CG/Financial Reporting

Income Statements

Profit & Loss · 15 Statements · From 2023 to 2009
Configuration
In Million USD. Margins, Growth Rates In %
Metric 2009 2010 2011 2012 2013 2014 2015 2016 2018 2017 2019 2020 2021 2022 2023
Revenue
1,317.00 2,798.00 2,845.00 3,630.00 2,984.00 2,621.00 2,117.00 1,536.00 1,808.00 2,310.00 2,702.00 1,876.00 5,531.00 3,355.00 2,643.00
EPS
4.46 5.01 4.46 0.48 2.24 1.35 -0.27 0.08 1.03 2.58 10.47 0.99 8.37 3.39 -1.68
Profit
969.00 2,369.00 2,367.00 2,479.00 722.00 440.00 452.00 -5.00 -302.00 146.00 2,068.00 882.00 590.00 -1,584.00 939.00
Pre Tax
678.00 1,479.00 1,182.00 2,439.00 1,444.00 991.00 409.00 45.00 360.00 1,132.00 1,233.00 580.00 4,027.00 1,572.00 -600.00
ETR
2.18 1.37 2.41 1.66 6.66 7.74 0.51 66.23 8.69 11.03 3.97 34.00 24.39 18.30 17.34
Net
1,357.00 3,051.00 2,511.00 20.00 104.00 85.00 -16.00 6.00 116.00 244.00 1,184.00 348.00 2,974.00 1,225.00 -608.00
EBITDA
1,432.00 3,347.00 3,136.00 951.00 1,333.00 1,627.00 1,548.00 505.00 441.00 875.00 495.00 597.00 4,009.00 1,871.00 -282.00
Operating Income
712.00 1,725.00 1,498.00 1,464.00 1,683.00 1,172.00 -7.00 -11.00 394.00 -71.00 429.00 545.00 3,957.00 1,724.00 -463.00
Interest Income
31.00 251.00 513.00 918.00 1,055.00 976.00 994.00 190.00 315.00 214.00 289.00 301.00 322.00 418.00 724.00
Loss
-574.00 -822.00 -833.00 -1,508.00 -2,757.00 -2,708.00 -2,378.00 -2,063.00 -1,448.00 -2,440.00 -1,469.00 -1,296.00 -1,504.00 -2,824.00 -3,106.00
Cost of Revenue
-348.00 -429.00 -477.00 -1,151.00 -2,261.00 -2,181.00 -1,665.00 -1,542.00 -2,110.00 -2,163.00 -634.00 -994.00 -4,941.00 -4,940.00 -1,703.00
Operating Expenses
-225.00 -393.00 -355.00 -1,190.00 -1,540.00 -1,629.00 -1,708.00 -1,491.00 -1,448.00 -1,178.00 -1,469.00 -1,296.00 -1,504.00 -1,782.00 -1,403.00
Depreciation and Amortization
-28.00 -24.00 -83.00 -107.00 -163.00 -192.00 -322.00 -72.00 -46.00 -41.00 -65.00 -52.00 -52.00 -147.00 -180.00
Interest Expenses
-31.00 -251.00 -513.00 -782.00 -969.00 -1,273.00 -1,241.00 -397.00 -246.00 -465.00 -213.00 -257.00 -291.00 -322.00 -123.00
Other Expenses
-33.00 -245.00 -315.00 -975.00 -239.00 -180.00 -409.00 -56.00 -34.00 -1,203.00 -803.00 -34.00 -70.00 -151.00 -137.00
WA Shares Outstanding
304.00 304.00 304.00 49.00 50.00 68.00 60.00 76.00 113.00 100.00 113.00 350.00 355.00 361.00 361.00