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
1,347,964.00 1,543,660.00 1,435,220.00 1,509,194.00 1,729,452.00 1,817,069.00 1,712,222.00 1,504,373.00 1,652,393.00 1,234,077.00 1,155,404.00 991,426.00 1,269,310.00 1,611,984.00 1,627,912.00
EPS
35.4300 162.5000 -72.5300 -498.5600 159.9700 118.0700 -475.0100 14.6500 -132.0500 74.9100 90.9300 250.9900 1,970.1600 2,204.0400 722.8500
Profit
119,486.00 214,701.00 66,426.00 77,180.00 141,550.00 133,274.00 117,654.00 116,109.00 138,657.00 139,162.00 119,633.00 80,371.00 151,905.00 235,480.00 248,947.00
Pre Tax
27,776.00 95,366.00 -33,516.00 -137,938.00 71,710.00 58,332.00 -154,385.00 23,303.00 -28,709.00 46,778.00 47,130.00 100,313.00 732,993.00 819,160.00 295,417.00
Tax %
42.63 35.27 33.62 -26.19 12.93 16.91 -7.38 54.49 -44.34 28.01 18.97 7.09 2.57 2.55 11.02
Net
12,722.00 58,277.00 -26,009.00 -178,846.00 57,393.00 42,356.00 -170,447.00 5,257.00 -47,380.00 26,875.00 32,623.00 90,052.00 708,819.00 796,060.00 261,651.00
EBITDA
124,890.00 211,851.00 72,321.00 77,224.00 147,331.00 155,554.00 143,615.00 131,651.00 138,515.00 150,519.00 159,404.00 240,106.00 819,568.00 926,535.00 223,449.00
Operating Income
20,939.00 123,400.00 -24,459.00 -15,766.00 41,092.00 17,249.00 2,323.00 2,558.00 22,684.00 37,718.00 23,779.00 -5,303.00 55,005.00 108,709.00 120,152.00
Interest Income
1,526.00 1,580.00 1,172.00 1,673.00 2,318.00 2,704.00 4,078.00 5,918.00 7,976.00 7,832.00 8,028.00 6,036.00 6,940.00 14,473.00 19,601.00
Loss
1,327,024.00 1,420,259.00 1,459,679.00 1,524,960.00 1,688,360.00 1,799,819.00 1,709,898.00 1,501,815.00 1,629,708.00 1,196,357.00 1,131,623.00 996,729.00 1,214,304.00 1,503,274.00 1,507,760.00
Cost of Revenue
1,228,478.00 1,328,959.00 1,368,794.00 1,432,014.00 1,587,902.00 1,683,795.00 1,594,568.00 1,388,264.00 1,513,736.00 1,094,915.00 1,035,771.00 911,055.00 1,117,405.00 1,376,504.00 1,378,965.00
Operating Expenses
98,546.00 91,300.00 90,885.00 92,946.00 100,458.00 116,024.00 115,330.00 113,551.00 115,972.00 101,442.00 95,852.00 85,674.00 96,899.00 126,770.00 128,795.00
Depreciation and Amortization
88,366.00 77,445.00 85,624.00 94,685.00 83,983.00 87,803.00 92,771.00 87,190.00 86,629.00 90,138.00 87,765.00 85,798.00 86,399.00 94,660.00 103,297.00
Interest Expenses
14,175.00 11,371.00 11,511.00 13,020.00 12,583.00 12,555.00 14,576.00 19,037.00 20,413.00 21,806.00 16,549.00 12,518.00 11,392.00 17,268.00 18,308.00
Other Expenses
6,836.00 -28,035.00 -9,057.00 -122,171.00 30,618.00 41,082.00 -156,708.00 20,745.00 -51,393.00 9,057.00 23,347.00 113,803.00 677,987.00 713,468.00 175,265.00
WA Shares Outstanding
358.00 358.00 358.00 358.00 358.00 358.00 358.00 358.00 358.00 358.00 358.00 358.00 359.00 361.00 361.00