000180.KS/Financial Reporting

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
145,360.00 137,414.00 148,546.00 161,245.00 150,768.00 163,451.00 177,305.00 181,373.00 178,284.00 161,073.00 151,041.00 170,916.00 197,940.00 227,519.00 166,253.00
EPS
44.7900 -17.6200 238.4100 2,227.1300 -72.5500 -60.1400 3.8000 306.0000 61.0000 -119.2900 -90.3800 114.8100 94.0100 -204.9200 -376.2800
Profit
31,303.00 24,658.00 31,607.00 25,304.00 22,043.00 28,420.00 28,264.00 28,717.00 27,028.00 17,312.00 19,833.00 32,397.00 36,429.00 19,829.00 11,823.00
Pre Tax
4,018.00 -1,019.00 14,131.00 128,155.00 -2,743.00 -2,877.00 1,950.00 20,655.00 4,231.00 -9,238.00 -4,072.00 7,478.00 8,191.00 -12,903.00 -27,430.00
Tax %
34.62 -1.29 1.04 -1.96 -55.18 -22.58 -13.90 -2.21 2.60 14.13 -45.18 0.16 27.51 -1.79 12.43
Net
2,627.00 -1,032.00 13,984.00 130,665.00 -4,257.00 -3,527.00 2,221.00 21,143.00 4,155.00 -7,913.00 -5,912.00 7,466.00 6,093.00 -13,134.00 -23,958.00
EBITDA
16,584.00 11,509.00 17,078.00 6,364.00 2,344.00 3,686.00 8,929.00 29,053.00 16,763.00 1,651.00 8,992.00 19,491.00 20,165.00 620.00 -8,641.00
Operating Income
12,461.00 5,265.00 21,832.00 285.00 -2,122.00 -89.00 3,064.00 976.00 -236.00 -8,587.00 -1,019.00 8,033.00 10,471.00 -7,224.00 -16,701.00
Interest Income
229.00 456.00 422.00 492.00 416.00 232.00 232.00 736.00 272.00 123.00 216.00 155.00 77.00 30.00 28.00
Loss
132,899.00 132,148.00 134,569.00 160,960.00 152,890.00 163,540.00 174,240.00 180,397.00 178,520.00 169,661.00 153,993.00 162,883.00 187,468.00 239,006.00 182,955.00
Cost of Revenue
114,057.00 112,756.00 116,939.00 135,940.00 128,724.00 135,030.00 149,040.00 152,656.00 151,256.00 143,761.00 131,208.00 138,519.00 161,510.00 207,690.00 154,429.00
Operating Expenses
18,841.00 19,392.00 17,629.00 25,019.00 24,165.00 28,510.00 25,199.00 27,740.00 27,264.00 25,899.00 22,784.00 24,363.00 25,957.00 31,316.00 28,525.00
Depreciation and Amortization
4,225.00 4,131.00 2,035.00 2,906.00 3,750.00 4,506.00 5,140.00 6,857.00 7,907.00 8,468.00 10,011.00 9,771.00 7,143.00 7,844.00 8,059.00
Interest Expenses
8,317.00 8,419.00 7,916.00 7,534.00 1,527.00 1,984.00 1,578.00 1,578.00 1,251.00 2,168.00 2,808.00 2,332.00 2,169.00 3,293.00 5,753.00
Other Expenses
-8,443.00 -8,397.00 -911.00 124,697.00 -1,338.00 -2,057.00 -1,114.00 -1,541.00 -4,625.00 -2,421.00 -3,053.00 -554.00 -2,280.00 -5,678.00 -10,729.00
WA Shares Outstanding
58.00 58.00 58.00 58.00 58.00 58.00 57.00 69.00 68.00 66.00 65.00 65.00 64.00 64.00 63.00