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
3,332.00 3,527.00 3,698.00 3,949.00 4,184.00 4,415.00 4,328.00 4,429.00 4,685.00 4,454.00 5,020.00 2,066.00 3,028.00 5,891.00 6,722.00
EPS
-0.2800 0.3800 0.6700 0.5300 1.3000 2.2500 0.8700 1.5500 3.1200 6.7900 7.3200 -6.9400 -2.1400 4.1700 2.1000
Profit
579.00 663.00 741.00 828.00 901.00 982.00 951.00 956.00 1,047.00 979.00 943.00 -1.00 425.00 1,288.00 975.00
Pre Tax
-55.00 88.00 83.00 95.00 321.00 525.00 194.00 289.00 573.00 951.00 1,006.00 -960.00 44.00 363.00 310.00
Tax %
18.18 42.05 -33.73 8.42 36.14 34.10 36.08 29.41 56.37 19.14 23.86 26.77 604.55 -25.34 29.03
Net
-43.00 66.00 113.00 88.00 207.00 344.00 124.00 204.00 249.00 769.00 766.00 -703.00 -222.00 455.00 220.00
EBITDA
305.00 347.00 462.00 510.00 594.00 641.00 574.00 720.00 921.00 618.00 643.00 -484.00 68.00 789.00 799.00
Operating Income
48.00 108.00 153.00 159.00 233.00 279.00 323.00 299.00 302.00 332.00 314.00 -794.00 -242.00 363.00 402.00
Interest Income
- - - - - - 23.00 34.00 15.00 4.00 19.00 47.00 28.00 62.00 60.00 28.00 44.00 74.00
Loss
3,284.00 3,419.00 3,545.00 3,790.00 3,951.00 4,136.00 4,005.00 4,130.00 4,383.00 4,122.00 4,823.00 2,698.00 3,279.00 5,493.00 6,320.00
Cost of Revenue
2,753.00 2,864.00 2,957.00 3,121.00 3,283.00 3,433.00 3,377.00 3,473.00 3,638.00 3,475.00 4,077.00 2,067.00 2,603.00 4,603.00 5,747.00
Operating Expenses
531.00 555.00 588.00 669.00 668.00 703.00 628.00 657.00 745.00 647.00 746.00 631.00 676.00 890.00 573.00
Depreciation and Amortization
270.00 279.00 305.00 353.00 345.00 354.00 320.00 342.00 366.00 327.00 364.00 341.00 337.00 461.00 397.00
Interest Expenses
56.00 54.00 57.00 70.00 65.00 71.00 68.00 76.00 80.00 76.00 75.00 128.00 163.00 150.00 140.00
Other Expenses
-47.00 34.00 -13.00 -17.00 153.00 317.00 -61.00 47.00 351.00 695.00 692.00 -166.00 286.00 115.00 -92.00
WA Shares Outstanding
153.00 174.00 168.00 165.00 158.00 153.00 142.00 132.00 124.00 113.00 104.00 101.00 103.00 109.00 104.00