Income Statement

Profit & Loss · 15 Statements · From 2023 to 2009
Configuration
In million , Margin 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
4.4600 5.0100 4.4600 0.4800 2.2400 1.3500 -0.2700 0.0800 1.0300 2.5800 10.4700 0.9900 8.3700 3.3900 -1.6800
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
Tax %
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