Income Statement

Profit & Loss · 14 Statements · From 2023 to 2010
Configuration
In million , Margin in %
Metric 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023
Revenue
1,820.00 3,175.00 3,171.00 2,842.00 2,929.00 2,814.00 2,984.00 3,480.00 4,036.00 4,568.00 5,806.00 6,918.00 9,211.00 10,496.00
EPS
1.2400 4.7500 4.5300 3.2700 3.5100 2.2600 4.5200 5.9200 5.1300 7.5300 7.7600 13.4900 22.0700 24.2800
Profit
1,005.00 1,915.00 1,841.00 1,605.00 1,696.00 1,598.00 1,821.00 2,192.00 2,589.00 2,699.00 3,356.00 4,146.00 5,619.00 6,277.00
Pre Tax
291.00 1,110.00 974.00 690.00 734.00 434.00 858.00 1,173.00 1,455.00 1,296.00 1,316.00 2,360.00 3,489.00 3,789.00
Tax %
27.09 28.43 22.39 21.35 20.66 15.66 17.92 21.07 44.90 9.35 7.72 11.99 4.79 10.60
Net
212.00 794.00 756.00 543.00 582.00 366.00 704.00 926.00 802.00 1,175.00 1,216.00 2,078.00 3,321.00 3,387.00
EBITDA
314.00 1,160.00 1,016.00 817.00 855.00 741.00 960.00 1,276.00 1,599.00 1,389.00 2,104.00 2,851.00 3,750.00 4,204.00
Operating Income
314.00 1,160.00 1,016.00 729.00 772.00 661.00 960.00 1,276.00 1,537.00 1,336.00 1,756.00 2,517.00 3,649.00 3,994.00
Interest Income
17.00 15.00 -42.00 -39.00 -37.00 12.00 14.00 23.00 36.00 40.00 21.00 8.00 8.00 74.00
Loss
1,506.00 2,014.00 2,155.00 2,113.00 2,157.00 2,152.00 2,024.00 2,203.00 2,499.00 3,179.00 4,047.00 4,430.00 5,557.00 6,501.00
Cost of Revenue
815.00 1,259.00 1,330.00 1,237.00 1,232.00 1,215.00 1,163.00 1,287.00 1,447.00 1,869.00 2,449.00 2,772.00 3,592.00 4,218.00
Operating Expenses
690.00 755.00 825.00 875.00 924.00 937.00 860.00 916.00 1,052.00 1,310.00 1,598.00 1,658.00 1,965.00 2,283.00
Depreciation and Amortization
87.00 86.00 92.00 87.00 83.00 80.00 66.00 57.00 62.00 233.00 348.00 333.00 363.00 415.00
Interest Expenses
54.00 54.00 42.00 39.00 37.00 95.00 102.00 103.00 81.00 93.00 160.00 157.00 160.00 296.00
Other Expenses
14.00 -2.00 -3.00 - - 2.00 -131.00 6.00 -3.00 -3.00 140.00 -439.00 -157.00 -160.00 91.00
WA Shares Outstanding
170.00 167.00 166.00 166.00 166.00 162.00 155.00 156.00 156.00 156.00 156.00 154.00 150.00 139.00