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
602.00 659.00 733.00 845.00 887.00 891.00 1,114.00 1,300.00 1,404.00 1,566.00 1,826.00 2,335.00 3,449.00 4,174.00 3,395.00
EPS
-0.1100 0.4600 0.6100 0.7100 0.7700 0.7100 1.8500 1.5000 1.6700 2.0700 2.2900 3.0700 4.6600 9.9100 4.9500
Profit
272.00 316.00 357.00 419.00 429.00 429.00 551.00 631.00 706.00 803.00 941.00 1,205.00 1,838.00 2,196.00 1,567.00
Pre Tax
10.00 62.00 79.00 96.00 101.00 96.00 172.00 204.00 198.00 270.00 303.00 446.00 668.00 1,181.00 385.00
Tax %
60.72 35.13 33.21 33.41 30.41 33.63 31.90 28.96 19.77 27.05 27.85 28.03 36.12 22.73 24.85
Net
- - 31.00 52.00 48.00 52.00 48.00 126.00 102.00 114.00 141.00 156.00 210.00 318.00 678.00 338.00
EBITDA
57.00 108.00 126.00 163.00 171.00 185.00 254.00 321.00 349.00 405.00 488.00 704.00 966.00 1,423.00 843.00
Operating Income
24.00 76.00 93.00 123.00 123.00 130.00 195.00 245.00 250.00 291.00 355.00 523.00 735.00 1,135.00 500.00
Interest Income
- - - - - - - - - - - - - - - - - - - - - - - - - - 1.00 4.00
Loss
578.00 582.00 639.00 720.00 762.00 761.00 903.00 1,052.00 1,141.00 1,265.00 1,463.00 1,824.00 2,515.00 2,998.00 2,852.00
Cost of Revenue
329.00 343.00 375.00 425.00 457.00 461.00 563.00 668.00 697.00 762.00 885.00 1,129.00 1,610.00 1,978.00 1,828.00
Operating Expenses
248.00 239.00 264.00 294.00 305.00 299.00 340.00 384.00 443.00 502.00 577.00 695.00 905.00 1,020.00 1,023.00
Depreciation and Amortization
33.00 31.00 32.00 40.00 47.00 54.00 58.00 75.00 98.00 113.00 132.00 180.00 231.00 287.00 342.00
Interest Expenses
14.00 7.00 14.00 12.00 11.00 13.00 9.00 9.00 14.00 14.00 15.00 22.00 26.00 35.00 144.00
Other Expenses
-14.00 -13.00 -14.00 -26.00 -22.00 -34.00 -22.00 -41.00 -52.00 -21.00 -52.00 -76.00 -67.00 45.00 -114.00
WA Shares Outstanding
68.00 68.00 68.00 68.00 68.00 68.00 68.00 68.00 68.00 68.00 68.00 68.00 68.00 68.00 68.00