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
2,005.00 2,362.00 2,869.00 2,745.00 2,616.00 2,445.00 3,651.00 2,677.00 3,071.00 3,374.00 3,589.00 3,128.00 3,327.00 7,320.00 9,617.00
EPS
1.9500 3.5400 4.8200 3.4900 4.9300 1.6900 3.0100 5.7300 0.4900 6.4000 5.0300 3.5300 1.0700 17.4400 13.4100
Profit
483.00 745.00 977.00 909.00 861.00 770.00 1,196.00 970.00 1,109.00 1,217.00 1,257.00 994.00 997.00 3,074.00 1,201.00
Pre Tax
160.00 392.00 550.00 374.00 544.00 213.00 358.00 515.00 446.00 794.00 562.00 373.00 133.00 2,433.00 246.00
Tax %
-4.39 23.65 -23.61 22.03 25.04 8.67 8.13 18.68 96.65 18.22 15.66 14.57 22.04 16.05 174.39
Net
178.00 323.00 436.00 311.00 413.00 133.00 334.00 643.00 54.00 693.00 533.00 375.00 123.00 2,042.00 1,573.00
EBITDA
197.00 421.00 684.00 519.00 609.00 310.00 630.00 515.00 562.00 636.00 834.00 678.00 153.00 2,865.00 671.00
Operating Income
186.00 414.00 587.00 406.00 582.00 271.00 442.00 574.00 587.00 911.00 666.00 505.00 -100.00 2,470.00 241.00
Interest Income
- - - - - - - - - - - - - - - - - - - - 52.00 73.00 32.00 103.00 - -
Loss
1,807.00 1,940.00 2,281.00 2,227.00 2,000.00 2,118.00 3,069.00 2,167.00 2,484.00 2,673.00 2,923.00 2,623.00 2,825.00 4,841.00 9,376.00
Cost of Revenue
1,521.00 1,616.00 1,891.00 1,835.00 1,755.00 1,674.00 2,454.00 1,706.00 1,961.00 2,157.00 2,331.00 2,134.00 2,329.00 4,245.00 8,416.00
Operating Expenses
285.00 324.00 389.00 392.00 245.00 443.00 615.00 460.00 522.00 516.00 591.00 489.00 495.00 596.00 959.00
Depreciation and Amortization
100.00 95.00 96.00 99.00 107.00 103.00 260.00 226.00 196.00 200.00 213.00 231.00 254.00 300.00 429.00
Interest Expenses
24.00 25.00 37.00 32.00 31.00 41.00 132.00 65.00 115.00 52.00 57.00 73.00 61.00 122.00 188.00
Other Expenses
-13.00 -4.00 - - -110.00 -40.00 -72.00 -90.00 70.00 -25.00 145.00 -103.00 -132.00 234.00 -36.00 5.00
WA Shares Outstanding
91.00 91.00 90.00 89.00 83.00 78.00 111.00 112.00 110.00 108.00 105.00 106.00 115.00 117.00 117.00