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
5,547.00 5,121.00 5,613.00 6,346.00 6,417.00 6,424.00 6,718.00 7,551.00 7,686.00 8,130.00 9,174.00 8,797.00 9,903.00 11,076.00 12,582.00
EPS
2.4400 -1.3100 1.9600 2.2000 1.8500 2.5400 2.7400 3.0000 3.8400 4.8800 5.7800 2.4100 7.0900 8.1300 13.3700
Profit
824.00 719.00 733.00 806.00 813.00 907.00 944.00 1,037.00 1,147.00 1,205.00 1,355.00 1,395.00 1,501.00 1,603.00 2,089.00
Pre Tax
259.00 -30.00 201.00 244.00 202.00 281.00 278.00 296.00 318.00 395.00 450.00 252.00 529.00 558.00 872.00
Tax %
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Net
160.00 -86.00 130.00 146.00 123.00 168.00 172.00 181.00 227.00 283.00 325.00 132.00 383.00 406.00 632.00
EBITDA
318.00 274.00 269.00 312.00 290.00 356.00 362.00 392.00 479.00 489.00 556.00 601.00 646.00 677.00 997.00
Operating Income
262.00 -28.00 210.00 249.00 210.00 289.00 287.00 308.00 330.00 403.00 460.00 494.00 530.00 564.00 878.00
Interest Income
4.00 2.00 1.00 1.00 1.00 - - - - - - - - 2.00 2.00 1.00 - - 2.00 15.00
Loss
5,279.00 4,899.00 5,397.00 6,096.00 6,195.00 6,144.00 6,430.00 7,239.00 7,297.00 7,724.00 8,712.00 8,305.00 9,372.00 10,511.00 11,704.00
Cost of Revenue
4,723.00 4,401.00 4,879.00 5,540.00 5,604.00 5,517.00 5,774.00 6,513.00 6,539.00 6,925.00 7,818.00 7,401.00 8,401.00 9,472.00 10,493.00
Operating Expenses
556.00 497.00 518.00 556.00 591.00 626.00 656.00 725.00 757.00 799.00 893.00 903.00 970.00 1,038.00 1,211.00
Depreciation and Amortization
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Interest Expenses
7.00 12.00 9.00 7.00 8.00 9.00 8.00 12.00 12.00 10.00 11.00 7.00 5.00 10.00 17.00
Other Expenses
-6.00 -242.00 -5.00 - - -11.00 9.00 - - -3.00 -59.00 - - -10.00 -242.00 -1.00 -6.00 -5.00
WA Shares Outstanding
65.00 66.00 66.00 66.00 67.00 66.00 62.00 60.00 59.00 58.00 56.00 55.00 54.00 49.00 47.00