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
765.00 768.00 1,073.00 1,023.00 1,062.00 1,107.00 1,062.00 1,001.00 968.00 1,008.00 1,071.00 930.00 952.00 922.00 980.00
EPS
4.4800 10.6100 16.8200 13.3300 10.6200 13.7900 30.3200 9.8900 13.8700 9.1200 6.1100 -10.6100 75.6800 -4.1800 2.3000
Profit
578.00 628.00 897.00 858.00 465.00 500.00 495.00 435.00 431.00 435.00 322.00 211.00 246.00 229.00 269.00
Pre Tax
60.00 136.00 215.00 177.00 134.00 197.00 359.00 137.00 179.00 137.00 78.00 -96.00 838.00 25.00 54.00
Tax %
15.11 21.30 17.91 22.31 12.24 19.23 7.14 11.05 5.33 5.98 -3.69 -3.30 2.40 50.59 29.85
Net
46.00 110.00 178.00 153.00 113.00 146.00 321.00 104.00 146.00 96.00 64.00 -112.00 802.00 -44.00 24.00
EBITDA
105.00 186.00 285.00 233.00 176.00 216.00 222.00 172.00 186.00 177.00 174.00 123.00 160.00 139.00 190.00
Operating Income
65.00 147.00 228.00 143.00 120.00 157.00 161.00 106.00 131.00 114.00 72.00 7.00 46.00 21.00 50.00
Interest Income
14.00 17.00 53.00 - - 3.00 2.00 - - - - - - - - - - - - 1.00 7.00 12.00
Loss
675.00 655.00 904.00 880.00 923.00 907.00 701.00 862.00 788.00 869.00 998.00 923.00 905.00 900.00 930.00
Cost of Revenue
187.00 140.00 176.00 165.00 596.00 606.00 566.00 565.00 537.00 573.00 749.00 719.00 705.00 692.00 711.00
Operating Expenses
488.00 515.00 728.00 715.00 326.00 300.00 135.00 296.00 251.00 296.00 249.00 204.00 199.00 207.00 218.00
Depreciation and Amortization
40.00 39.00 56.00 58.00 56.00 58.00 60.00 66.00 55.00 63.00 101.00 116.00 114.00 117.00 140.00
Interest Expenses
4.00 10.00 13.00 3.00 4.00 3.00 6.00 1.00 2.00 1.00 1.00 2.00 2.00 7.00 9.00
Other Expenses
-4.00 -10.00 -13.00 34.00 14.00 39.00 197.00 31.00 48.00 23.00 5.00 -103.00 791.00 3.00 4.00
WA Shares Outstanding
10.00 10.00 10.00 10.00 10.00 10.00 10.00 10.00 10.00 10.00 10.00 10.00 10.00 10.00 10.00