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
395.00 454.00 616.00 338.00 360.00 367.00 300.00 368.00 319.00 311.00 351.00 342.00 384.00 409.00 372.00
EPS
5.5300 6.6300 9.4000 8.2100 5.9100 3.8200 4.0900 2.9400 5.6000 6.7200 9.8900 6.3700 12.9700 7.1900 4.5300
Profit
395.00 454.00 575.00 258.00 265.00 261.00 256.00 268.00 267.00 267.00 294.00 292.00 312.00 316.00 326.00
Pre Tax
288.00 352.00 515.00 467.00 338.00 214.00 236.00 164.00 301.00 386.00 493.00 358.00 739.00 404.00 113.00
Tax %
20.98 21.79 21.67 21.15 20.05 18.21 20.54 18.05 14.59 20.29 8.19 18.43 19.54 18.37 -83.30
Net
231.00 280.00 403.00 368.00 270.00 175.00 187.00 134.00 257.00 308.00 453.00 292.00 595.00 329.00 207.00
EBITDA
343.00 404.00 563.00 506.00 370.00 246.00 267.00 192.00 326.00 409.00 514.00 373.00 752.00 417.00 298.00
Operating Income
342.00 404.00 560.00 504.00 369.00 245.00 265.00 191.00 325.00 408.00 512.00 371.00 750.00 415.00 297.00
Interest Income
- - - - 3.00 1.00 1.00 1.00 - - - - - - - - - - - - - - - - - -
Loss
53.00 50.00 56.00 100.00 118.00 127.00 67.00 126.00 77.00 69.00 82.00 73.00 99.00 118.00 75.00
Cost of Revenue
- - - - 41.00 79.00 95.00 105.00 43.00 99.00 52.00 44.00 56.00 50.00 71.00 93.00 45.00
Operating Expenses
53.00 50.00 15.00 20.00 23.00 22.00 24.00 26.00 24.00 25.00 25.00 22.00 27.00 25.00 29.00
Depreciation and Amortization
- - - - - - - - - - - - - - - - - - 1.00 1.00 1.00 1.00 1.00 1.00
Interest Expenses
- - - - 47.00 38.00 31.00 31.00 29.00 26.00 24.00 21.00 18.00 13.00 11.00 12.00 24.00
Other Expenses
-53.00 -51.00 -44.00 229.00 97.00 -25.00 3.00 -77.00 58.00 144.00 -19.00 -13.00 -11.00 -11.00 -184.00
WA Shares Outstanding
41.00 42.00 42.00 44.00 45.00 45.00 45.00 45.00 45.00 45.00 45.00 45.00 45.00 45.00 45.00