Income Statement

Profit & Loss · 14 Statements · From 2023 to 2010
Configuration
In million , Margin in %
Metric 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023
Revenue
514.00 598.00 548.00 663.00 947.00 1,702.00 1,666.00 1,718.00 1,630.00 1,472.00 1,333.00 1,339.00 1,739.00 1,355.00
EPS
1.5700 1.8700 1.6400 3.0300 1.3400 3.0400 1.9700 1.4000 -3.6300 -0.6100 3.5400 2.2900 6.6000 1.8600
Profit
208.00 246.00 255.00 325.00 436.00 578.00 581.00 523.00 480.00 497.00 543.00 611.00 943.00 715.00
Pre Tax
60.00 73.00 68.00 101.00 74.00 160.00 75.00 61.00 -81.00 -20.00 159.00 120.00 320.00 126.00
Tax %
12.10 13.17 21.02 2.75 37.30 29.89 4.50 19.90 -49.51 -1.44 24.22 26.14 20.16 41.59
Net
52.00 63.00 54.00 98.00 46.00 112.00 72.00 48.00 -124.00 -21.00 118.00 79.00 257.00 73.00
EBITDA
63.00 73.00 68.00 102.00 151.00 144.00 142.00 122.00 12.00 24.00 58.00 158.00 399.00 189.00
Operating Income
62.00 72.00 67.00 100.00 72.00 162.00 75.00 64.00 -61.00 -85.00 -20.00 27.00 350.00 154.00
Interest Income
- - - - - - 1.00 1.00 1.00 - - -3.00 -19.00 -14.00 -14.00 2.00 3.00 27.00
Loss
452.00 526.00 480.00 563.00 798.00 1,560.00 1,558.00 1,624.00 1,655.00 1,447.00 1,217.00 1,186.00 1,371.00 1,200.00
Cost of Revenue
306.00 352.00 292.00 337.00 511.00 1,124.00 1,085.00 1,194.00 1,150.00 975.00 790.00 728.00 796.00 639.00
Operating Expenses
146.00 173.00 187.00 225.00 286.00 436.00 472.00 429.00 505.00 472.00 427.00 458.00 574.00 561.00
Depreciation and Amortization
8.00 11.00 10.00 10.00 21.00 112.00 104.00 92.00 122.00 110.00 78.00 131.00 147.00 157.00
Interest Expenses
2.00 - - - - - - - - 3.00 4.00 3.00 19.00 14.00 22.00 29.00 29.00 28.00
Other Expenses
- - - - - - - - -76.00 19.00 -33.00 -29.00 -37.00 64.00 179.00 93.00 -29.00 -28.00
WA Shares Outstanding
33.00 34.00 33.00 32.00 34.00 36.00 36.00 34.00 34.00 34.00 33.00 34.00 39.00 39.00