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
105,195.00 183,053.00 240,944.00 248,663.00 289,512.00 281,067.00 174,083.00 148,888.00 189,616.00 231,178.00 237,631.00 158,097.00 248,702.00 432,225.00
EPS
66.0100 121.8100 157.2800 142.6600 126.4600 134.8300 45.3500 1.4300 55.2700 117.9900 137.0000 57.1000 160.9100 324.2400
Profit
62,245.00 116,906.00 140,391.00 137,899.00 152,594.00 149,364.00 78,099.00 58,565.00 97,435.00 140,166.00 145,566.00 91,316.00 169,623.00 277,781.00
Pre Tax
40,821.00 72,649.00 92,565.00 90,172.00 80,851.00 82,513.00 17,130.00 -5,275.00 36,357.00 75,177.00 85,649.00 34,907.00 95,821.00 194,770.00
Tax %
27.77 25.11 24.10 29.37 30.17 27.04 -18.19 112.08 32.13 29.91 28.73 28.51 26.63 27.26
Net
29,485.00 54,409.00 70,255.00 63,691.00 56,461.00 60,199.00 20,246.00 637.00 24,677.00 52,688.00 61,045.00 24,956.00 70,320.00 141,700.00
EBITDA
57,298.00 101,559.00 124,793.00 124,533.00 140,597.00 145,572.00 96,611.00 69,853.00 102,640.00 130,840.00 145,565.00 97,076.00 164,018.00 262,427.00
Operating Income
40,324.00 71,405.00 90,607.00 87,141.00 78,503.00 80,915.00 17,456.00 -2,412.00 37,050.00 80,239.00 84,195.00 36,389.00 95,979.00 193,325.00
Interest Income
638.00 703.00 1,196.00 1,002.00 1,092.00 1,073.00 873.00 901.00 653.00 796.00 1,067.00 1,473.00 1,341.00 2,980.00
Loss
64,863.00 111,621.00 150,315.00 161,491.00 211,054.00 196,032.00 153,881.00 139,129.00 143,436.00 150,372.00 151,342.00 116,509.00 144,766.00 238,234.00
Cost of Revenue
42,950.00 66,146.00 100,553.00 110,764.00 136,918.00 131,703.00 95,984.00 90,323.00 92,181.00 91,012.00 92,065.00 66,781.00 79,079.00 154,444.00
Operating Expenses
21,913.00 45,475.00 49,762.00 50,727.00 74,136.00 64,329.00 57,897.00 48,806.00 51,255.00 59,360.00 59,277.00 49,728.00 65,687.00 83,790.00
Depreciation and Amortization
15,942.00 27,687.00 30,521.00 - - - - - - - - - - - - - - 56,586.00 53,766.00 57,085.00 63,070.00
Interest Expenses
534.00 1,222.00 1,707.00 1,458.00 3,290.00 4,773.00 6,042.00 6,221.00 5,026.00 5,023.00 5,839.00 6,182.00 6,005.00 5,979.00
Other Expenses
496.00 1,244.00 1,958.00 3,031.00 2,348.00 1,598.00 -326.00 -2,863.00 -693.00 -5,062.00 1,454.00 -1,482.00 -158.00 1,445.00
WA Shares Outstanding
446.00 446.00 446.00 446.00 446.00 446.00 446.00 446.00 446.00 446.00 446.00 437.00 437.00 437.00