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
2,638,099.00 3,727,155.00 4,259,506.00 3,934,192.00 3,781,241.00 3,024,439.00 2,320,792.00 2,328,039.00 2,596,196.00 2,545,097.00 2,428,250.00 2,342,443.00 3,354,789.00 3,819,689.00 3,429,848.00
EPS
170,636.0000 -64,503.2700 -508,723.3100 -276,997.7100 -354,767.2800 -17,087,846.4300 -282,116.2300 -29,070.7600 -63,379.5700 -138,627.5600 -931.2900 667.7500 1,908.4600 5,357.0700 2,342.0600
Profit
182,128.00 302,709.00 238,594.00 238,553.00 243,225.00 105,924.00 246,694.00 295,512.00 166,068.00 90,404.00 138,923.00 209,770.00 396,766.00 445,869.00 395,715.00
Pre Tax
20,748.00 -44,757.00 -188,235.00 -146,902.00 -151,232.00 -1,416,727.00 -48,833.00 -63,777.00 -120,679.00 -56,623.00 -31,664.00 67,445.00 242,257.00 387,039.00 311,477.00
Tax %
-147.32 41.40 -15.23 24.98 7.08 1.28 1.48 -14.01 -3.17 -16.67 -5.92 0.82 21.28 -38.17 24.56
Net
50,168.00 -26,994.00 -216,875.00 -111,923.00 -145,099.00 -1,274,565.00 -46,198.00 -72,745.00 -124,624.00 -65,614.00 -33,537.00 66,811.00 190,951.00 536,001.00 234,352.00
EBITDA
171,890.00 248,476.00 182,518.00 245,978.00 229,227.00 241,611.00 207,198.00 233,276.00 144,301.00 161,216.00 133,780.00 160,756.00 344,866.00 366,169.00 325,998.00
Operating Income
13,293.00 98,526.00 23,359.00 16,910.00 25,867.00 -160,142.00 78,584.00 143,611.00 -11,767.00 -16,372.00 75,338.00 110,778.00 296,911.00 340,351.00 280,410.00
Interest Income
7,499.00 7,049.00 7,019.00 4,226.00 2,863.00 2,053.00 1,647.00 1,808.00 1,352.00 973.00 1,755.00 547.00 265.00 5,547.00 10,620.00
Loss
2,624,806.00 3,628,629.00 4,237,042.00 3,917,282.00 3,755,374.00 3,184,582.00 2,242,207.00 2,184,428.00 2,607,866.00 2,562,082.00 2,393,543.00 2,231,664.00 3,057,877.00 3,479,337.00 3,149,437.00
Cost of Revenue
2,455,971.00 3,424,446.00 4,020,911.00 3,695,638.00 3,538,015.00 2,918,515.00 2,074,097.00 2,032,527.00 2,430,128.00 2,454,692.00 2,289,326.00 2,132,672.00 2,958,022.00 3,373,819.00 3,034,132.00
Operating Expenses
168,835.00 204,182.00 216,131.00 221,643.00 217,358.00 266,067.00 168,109.00 151,901.00 177,737.00 107,389.00 104,217.00 98,992.00 99,854.00 105,518.00 115,304.00
Depreciation and Amortization
87,937.00 145,115.00 172,323.00 176,790.00 183,253.00 167,288.00 106,697.00 109,587.00 108,801.00 56,194.00 58,442.00 58,151.00 61,504.00 42,441.00 45,588.00
Interest Expenses
70,029.00 148,251.00 198,486.00 199,791.00 202,582.00 187,840.00 175,897.00 172,491.00 147,725.00 139,270.00 102,937.00 41,551.00 38,114.00 44,093.00 56,193.00
Other Expenses
7,455.00 -143,284.00 -211,594.00 -163,813.00 -177,099.00 -1,256,584.00 -127,418.00 -207,388.00 -108,911.00 -39,637.00 -107,003.00 -43,333.00 -54,654.00 46,688.00 31,066.00
WA Shares Outstanding
- - - - - - - - - - - - - - 2.00 1.00 - - 36.00 100.00 100.00 100.00 100.00