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
597.00 724.00 1,797.00 1,701.00 1,723.00 3,956.00 3,397.00 3,398.00 3,662.00 3,387.00 3,363.00 3,571.00 4,741.00 6,532.00 6,752.00
EPS
0.5100 0.5300 1.4700 1.1100 0.9100 0.3900 0.4800 0.6200 0.7800 0.6200 1.9000 1.8300 4.0100 4.5800 4.0500
Profit
157.00 193.00 529.00 468.00 462.00 833.00 743.00 756.00 786.00 740.00 774.00 883.00 1,241.00 1,529.00 1,105.00
Pre Tax
66.00 70.00 272.00 206.00 163.00 81.00 98.00 122.00 64.00 117.00 380.00 353.00 821.00 893.00 719.00
Tax %
37.51 37.10 37.78 36.76 33.43 16.13 13.67 12.50 -107.72 10.20 15.63 15.07 19.98 16.41 8.27
Net
41.00 44.00 169.00 130.00 108.00 64.00 78.00 102.00 128.00 101.00 312.00 296.00 650.00 737.00 647.00
EBITDA
96.00 125.00 391.00 316.00 295.00 524.00 487.00 508.00 462.00 583.00 774.00 817.00 1,203.00 1,466.00 1,058.00
Operating Income
70.00 82.00 314.00 231.00 169.00 164.00 142.00 152.00 136.00 95.00 475.00 430.00 884.00 1,029.00 556.00
Interest Income
- - - - - - - - - - - - - - - - - - - - 78.00 72.00 62.00 125.00 - -
Loss
526.00 631.00 1,482.00 1,469.00 1,530.00 3,767.00 3,246.00 3,245.00 3,525.00 3,277.00 3,273.00 3,417.00 4,207.00 5,833.00 6,196.00
Cost of Revenue
440.00 531.00 1,267.00 1,232.00 1,261.00 3,123.00 2,654.00 2,641.00 2,875.00 2,647.00 2,589.00 2,688.00 3,499.00 5,002.00 5,646.00
Operating Expenses
86.00 99.00 215.00 237.00 269.00 644.00 592.00 603.00 649.00 630.00 684.00 728.00 707.00 831.00 549.00
Depreciation and Amortization
25.00 31.00 78.00 85.00 98.00 269.00 269.00 289.00 302.00 321.00 325.00 350.00 316.00 394.00 502.00
Interest Expenses
3.00 8.00 37.00 24.00 38.00 135.00 105.00 94.00 88.00 86.00 78.00 72.00 62.00 125.00 259.00
Other Expenses
- - -14.00 -5.00 - - 8.00 27.00 53.00 64.00 16.00 94.00 -95.00 -77.00 -63.00 -135.00 163.00
WA Shares Outstanding
82.00 82.00 114.00 117.00 119.00 164.00 165.00 164.00 164.00 164.00 164.00 162.00 162.00 161.00 159.00