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
75,352.00 77,526.00 65,369.00 71,419.00 69,871.00 64,608.00 58,925.00 52,754.00 49,930.00 47,481.00 49,792.00 43,839.00 51,885.00 56,539.00 47,251.00
EPS
-80.9100 11.6000 11.0100 2.0400 6.1600 5.2700 1.6900 -0.7800 -6.5400 -0.0067 3.7900 -6.7100 10.9500 13.1000 5.0200
Profit
75,352.00 77,526.00 65,369.00 71,419.00 69,871.00 64,608.00 58,925.00 52,754.00 49,930.00 47,481.00 49,792.00 43,839.00 51,885.00 56,539.00 38,261.00
Pre Tax
-13,648.00 17,936.00 -1,065.00 9,322.00 9,368.00 10,501.00 3,281.00 -74.00 1,466.00 257.00 5,287.00 -7,293.00 12,099.00 14,282.00 3,858.00
Tax %
13.76 32.67 1,693.52 16.84 3.84 27.87 32.28 -250.00 513.37 59.92 22.05 20.02 17.98 21.05 -0.52
Net
-10,949.00 7,786.00 17,798.00 3,438.00 9,085.00 7,529.00 2,196.00 -849.00 -6,084.00 -6.00 3,348.00 -5,833.00 10,367.00 10,227.00 3,643.00
EBITDA
17,173.00 32,824.00 13,516.00 12,634.00 16,300.00 16,622.00 9,165.00 4,686.00 6,484.00 6,819.00 8,601.00 -4,187.00 16,197.00 19,226.00 3,878.00
Operating Income
-11,770.00 12,077.00 16,971.00 7,752.00 9,008.00 7,574.00 7,574.00 -259.00 -6,060.00 1,457.00 3,595.00 -8,307.00 11,564.00 14,378.00 3,878.00
Interest Income
-1,387.00 2,173.00 689.00 262.00 7.00 - - - - - - - - - - 2,030.00 1,989.00 1,952.00 2,162.00 1,666.00
Loss
109,652.00 59,365.00 65,302.00 56,230.00 60,307.00 54,107.00 55,644.00 52,828.00 48,464.00 47,224.00 44,505.00 51,132.00 39,786.00 42,257.00 43,393.00
Cost of Revenue
- - - - - - - - - - - - - - - - - - - - - - - - - - - - 8,990.00
Operating Expenses
-107,774.00 47,457.00 43,218.00 57,902.00 55,073.00 44,306.00 44,306.00 42,182.00 46,473.00 -46,024.00 -46,197.00 -52,146.00 -40,321.00 9,195.00 33,934.00
Depreciation and Amortization
14,631.00 11,320.00 9,883.00 5,307.00 4,713.00 4,448.00 4,629.00 4,090.00 3,874.00 5,362.00 5,006.00 4,120.00 4,633.00 4,848.00 4,214.00
Interest Expenses
15,369.00 7,859.00 3,871.00 2,319.00 2,142.00 1,718.00 1,281.00 1,260.00 1,168.00 1,309.00 1,417.00 1,457.00 1,305.00 1,125.00 1,136.00
Other Expenses
11,499.00 8,023.00 7,266.00 3,582.00 4,420.00 1,602.00 4,088.00 3,121.00 2,412.00 1,638.00 1,692.00 1,014.00 535.00 -96.00 767.00
WA Shares Outstanding
135.00 136.00 1,799.00 1,687.00 1,474.00 1,427.00 1,299.00 1,084.00 930.00 898.00 876.00 869.00 854.00 778.00 719.00