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
1,926.00 2,162.00 2,141.00 1,926.00 2,127.00 1,985.00 1,840.00 2,262.00 2,713.00 2,698.00 2,081.00 2,402.00 2,769.00 3,035.00
EPS
0.1600 0.5700 2.8300 0.9000 1.2700 1.0300 1.2800 3.3800 4.8100 4.9500 2.6200 4.1300 5.5300 7.4800
Profit
828.00 954.00 954.00 841.00 975.00 933.00 864.00 1,131.00 1,422.00 1,394.00 998.00 1,145.00 1,297.00 1,425.00
Pre Tax
83.00 150.00 216.00 266.00 368.00 288.00 341.00 527.00 805.00 768.00 393.00 572.00 645.00 827.00
Tax %
64.47 31.61 -137.84 37.84 37.90 36.88 37.03 4.36 20.62 21.35 23.92 22.73 17.67 18.62
Net
29.00 103.00 514.00 165.00 228.00 182.00 214.00 504.00 639.00 604.00 299.00 442.00 531.00 673.00
EBITDA
615.00 685.00 367.00 399.00 521.00 509.00 442.00 662.00 930.00 904.00 530.00 688.00 763.00 1,073.00
Operating Income
341.00 429.00 420.00 409.00 512.00 428.00 451.00 652.00 923.00 892.00 382.00 669.00 608.00 919.00
Interest Income
3.00 - - - - - - - - - - - - - - - - 134.00 137.00 116.00 118.00 - -
Loss
1,569.00 1,733.00 1,721.00 1,516.00 1,599.00 1,475.00 1,388.00 1,578.00 1,786.00 1,804.00 1,547.00 1,733.00 1,985.00 2,116.00
Cost of Revenue
1,098.00 1,208.00 1,187.00 1,084.00 1,151.00 1,052.00 976.00 1,131.00 1,291.00 1,304.00 1,083.00 1,257.00 1,472.00 1,610.00
Operating Expenses
471.00 525.00 534.00 432.00 448.00 423.00 412.00 447.00 495.00 500.00 464.00 476.00 513.00 506.00
Depreciation and Amortization
253.00 255.00 252.00 204.00 192.00 185.00 175.00 170.00 164.00 167.00 148.00 150.00 155.00 154.00
Interest Expenses
281.00 218.00 151.00 132.00 138.00 139.00 100.00 103.00 121.00 134.00 137.00 116.00 118.00 119.00
Other Expenses
3.00 -61.00 -52.00 -10.00 -21.00 -81.00 2.00 -54.00 -118.00 -124.00 11.00 -97.00 37.00 -92.00
WA Shares Outstanding
181.00 181.00 181.00 183.00 180.00 175.00 167.00 149.00 132.00 122.00 114.00 107.00 96.00 90.00