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
896.00 997.00 1,570.00 1,486.00 1,618.00 1,631.00 4,367.00 6,018.00 5,963.00 6,478.00 6,338.00 6,320.00 6,974.00 7,923.00 8,309.00
EPS
1.9400 1.5300 1.9600 2.0400 -0.2000 1.6800 1.0700 2.0400 1.2300 1.9200 2.1600 1.8800 1.9700 2.2800 2.0300
Profit
506.00 601.00 883.00 525.00 569.00 544.00 1,587.00 2,526.00 2,414.00 2,577.00 2,528.00 2,475.00 2,549.00 2,595.00 2,771.00
Pre Tax
87.00 88.00 150.00 163.00 184.00 167.00 301.00 1,009.00 123.00 768.00 819.00 568.00 664.00 841.00 656.00
Tax %
37.90 39.71 41.41 45.85 37.54 34.44 11.30 37.56 -210.57 22.14 17.46 5.11 3.16 2.38 -1.37
Net
54.00 54.00 99.00 103.00 115.00 109.00 267.00 630.00 381.00 595.00 700.00 581.00 707.00 881.00 786.00
EBITDA
220.00 270.00 393.00 419.00 456.00 424.00 1,355.00 1,998.00 1,869.00 1,942.00 2,059.00 1,871.00 1,976.00 2,229.00 2,141.00
Operating Income
122.00 125.00 219.00 230.00 240.00 247.00 513.00 1,194.00 385.00 1,127.00 1,003.00 869.00 895.00 1,144.00 930.00
Interest Income
3.00 4.00 3.00 2.00 2.00 2.00 - - - - - - - - 310.00 316.00 298.00 303.00 - -
Loss
774.00 846.00 1,351.00 1,252.00 1,369.00 1,379.00 3,842.00 4,824.00 4,936.00 5,335.00 5,335.00 5,451.00 6,079.00 7,071.00 7,379.00
Cost of Revenue
390.00 395.00 687.00 960.00 1,049.00 1,087.00 2,780.00 3,492.00 3,549.00 3,901.00 3,810.00 3,845.00 4,425.00 5,328.00 5,538.00
Operating Expenses
383.00 450.00 663.00 291.00 320.00 292.00 1,062.00 1,332.00 1,387.00 1,434.00 1,525.00 1,606.00 1,654.00 1,743.00 1,841.00
Depreciation and Amortization
99.00 115.00 170.00 183.00 192.00 153.00 796.00 853.00 871.00 919.00 998.00 974.00 942.00 1,020.00 1,158.00
Interest Expenses
40.00 53.00 95.00 90.00 89.00 93.00 267.00 268.00 280.00 303.00 306.00 316.00 298.00 303.00 409.00
Other Expenses
5.00 -12.00 23.00 19.00 24.00 8.00 43.00 -185.00 -624.00 -72.00 -184.00 -301.00 -231.00 -303.00 135.00
WA Shares Outstanding
28.00 35.00 50.00 50.00 252.00 252.00 254.00 309.00 309.00 309.00 309.00 309.00 358.00 386.00 386.00