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
819.00 1,608.00 1,429.00 1,656.00 1,427.00 1,647.00 1,639.00 1,753.00 2,136.00 2,100.00 2,294.00 3,121.00 3,702.00 3,155.00 2,676.00
EPS
-0.7700 2.1100 1.9700 1.1600 0.8600 0.4000 0.9800 -0.2100 1.3000 2.4100 2.7400 4.7200 6.1500 4.5200 2.9100
Profit
311.00 872.00 713.00 886.00 808.00 878.00 915.00 959.00 1,223.00 1,220.00 1,339.00 1,785.00 2,206.00 1,867.00 1,540.00
Pre Tax
-142.00 394.00 218.00 265.00 201.00 95.00 253.00 -55.00 524.00 467.00 540.00 901.00 1,168.00 840.00 525.00
Tax %
6.17 3.75 -54.52 18.40 18.31 14.79 18.43 21.14 50.86 3.42 11.39 12.97 12.67 14.86 14.62
Net
-133.00 379.00 363.00 217.00 164.00 81.00 206.00 -43.00 257.00 451.00 479.00 784.00 1,014.00 715.00 448.00
EBITDA
-53.00 516.00 357.00 422.00 345.00 349.00 393.00 780.00 647.00 602.00 660.00 1,041.00 1,335.00 976.00 633.00
Operating Income
-122.00 413.00 235.00 287.00 190.00 96.00 242.00 -60.00 530.00 473.00 553.00 928.00 1,208.00 831.00 522.00
Interest Income
3.00 8.00 6.00 4.00 11.00 6.00 10.00 4.00 17.00 26.00 24.00 5.00 2.00 8.00 -27.00
Loss
905.00 1,192.00 1,185.00 1,377.00 1,235.00 1,451.00 1,391.00 1,453.00 1,597.00 1,611.00 1,755.00 2,206.00 2,492.00 2,305.00 2,153.00
Cost of Revenue
507.00 735.00 715.00 770.00 619.00 769.00 723.00 793.00 912.00 880.00 955.00 1,335.00 1,496.00 1,287.00 1,135.00
Operating Expenses
397.00 456.00 469.00 606.00 616.00 682.00 667.00 659.00 684.00 731.00 800.00 870.00 996.00 1,018.00 1,018.00
Depreciation and Amortization
106.00 99.00 113.00 142.00 150.00 152.00 140.00 120.00 108.00 113.00 120.00 126.00 125.00 110.00 110.00
Interest Expenses
20.00 18.00 17.00 21.00 11.00 1.00 10.00 4.00 5.00 5.00 12.00 27.00 39.00 3.00 3.00
Other Expenses
-36.00 -2.00 -8.00 7.00 -2.00 -100.00 -5.00 -360.00 -9.00 -15.00 -12.00 -27.00 -39.00 8.00 3.00
WA Shares Outstanding
173.00 179.00 184.00 186.00 190.00 202.00 211.00 202.00 198.00 187.00 170.00 166.00 164.00 158.00 154.00