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
882.00 1,921.00 2,291.00 2,436.00 2,494.00 2,417.00 1,243.00 960.00 1,115.00 1,453.00 1,260.00 714.00 1,242.00 1,704.00
EPS
-0.3000 0.7300 1.4500 1.3600 1.1200 1.8200 -12.5700 -2.6100 0.4200 0.7100 0.4700 -4.0300 1.1000 9.3400
Profit
509.00 1,297.00 1,770.00 1,381.00 1,236.00 1,151.00 192.00 -303.00 457.00 744.00 532.00 127.00 623.00 977.00
Pre Tax
-122.00 479.00 924.00 856.00 642.00 1,022.00 -6,325.00 -1,520.00 46.00 409.00 321.00 -1,904.00 56.00 555.00
Tax %
38.49 40.40 37.95 38.69 36.24 37.85 30.68 35.79 -250.86 21.28 32.48 21.98 1.35 13.49
Net
-75.00 271.00 573.00 525.00 409.00 635.00 -4,385.00 -976.00 163.00 322.00 216.00 -1,485.00 56.00 480.00
EBITDA
163.00 1,274.00 1,524.00 1,023.00 868.00 764.00 -113.00 -571.00 223.00 458.00 550.00 172.00 578.00 889.00
Operating Income
-74.00 631.00 1,074.00 515.00 358.00 171.00 -645.00 -1,417.00 15.00 538.00 317.00 -62.00 428.00 737.00
Interest Income
- - 7.00 17.00 20.00 22.00 18.00 13.00 15.00 13.00 - - - - - - - - - -
Loss
963.00 1,174.00 1,193.00 1,411.00 1,628.00 1,658.00 1,361.00 1,509.00 899.00 915.00 932.00 734.00 803.00 950.00
Cost of Revenue
373.00 624.00 521.00 1,054.00 1,257.00 1,265.00 1,051.00 1,264.00 658.00 708.00 728.00 587.00 619.00 726.00
Operating Expenses
590.00 550.00 671.00 356.00 370.00 392.00 310.00 245.00 240.00 206.00 204.00 147.00 184.00 223.00
Depreciation and Amortization
238.00 277.00 415.00 538.00 595.00 153.00 6,584.00 1,669.00 285.00 216.00 147.00 1,172.00 507.00 151.00
Interest Expenses
47.00 176.00 164.00 153.00 140.00 183.00 159.00 125.00 99.00 69.00 81.00 49.00 4.00 4.00
Other Expenses
6.00 -92.00 -27.00 -34.00 -105.00 428.00 -6,062.00 -861.00 -84.00 -58.00 4.00 -1,842.00 -371.00 -182.00
WA Shares Outstanding
246.00 370.00 396.00 385.00 366.00 348.00 348.00 373.00 390.00 455.00 510.00 368.00 53.00 54.00