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
1,363.00 1,804.00 1,682.00 1,676.00 1,743.00 1,709.00 906.00 811.00 880.00 1,130.00 1,136.00 1,198.00 1,292.00 1,106.00
EPS
-0.2800 0.3200 -0.2500 0.2400 -0.0764 -0.3700 -0.4300 0.7300 -0.2000 0.0342 0.1300 0.2000 0.0671 0.1100
Profit
597.00 790.00 710.00 694.00 784.00 778.00 549.00 486.00 492.00 651.00 665.00 714.00 773.00 638.00
Pre Tax
-57.00 45.00 -45.00 -46.00 -30.00 -80.00 -45.00 186.00 -32.00 39.00 94.00 109.00 65.00 60.00
Tax %
-4.37 -57.02 -26.26 221.54 42.39 -6.49 -9.80 11.41 -41.10 80.15 69.47 57.86 76.19 57.99
Net
-61.00 71.00 -57.00 57.00 -17.00 -85.00 -99.00 166.00 -46.00 7.00 28.00 46.00 15.00 25.00
EBITDA
118.00 113.00 46.00 6.00 38.00 8.00 34.00 62.00 44.00 127.00 166.00 177.00 194.00 108.00
Operating Income
-54.00 65.00 -31.00 -24.00 -1.00 -49.00 -84.00 13.00 5.00 67.00 118.00 142.00 185.00 82.00
Interest Income
- - 2.00 11.00 -4.00 - - 3.00 2.00 13.00 9.00 6.00 9.00 3.00 3.00 5.00
Loss
1,349.00 1,722.00 1,676.00 1,682.00 1,721.00 1,724.00 888.00 776.00 867.00 1,047.00 1,014.00 1,058.00 1,107.00 1,011.00
Cost of Revenue
766.00 1,013.00 972.00 982.00 958.00 930.00 356.00 325.00 388.00 478.00 471.00 484.00 518.00 467.00
Operating Expenses
583.00 709.00 703.00 700.00 762.00 793.00 532.00 450.00 478.00 568.00 543.00 573.00 588.00 544.00
Depreciation and Amortization
154.00 153.00 157.00 144.00 131.00 140.00 70.00 57.00 83.00 112.00 107.00 102.00 75.00 69.00
Interest Expenses
24.00 25.00 27.00 22.00 29.00 34.00 35.00 43.00 47.00 34.00 33.00 36.00 119.00 27.00
Other Expenses
3.00 -10.00 -35.00 -19.00 -23.00 -34.00 -30.00 181.00 -8.00 -28.00 -24.00 -32.00 -119.00 -12.00
WA Shares Outstanding
218.00 224.00 230.00 235.00 233.00 230.00 229.00 229.00 227.00 228.00 229.00 228.00 230.00 224.00