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
1,596.00 4,507.00 5,651.00 4,731.00 5,245.00 5,856.00 6,287.00 6,794.00 9,052.00 10,944.00 11,820.00 13,978.00 18,611.00 21,173.00 27,558.00
EPS
-0.4500 2.3500 3.4500 3.0700 2.7800 3.2400 3.7600 3.6600 4.8100 5.9300 6.1600 8.5000 14.3600 14.1400 19.9100
Profit
458.00 1,955.00 2,351.00 2,005.00 2,085.00 2,497.00 2,895.00 3,044.00 4,076.00 4,718.00 4,900.00 6,797.00 9,809.00 10,512.00 14,136.00
Pre Tax
-171.00 1,242.00 1,660.00 1,150.00 1,256.00 1,526.00 1,548.00 1,691.00 2,445.00 2,855.00 2,691.00 4,016.00 6,705.00 7,276.00 9,083.00
Tax %
12.02 17.76 10.04 0.37 4.97 7.08 10.42 12.98 12.70 11.76 4.79 13.73 15.23 14.00 15.81
Net
-150.00 1,021.00 1,494.00 1,146.00 1,193.00 1,418.00 1,387.00 1,471.00 2,135.00 2,519.00 2,581.00 3,553.00 5,883.00 5,624.00 7,839.00
EBITDA
-24.00 1,402.00 1,953.00 1,343.00 1,605.00 1,891.00 1,778.00 1,920.00 2,817.00 3,630.00 3,556.00 4,542.00 7,007.00 8,213.00 9,976.00
Operating Income
-165.00 1,250.00 1,643.00 1,156.00 1,275.00 1,523.00 1,565.00 1,657.00 2,496.00 2,883.00 2,716.00 4,051.00 6,750.00 7,321.00 9,042.00
Interest Income
42.00 15.00 43.00 16.00 9.00 14.00 - - - - - - 13.00 11.00 8.00 10.00 16.00 193.00
Loss
1,761.00 3,257.00 4,007.00 3,574.00 4,034.00 4,413.00 4,805.00 5,230.00 6,652.00 8,060.00 9,103.00 9,927.00 12,074.00 13,852.00 18,516.00
Cost of Revenue
1,137.00 2,552.00 3,299.00 2,726.00 3,159.00 3,358.00 3,391.00 3,750.00 4,976.00 6,225.00 6,919.00 7,181.00 8,802.00 10,660.00 13,422.00
Operating Expenses
623.00 704.00 708.00 848.00 875.00 1,054.00 1,413.00 1,480.00 1,676.00 1,835.00 2,183.00 2,745.00 3,272.00 3,191.00 5,093.00
Depreciation and Amortization
140.00 151.00 266.00 181.00 210.00 222.00 357.00 354.00 413.00 419.00 521.00 551.00 432.00 557.00 739.00
Interest Expenses
49.00 8.00 26.00 22.00 28.00 11.00 - - - - - - 41.00 36.00 43.00 54.00 60.00 152.00
Other Expenses
-6.00 -8.00 7.00 -6.00 64.00 81.00 83.00 93.00 95.00 -28.00 -25.00 -34.00 -44.00 -44.00 41.00
WA Shares Outstanding
333.00 435.00 425.00 426.00 433.00 439.00 432.00 427.00 431.00 424.00 420.00 418.00 409.00 397.00 393.00