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
1,484.00 2,093.00 2,336.00 2,364.00 2,520.00 4,269.00 6,824.00 13,240.00 17,636.00 20,848.00 22,597.00 23,888.00 27,450.00 33,203.00 35,819.00
EPS
-0.2000 1.7400 2.2500 2.3000 2.2300 1.0500 5.1700 -4.7500 4.4300 29.3300 6.7700 6.6200 15.7000 27.4400 33.9300
Profit
560.00 966.00 1,147.00 1,142.00 1,197.00 1,877.00 3,553.00 5,940.00 8,509.00 10,733.00 12,483.00 13,516.00 16,844.00 22,095.00 24,690.00
Pre Tax
-36.00 406.00 561.00 585.00 568.00 342.00 1,467.00 -1,107.00 1,935.00 4,545.00 2,226.00 2,443.00 6,765.00 12,434.00 15,097.00
Tax %
-22.22 -2.22 1.60 3.76 2.82 9.65 5.18 -57.99 1.81 -177.87 -22.91 -21.20 0.43 7.55 6.72
Net
-44.00 415.00 552.00 563.00 552.00 263.00 1,364.00 -1,739.00 1,796.00 12,259.00 2,724.00 2,960.00 6,736.00 11,495.00 14,082.00
EBITDA
231.00 628.00 745.00 742.00 760.00 1,217.00 2,757.00 3,639.00 7,453.00 9,593.00 10,069.00 11,323.00 14,839.00 19,212.00 20,798.00
Operating Income
48.00 466.00 584.00 582.00 552.00 438.00 1,632.00 -409.00 2,493.00 5,135.00 3,444.00 4,014.00 8,519.00 14,225.00 16,207.00
Interest Income
- - - - 1.00 - - 4.00 6.00 8.00 10.00 44.00 114.00 98.00 53.00 16.00 100.00 535.00
Loss
1,413.00 1,624.00 1,748.00 1,777.00 1,966.00 3,691.00 5,055.00 12,653.00 14,982.00 15,480.00 18,417.00 19,676.00 18,783.00 18,921.00 19,368.00
Cost of Revenue
924.00 1,127.00 1,189.00 1,222.00 1,323.00 2,392.00 3,271.00 7,300.00 9,127.00 10,115.00 10,114.00 10,372.00 10,606.00 11,108.00 11,129.00
Operating Expenses
489.00 497.00 559.00 555.00 643.00 1,299.00 1,784.00 5,353.00 5,855.00 5,365.00 8,303.00 9,304.00 8,177.00 7,813.00 8,239.00
Depreciation and Amortization
160.00 159.00 157.00 155.00 187.00 625.00 962.00 3,042.00 4,737.00 4,081.00 5,808.00 6,905.00 6,041.00 4,984.00 3,835.00
Interest Expenses
77.00 34.00 4.00 1.00 2.00 110.00 191.00 585.00 454.00 628.00 1,444.00 1,777.00 1,885.00 1,737.00 1,622.00
Other Expenses
-30.00 -29.00 -23.00 -1.00 16.00 -126.00 -111.00 -1,109.00 -265.00 -195.00 -1,218.00 -1,571.00 -1,754.00 -1,791.00 268.00
WA Shares Outstanding
218.00 237.00 244.00 244.00 246.00 250.00 263.00 365.00 404.00 417.00 398.00 402.00 410.00 409.00 415.00