Income Statement

Profit & Loss · 14 Statements · From 2022 to 2009
Configuration
In million , Margin in %
Metric 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022
Revenue
1,510.00 1,699.00 1,969.00 2,005.00 2,082.00 2,050.00 1,923.00 1,918.00 2,066.00 2,050.00 2,050.00 562.00 910.00 1,281.00
EPS
1.3200 -0.7700 0.4500 0.5200 0.3100 0.8200 0.6700 0.6500 0.7300 0.1000 0.3300 0.2900 0.4100 0.4100
Profit
515.00 596.00 693.00 731.00 763.00 746.00 665.00 668.00 756.00 784.00 784.00 253.00 373.00 465.00
Pre Tax
118.00 -61.00 41.00 75.00 22.00 108.00 86.00 82.00 56.00 238.00 238.00 45.00 52.00 83.00
Tax %
25.72 16.45 27.78 26.99 -33.33 15.47 19.88 9.63 -34.51 22.36 22.36 23.08 5.15 31.98
Net
88.00 -51.00 29.00 50.00 30.00 83.00 67.00 74.00 75.00 34.00 34.00 35.00 49.00 61.00
EBITDA
261.00 424.00 360.00 383.00 381.00 381.00 340.00 312.00 360.00 408.00 408.00 147.00 188.00 180.00
Operating Income
161.00 219.00 241.00 255.00 279.00 203.00 174.00 183.00 147.00 305.00 305.00 81.00 107.00 107.00
Interest Income
- - - - - - - - - - - - - - - - - - 69.00 - - - - - - - -
Loss
1,341.00 1,480.00 1,716.00 1,731.00 1,793.00 1,774.00 1,701.00 1,705.00 1,792.00 1,733.00 1,733.00 480.00 800.00 1,159.00
Cost of Revenue
994.00 1,102.00 1,276.00 1,273.00 1,318.00 1,304.00 1,258.00 1,250.00 1,309.00 1,266.00 1,266.00 309.00 537.00 816.00
Operating Expenses
347.00 377.00 440.00 457.00 475.00 470.00 443.00 455.00 483.00 467.00 467.00 170.00 262.00 343.00
Depreciation and Amortization
109.00 106.00 114.00 112.00 108.00 112.00 115.00 105.00 89.00 92.00 92.00 67.00 77.00 54.00
Interest Expenses
194.00 380.00 176.00 153.00 109.00 87.00 91.00 88.00 75.00 69.00 69.00 33.00 34.00 26.00
Other Expenses
144.00 -99.00 -35.00 -45.00 -157.00 -79.00 -44.00 -42.00 -141.00 -9.00 -9.00 -35.00 -54.00 -23.00
WA Shares Outstanding
66.00 66.00 66.00 95.00 98.00 101.00 100.00 102.00 103.00 104.00 104.00 120.00 121.00 151.00