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
80,285.00 86,601.00 78,353.00 58,732.00 69,120.00 70,391.00 69,246.00 64,048.00 65,272.00 65,500.00 66,849.00 59,572.00 74,990.00 70,560.00 70,700.00
EPS
-1.3900 3.6500 3.7300 2.5300 4.2600 2.2100 5.4300 4.7400 -2.9400 6.6900 8.0800 4.7500 10.2100 7.1600 4.0700
Profit
38,338.00 45,795.00 34,899.00 - - - - - - - - - - - - 65,500.00 66,849.00 59,572.00 74,990.00 70,560.00 25,614.00
Pre Tax
-7,799.00 13,184.00 14,624.00 7,825.00 19,802.00 14,701.00 24,826.00 21,477.00 22,761.00 23,445.00 23,901.00 13,632.00 27,469.00 18,807.00 12,910.00
Tax %
86.33 16.94 24.08 0.09 31.24 48.96 29.97 30.00 129.12 22.85 18.53 18.52 19.84 19.37 27.33
Net
-1,606.00 10,602.00 11,067.00 7,407.00 12,932.00 6,690.00 16,303.00 13,698.00 -7,937.00 16,679.00 19,401.00 11,047.00 21,952.00 14,845.00 9,228.00
EBITDA
-3,919.00 8,287.00 8,231.00 5,318.00 16,499.00 11,112.00 21,320.00 17,757.00 19,433.00 19,691.00 19,996.00 9,695.00 23,505.00 14,545.00 9,131.00
Operating Income
-1,066.00 10,951.00 11,103.00 7,825.00 19,802.00 14,701.00 24,826.00 21,477.00 23,092.00 23,445.00 23,901.00 13,632.00 27,469.00 18,807.00 13,691.00
Interest Income
76,635.00 79,516.00 72,681.00 - - - - - - - - - - - - - - 76,510.00 58,089.00 50,475.00 74,408.00 133,258.00
Loss
47,822.00 47,375.00 50,933.00 50,907.00 49,318.00 55,690.00 44,420.00 42,571.00 42,511.00 42,055.00 42,948.00 45,940.00 47,521.00 51,753.00 57,790.00
Cost of Revenue
41,947.00 40,806.00 43,454.00 - - - - - - - - - - - - - - - - - - - - - - 45,086.00
Operating Expenses
27,660.00 28,021.00 30,306.00 50,907.00 49,318.00 55,690.00 44,420.00 42,571.00 42,511.00 42,055.00 42,948.00 45,940.00 47,521.00 51,753.00 57,790.00
Depreciation and Amortization
2,853.00 2,664.00 2,872.00 2,507.00 3,303.00 3,589.00 3,506.00 3,720.00 3,659.00 3,754.00 3,905.00 3,937.00 3,964.00 4,262.00 4,560.00
Interest Expenses
27,721.00 24,864.00 24,234.00 - - - - - - - - - - - - - - 29,163.00 13,338.00 7,981.00 25,740.00 78,358.00
Other Expenses
-7,799.00 13,184.00 14,624.00 - - - - - - - - - - -331.00 - - 23,901.00 13,632.00 27,469.00 18,807.00 -781.00
WA Shares Outstanding
1,156.00 2,877.00 2,909.00 2,930.00 3,035.00 3,031.00 3,004.00 2,888.00 2,698.00 2,493.00 2,249.00 2,085.00 2,033.00 1,946.00 1,930.00