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
2,179.00 2,939.00 2,776.00 2,759.00 2,956.00 3,129.00 2,884.00 3,893.00 4,186.00 4,316.00 4,052.00 5,050.00 6,138.00 7,091.00 6,503.00
EPS
0.8500 1.2600 0.4800 0.3900 0.5800 0.5600 0.2400 0.6900 1.0900 0.5300 0.5000 1.4000 2.6400 3.1300 1.4600
Profit
480.00 663.00 490.00 444.00 544.00 552.00 479.00 695.00 757.00 710.00 649.00 900.00 1,225.00 1,329.00 943.00
Pre Tax
126.00 251.00 100.00 81.00 123.00 136.00 68.00 215.00 303.00 185.00 159.00 386.00 715.00 856.00 443.00
Tax %
-23.52 7.57 7.11 23.20 18.26 24.87 41.05 22.24 12.83 30.27 23.27 11.94 9.71 10.49 18.41
Net
155.00 231.00 91.00 62.00 109.00 130.00 57.00 164.00 260.00 127.00 120.00 338.00 642.00 765.00 359.00
EBITDA
532.00 706.00 539.00 554.00 640.00 710.00 648.00 854.00 863.00 836.00 752.00 961.00 1,330.00 1,528.00 1,101.00
Operating Income
225.00 373.00 193.00 173.00 232.00 221.00 165.00 293.00 293.00 258.00 233.00 457.00 763.00 897.00 470.00
Interest Income
2.00 2.00 2.00 3.00 3.00 3.00 2.00 1.00 3.00 4.00 6.00 5.00 1.00 12.00 48.00
Loss
1,954.00 2,565.00 2,582.00 2,586.00 2,724.00 2,907.00 2,719.00 3,599.00 3,893.00 4,058.00 3,822.00 4,593.00 5,374.00 6,194.00 6,032.00
Cost of Revenue
1,698.00 2,275.00 2,285.00 2,315.00 2,411.00 2,576.00 2,405.00 3,198.00 3,429.00 3,605.00 3,403.00 4,149.00 4,912.00 5,761.00 5,559.00
Operating Expenses
255.00 289.00 296.00 271.00 312.00 331.00 313.00 401.00 464.00 452.00 419.00 443.00 462.00 432.00 472.00
Depreciation and Amortization
305.00 323.00 335.00 370.00 410.00 464.00 494.00 555.00 581.00 571.00 524.00 510.00 563.00 612.00 631.00
Interest Expenses
113.00 100.00 86.00 96.00 105.00 109.00 86.00 84.00 85.00 78.00 71.00 64.00 51.00 58.00 59.00
Other Expenses
14.00 -24.00 -9.00 1.00 -2.00 24.00 -10.00 5.00 96.00 6.00 -73.00 -70.00 -48.00 -40.00 -26.00
WA Shares Outstanding
183.00 183.00 190.00 160.00 187.00 230.00 236.00 237.00 238.00 239.00 239.00 241.00 243.00 244.00 245.00