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
235.00 273.00 331.00 373.00 489.00 906.00 938.00 941.00 848.00 885.00 1,232.00 1,209.00 1,331.00 1,479.00 1,631.00
EPS
1.7400 1.8600 3.4400 1.3000 1.4300 2.4000 1.6200 2.5000 2.5600 3.5000 1.7800 2.6100 2.2500 3.0000 3.2900
Profit
179.00 254.00 307.00 252.00 394.00 697.00 796.00 787.00 728.00 792.00 1,083.00 1,090.00 1,207.00 1,325.00 1,184.00
Pre Tax
83.00 105.00 183.00 86.00 95.00 226.00 216.00 206.00 253.00 438.00 332.00 445.00 438.00 626.00 752.00
Tax %
27.39 24.50 20.33 7.87 1.31 7.78 17.39 1.59 1.07 3.28 7.88 -4.66 6.49 4.43 -5.86
Net
69.00 73.00 139.00 62.00 98.00 237.00 172.00 267.00 277.00 411.00 305.00 455.00 409.00 599.00 708.00
EBITDA
125.00 154.00 233.00 181.00 353.00 595.00 720.00 743.00 748.00 846.00 1,036.00 1,024.00 1,090.00 1,359.00 946.00
Operating Income
72.00 82.00 125.00 59.00 151.00 326.00 379.00 396.00 370.00 405.00 588.00 581.00 614.00 855.00 21.00
Interest Income
1.00 1.00 2.00 1.00 1.00 - - - - - - - - - - 229.00 209.00 185.00 1.00 6.00
Loss
150.00 176.00 208.00 314.00 338.00 580.00 558.00 545.00 477.00 480.00 698.00 655.00 706.00 779.00 542.00
Cost of Revenue
56.00 19.00 24.00 121.00 94.00 209.00 142.00 154.00 120.00 92.00 149.00 119.00 124.00 153.00 446.00
Operating Expenses
94.00 157.00 208.00 193.00 243.00 370.00 416.00 391.00 357.00 387.00 548.00 536.00 582.00 625.00 96.00
Depreciation and Amortization
24.00 24.00 29.00 55.00 140.00 248.00 287.00 279.00 316.00 349.00 544.00 508.00 547.00 562.00 628.00
Interest Expenses
15.00 16.00 21.00 50.00 103.00 178.00 194.00 183.00 165.00 178.00 233.00 210.00 196.00 219.00 -291.00
Other Expenses
11.00 22.00 52.00 76.00 46.00 78.00 30.00 -6.00 49.00 211.00 -256.00 -136.00 -176.00 -229.00 730.00
WA Shares Outstanding
39.00 39.00 39.00 47.00 68.00 98.00 105.00 106.00 107.00 117.00 171.00 174.00 182.00 199.00 215.00