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
7,865.00 8,111.00 9,833.00 15,394.00 18,773.00 19,322.00 15,990.00 17,469.00 19,130.00 11,223.00 10,386.00 7,423.00 10,941.00 14,126.00 11,924.00
EPS
2.9600 2.2600 8.3100 3.7000 9.0900 -3.1400 -9.4300 -8.2300 14.9400 8.3700 -8.7900 -11.1700 -1.9200 -0.0791 -1.8300
Profit
2,570.00 1,349.00 1,961.00 2,751.00 2,964.00 2,837.00 3,249.00 4,057.00 4,125.00 2,276.00 2,174.00 1,103.00 1,460.00 2,437.00 1,949.00
Pre Tax
1,141.00 753.00 1,798.00 646.00 2,326.00 -632.00 -2,059.00 -2,184.00 2,153.00 278.00 -1,739.00 -2,584.00 -578.00 9.00 -922.00
Tax %
-4.65 1.20 1.89 -12.54 -5.07 16.30 -3.30 -1.65 -20.34 -1.44 -1.15 4.49 13.49 377.78 -9.76
Net
234.00 199.00 750.00 396.00 1,025.00 -373.00 -1,194.00 -1,128.00 2,430.00 1,507.00 -1,759.00 -2,468.00 -500.00 -25.00 -698.00
EBITDA
1,915.00 1,783.00 2,763.00 1,770.00 2,011.00 998.00 967.00 808.00 663.00 509.00 564.00 -437.00 -241.00 755.00 1,615.00
Operating Income
1,469.00 1,170.00 2,234.00 641.00 1,020.00 631.00 698.00 556.00 580.00 361.00 45.00 -947.00 -758.00 246.00 1,097.00
Interest Income
237.00 194.00 117.00 95.00 194.00 217.00 194.00 131.00 136.00 148.00 265.00 169.00 137.00 328.00 636.00
Loss
6,351.00 7,799.00 9,539.00 14,326.00 17,753.00 18,723.00 15,292.00 16,913.00 18,611.00 10,862.00 10,106.00 7,998.00 11,235.00 13,522.00 10,827.00
Cost of Revenue
5,295.00 6,762.00 7,872.00 12,643.00 15,809.00 16,485.00 12,741.00 13,412.00 15,005.00 8,947.00 8,212.00 6,320.00 9,481.00 11,689.00 9,975.00
Operating Expenses
1,056.00 1,037.00 1,667.00 1,683.00 1,944.00 2,238.00 2,551.00 3,501.00 3,606.00 1,915.00 1,894.00 1,678.00 1,754.00 1,833.00 852.00
Depreciation and Amortization
401.00 463.00 447.00 575.00 742.00 809.00 863.00 1,034.00 1,017.00 447.00 519.00 510.00 517.00 509.00 518.00
Interest Expenses
282.00 389.00 436.00 522.00 560.00 847.00 1,154.00 878.00 843.00 524.00 605.00 688.00 666.00 568.00 554.00
Other Expenses
-91.00 636.00 1,823.00 5.00 1,672.00 -601.00 -1,797.00 -1,993.00 2,341.00 293.00 -1,784.00 -1,637.00 180.00 -237.00 -2,019.00
WA Shares Outstanding
77.00 86.00 88.00 102.00 110.00 118.00 126.00 137.00 161.00 180.00 200.00 221.00 260.00 316.00 382.00