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
3,054.00 4,047.00 5,183.00 5,031.00 4,043.00 4,223.00 3,719.00 3,134.00 3,525.00 4,046.00 4,122.00 2,982.00 2,799.00 3,836.00 7,544.00
EPS
0.3300 0.7300 2.0900 1.4900 1.4400 -0.0243 -3.5200 -5.9700 -0.8300 1.5200 2.0500 -12.3300 -0.1300 1.0300 3.2100
Profit
408.00 490.00 813.00 693.00 252.00 378.00 85.00 162.00 449.00 630.00 637.00 292.00 333.00 714.00 802.00
Pre Tax
64.00 125.00 339.00 244.00 -154.00 1.00 -478.00 -734.00 -86.00 247.00 241.00 -1,481.00 10.00 162.00 295.00
Tax %
41.45 37.39 34.27 31.23 41.09 -580.00 23.45 14.56 7.86 4.44 -11.80 -5.24 252.83 9.57 -43.43
Net
31.00 70.00 214.00 158.00 154.00 -2.00 -377.00 -640.00 -91.00 222.00 257.00 -1,559.00 -16.00 130.00 410.00
EBITDA
225.00 326.00 605.00 509.00 167.00 287.00 38.00 87.00 359.00 505.00 517.00 171.00 305.00 521.00 466.00
Operating Income
92.00 185.00 431.00 315.00 -91.00 106.00 -369.00 -612.00 80.00 362.00 366.00 28.00 161.00 287.00 466.00
Interest Income
- - - - - - - - - - - - - - - - - - - - 5.00 1.00 - - 4.00 13.00
Loss
2,962.00 3,862.00 4,751.00 4,716.00 4,067.00 4,117.00 3,872.00 3,219.00 3,330.00 3,684.00 3,751.00 2,890.00 2,693.00 3,419.00 7,070.00
Cost of Revenue
2,646.00 3,557.00 4,369.00 4,338.00 3,790.00 3,844.00 3,633.00 2,972.00 3,076.00 3,416.00 3,484.00 2,689.00 2,466.00 3,121.00 6,742.00
Operating Expenses
315.00 304.00 382.00 377.00 276.00 272.00 238.00 247.00 254.00 268.00 267.00 201.00 226.00 297.00 328.00
Depreciation and Amortization
132.00 141.00 174.00 194.00 189.00 176.00 189.00 170.00 160.00 156.00 151.00 143.00 143.00 142.00 146.00
Interest Expenses
19.00 62.00 92.00 71.00 65.00 108.00 110.00 124.00 133.00 101.00 99.00 94.00 96.00 87.00 -92.00
Other Expenses
-8.00 3.00 - - - - -65.00 4.00 -214.00 -524.00 -147.00 -13.00 -124.00 -1,510.00 -151.00 -125.00 -171.00
WA Shares Outstanding
97.00 97.00 102.00 106.00 106.00 107.00 107.00 107.00 110.00 145.00 125.00 126.00 127.00 127.00 128.00