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
3,027.00 3,295.00 3,997.00 3,904.00 3,843.00 4,320.00 5,795.00 6,473.00 7,063.00 7,599.00 8,029.00 8,567.00 11,060.00 14,218.00 16,309.00
EPS
-0.7300 0.6100 1.0300 0.4000 0.2500 0.4800 0.5600 0.6600 0.7000 0.9500 0.7500 0.2600 0.8800 1.6500 2.3900
Profit
659.00 1,237.00 1,654.00 1,427.00 1,323.00 1,647.00 2,080.00 2,330.00 2,621.00 2,885.00 2,994.00 2,776.00 4,260.00 6,131.00 7,413.00
Pre Tax
-268.00 290.00 714.00 431.00 306.00 519.00 520.00 705.00 933.00 1,411.00 1,083.00 424.00 1,319.00 2,723.00 3,921.00
Tax %
-1.87 -7.59 -4.20 -0.23 7.52 5.97 -19.62 -5.11 15.22 13.68 17.91 12.26 10.92 19.72 19.94
Net
-623.00 659.00 1,119.00 427.00 272.00 535.00 632.00 744.00 790.00 1,075.00 870.00 368.00 1,169.00 2,179.00 3,137.00
EBITDA
401.00 733.00 1,141.00 977.00 864.00 1,123.00 1,370.00 1,605.00 1,808.00 2,340.00 2,090.00 1,814.00 2,974.00 4,529.00 5,833.00
Operating Income
-220.00 348.00 736.00 455.00 325.00 525.00 555.00 763.00 983.00 1,469.00 1,161.00 581.00 1,470.00 2,845.00 3,948.00
Interest Income
101.00 29.00 37.00 38.00 30.00 10.00 6.00 6.00 10.00 15.00 26.00 29.00 5.00 11.00 60.00
Loss
3,276.00 2,935.00 3,261.00 3,407.00 3,490.00 3,736.00 5,213.00 5,710.00 6,080.00 6,130.00 6,868.00 7,986.00 9,590.00 11,373.00 12,361.00
Cost of Revenue
2,368.00 2,058.00 2,343.00 2,477.00 2,520.00 2,673.00 3,715.00 4,143.00 4,442.00 4,714.00 5,035.00 5,791.00 6,800.00 8,087.00 8,896.00
Operating Expenses
908.00 877.00 918.00 930.00 970.00 1,063.00 1,498.00 1,567.00 1,638.00 1,416.00 1,833.00 2,195.00 2,790.00 3,286.00 3,465.00
Depreciation and Amortization
513.00 336.00 364.00 428.00 466.00 514.00 760.00 833.00 812.00 861.00 945.00 1,260.00 1,513.00 1,664.00 1,754.00
Interest Expenses
156.00 95.00 63.00 60.00 51.00 19.00 48.00 67.00 63.00 68.00 62.00 130.00 155.00 142.00 158.00
Other Expenses
-48.00 -58.00 -22.00 -24.00 -19.00 -6.00 -35.00 -58.00 -50.00 -58.00 -78.00 -157.00 -151.00 -122.00 -27.00
WA Shares Outstanding
855.00 1,086.00 1,086.00 1,080.00 1,075.00 1,110.00 1,122.00 1,125.00 1,128.00 1,130.00 1,163.00 1,264.00 1,301.00 1,301.00 1,303.00