873.00 963.00 1,258.00 1,724.00
Interest Income
- - - - - - - - - - - - - - - - - - - - 290.00 3.00 13.00 76.00 73.00
Loss
119.00 128.00 161.00 194.00 402.00 479.00 513.00 564.00 626.00 690.00 749.00 854.00 1,128.00 2,035.00 2,356.00
Cost of Revenue
6.00 7.00 7.00 7.00 38.00 53.00 55.00 62.00 69.00 66.00 88.00 104.00 133.00 226.00 316.00
Operating Expenses
119.00 120.00 154.00 187.00 363.00 425.00 458.00 501.00 557.00 623.00 660.00 750.00 994.00 1,808.00 2,039.00
Depreciation and Amortization
91.00 95.00 121.00 149.00 306.00 374.00 409.00 449.00 498.00 539.00 593.00 677.00 897.00 1,670.00 1,895.00
Interest Expenses
85.00 93.00 108.00 116.00 180.00 216.00 233.00 219.00 247.00 266.00 290.00 309.00 323.00 445.00 779.00
Other Expenses
- - - - - - -10.00 -13.00 35.00 11.00 1.00 -16.00 -1.00 -306.00 -461.00 -570.00 -340.00 -55.00
WA Shares Outstanding
103.00 105.00 126.00 132.00 191.00 218.00 235.00 255.00 273.00 289.00 315.00 345.00 414.00 611.00 692.00