BR/Financial Reporting

Income Statements

Profit & Loss · 15 Statements · From None to 2010
Configuration
In Million USD. Margins, Growth Rates In %
Metric 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 None
Revenue
2,209.00 2,166.00 2,303.00 2,430.00 2,558.00 2,694.00 2,897.00 4,142.00 4,329.00 4,362.00 4,529.00 4,993.00 5,709.00 6,060.00 - -
EPS
1.40 1.36 1.00 1.74 2.20 2.39 2.60 2.77 3.66 4.16 4.03 4.73 4.62 5.36 - -
Profit
592.00 549.00 588.00 663.00 796.00 866.00 921.00 1,033.00 1,160.00 1,230.00 1,263.00 1,422.00 1,592.00 1,785.00 - -
Pre Tax
342.00 269.00 200.00 323.00 395.00 438.00 468.00 488.00 561.00 607.00 579.00 696.00 672.00 794.00 - -
ETR
34.20 36.30 37.78 34.38 33.50 34.59 34.42 33.07 23.73 20.62 20.19 21.36 19.80 20.67 - -
Net
190.00 169.00 123.00 212.00 263.00 287.00 307.00 326.00 427.00 482.00 462.00 547.00 539.00 630.00 - -
EBITDA
408.00 269.00 363.00 339.00 488.00 538.00 584.00 672.00 758.00 825.00 835.00 972.00 1,089.00 1,229.00 - -
Operating Income
351.00 279.00 288.00 339.00 420.00 469.00 500.00 531.00 594.00 652.00 624.00 678.00 759.00 936.00 - -
Interest Income
- - - - 1.00 1.00 1.00 2.00 2.00 2.00 3.00 4.00 3.00 2.00 3.00 8.00 - -
Loss
-1,858.00 -1,897.00 -2,015.00 -2,091.00 -2,137.00 -2,225.00 -2,396.00 -3,611.00 -3,735.00 -3,709.00 -3,904.00 -4,315.00 -4,949.00 -5,124.00 - -
Cost of Revenue
-1,616.00 -1,617.00 -1,715.00 -1,767.00 -1,761.00 -1,828.00 -1,975.00 -3,109.00 -3,169.00 -3,131.00 -3,265.00 -3,570.00 -4,116.00 -4,275.00 - -
Operating Expenses
-241.00 -280.00 -299.00 -323.00 -376.00 -396.00 -420.00 -501.00 -565.00 -577.00 -639.00 -744.00 -832.00 -849.00 - -
Depreciation and Amortization
-57.00 -57.00 -73.00 -69.00 -69.00 -74.00 -84.00 -141.00 -163.00 -172.00 -196.00 -221.00 -332.00 -298.00 - -
Interest Expenses
-9.00 -10.00 -13.00 -13.00 -23.00 -25.00 -28.00 -44.00 -42.00 -45.00 -58.00 -55.00 -84.00 -135.00 - -
Other Expenses
-9.00 -10.00 -76.00 -16.00 -3.00 -7.00 -31.00 - - -4.00 -45.00 -45.00 -17.00 -87.00 -6.00 - -
WA Shares Outstanding
135.00 124.00 124.00 121.00 119.00 119.00 118.00 118.00 116.00 115.00 114.00 115.00 116.00 117.00 - -