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
850.00 859.00 1,319.00 1,121.00 992.00 624.00 540.00 680.00 656.00 635.00 692.00 747.00 619.00 1,443.00 1,551.00
EPS
-0.3800 -2.9300 -9.7700 -9.8400 -3.3700 -12.4900 2.4000 -2.2700 0.0400 -0.4800 2.2500 1.2700 -0.5400 7.0300 7.9100
Profit
242.00 179.00 81.00 76.00 323.00 272.00 291.00 314.00 274.00 235.00 314.00 397.00 247.00 844.00 714.00
Pre Tax
-19.00 -136.00 -451.00 -579.00 -166.00 -283.00 127.00 -141.00 3.00 -33.00 166.00 89.00 -40.00 556.00 665.00
Tax %
8.85 0.72 -0.36 -0.27 2.36 -0.27 0.82 -0.54 24.40 -4.69 0.47 1.58 -3.19 -1.06 0.62
Net
-17.00 -135.00 -453.00 -580.00 -162.00 -284.00 125.00 -142.00 2.00 -34.00 166.00 88.00 -42.00 562.00 648.00
EBITDA
170.00 89.00 - - -235.00 91.00 59.00 209.00 194.00 159.00 118.00 200.00 269.00 137.00 737.00 782.00
Operating Income
49.00 -79.00 -388.00 -448.00 -90.00 -211.00 142.00 -107.00 39.00 2.00 90.00 138.00 6.00 601.00 630.00
Interest Income
1.00 - - 1.00 - - - - - - - - - - 4.00 2.00 2.00 - - - - 4.00 14.00
Loss
811.00 894.00 1,451.00 1,418.00 1,023.00 643.00 397.00 602.00 616.00 630.00 601.00 598.00 613.00 849.00 920.00
Cost of Revenue
607.00 679.00 1,238.00 1,045.00 668.00 351.00 248.00 365.00 382.00 400.00 377.00 349.00 371.00 598.00 836.00
Operating Expenses
203.00 214.00 212.00 373.00 355.00 291.00 148.00 236.00 233.00 230.00 223.00 248.00 241.00 251.00 84.00
Depreciation and Amortization
132.00 141.00 144.00 138.00 126.00 96.00 67.00 122.00 114.00 114.00 110.00 121.00 130.00 139.00 152.00
Interest Expenses
52.00 50.00 58.00 74.00 74.00 57.00 15.00 29.00 40.00 35.00 39.00 47.00 42.00 48.00 56.00
Other Expenses
-5.00 -44.00 -252.00 -140.00 -55.00 -188.00 - - -184.00 - - -1.00 75.00 -49.00 -47.00 -44.00 34.00
WA Shares Outstanding
46.00 46.00 46.00 59.00 48.00 22.00 51.00 62.00 62.00 72.00 74.00 74.00 78.00 81.00 83.00