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
1,605.00 2,108.00 1,984.00 1,319.00 1,232.00 1,046.00 662.00 1,862.00 1,738.00 1,731.00 1,672.00 2,243.00 1,989.00 573.00
EPS
-0.1400 0.1100 -0.3000 0.0200 -0.1700 -0.3600 0.0300 0.0200 0.3100 0.0900 0.1900 0.2800 0.2500 -0.7600
Profit
19.00 147.00 52.00 -5.00 -21.00 -9.00 44.00 461.00 572.00 530.00 591.00 913.00 878.00 181.00
Pre Tax
-78.00 66.00 -178.00 12.00 -98.00 -212.00 15.00 92.00 571.00 189.00 394.00 602.00 576.00 -1,218.00
Tax %
-4.82 8.25 -3.73 630.74 4.69 2.69 0.07 69.08 13.53 29.63 21.53 10.30 14.67 0.53
Net
-78.00 66.00 -178.00 12.00 -97.00 -211.00 15.00 30.00 493.00 145.00 302.00 420.00 394.00 -1,212.00
EBITDA
55.00 178.00 80.00 82.00 -26.00 -58.00 62.00 336.00 543.00 361.00 428.00 710.00 687.00 49.00
Operating Income
-79.00 66.00 -181.00 -72.00 -98.00 -213.00 -18.00 72.00 442.00 341.00 394.00 602.00 576.00 15.00
Interest Income
6.00 6.00 7.00 2.00 1.00 1.00 - - 1.00 1.00 2.00 1.00 2.00 4.00 42.00
Loss
1,633.00 2,015.00 1,988.00 1,370.00 1,299.00 1,143.00 656.00 1,578.00 1,352.00 1,385.00 1,260.00 1,553.00 1,335.00 597.00
Cost of Revenue
1,585.00 1,961.00 1,931.00 1,325.00 1,254.00 1,055.00 618.00 1,400.00 1,165.00 1,200.00 1,081.00 1,330.00 1,110.00 392.00
Operating Expenses
47.00 54.00 57.00 44.00 44.00 88.00 38.00 178.00 186.00 184.00 179.00 223.00 225.00 204.00
Depreciation and Amortization
80.00 80.00 78.00 52.00 44.00 43.00 28.00 38.00 21.00 19.00 20.00 29.00 36.00 34.00
Interest Expenses
31.00 29.00 27.00 19.00 19.00 25.00 18.00 23.00 23.00 22.00 20.00 63.00 74.00 115.00
Other Expenses
-51.00 -26.00 -174.00 63.00 -31.00 -114.00 9.00 -191.00 128.00 -152.00 - - - - - - -1,234.00
WA Shares Outstanding
566.00 607.00 595.00 643.00 576.00 587.00 517.00 1,542.00 1,593.00 1,618.00 1,592.00 1,577.00 1,577.00 1,588.00