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
2,480.00 2,925.00 3,584.00 3,932.00 4,461.00 5,429.00 5,965.00 6,803.00 7,932.00 16,318.00 17,983.00 16,589.00 19,367.00 20,862.00 20,760.00
EPS
-0.1100 3.6300 3.8000 4.7300 6.0900 8.6300 9.7500 7.2900 6.0900 10.6400 10.9900 7.7900 18.8900 13.5100 4.7300
Profit
2,480.00 2,925.00 3,584.00 2,960.00 3,284.00 3,861.00 -3,558,570.00 2,820.00 3,360.00 9,089.00 10,030.00 8,900.00 11,045.00 10,851.00 20,522.00
Pre Tax
2.00 203.00 221.00 278.00 365.00 485.00 579.00 442.00 525.00 706.00 697.00 529.00 1,223.00 994.00 251.00
Tax %
225.37 24.10 25.40 24.90 25.20 20.10 22.93 24.41 51.00 30.35 22.89 20.19 21.60 20.20 10.20
Net
-4.00 153.00 164.00 208.00 269.00 386.00 438.00 318.00 254.00 484.00 535.00 402.00 961.00 654.00 225.00
EBITDA
353.00 327.00 396.00 459.00 485.00 645.00 706.00 719.00 765.00 970.00 1,286.00 1,070.00 1,430.00 1,305.00 915.00
Operating Income
116.00 260.00 251.00 289.00 368.00 465.00 529.00 440.00 536.00 706.00 1,084.00 843.00 1,043.00 868.00 677.00
Interest Income
- - - - - - - - - - - - - - - - - - - - 56.00 52.00 40.00 75.00 - -
Loss
2,316.00 2,658.00 3,277.00 3,598.00 4,074.00 4,921.00 5,401.00 6,294.00 7,364.00 15,572.00 17,083.00 15,888.00 18,238.00 19,889.00 20,083.00
Cost of Revenue
- - - - - - 972.00 1,177.00 1,568.00 3,564,536.00 3,983.00 4,572.00 7,228.00 7,952.00 7,689.00 8,321.00 10,010.00 238.00
Operating Expenses
2,316.00 2,658.00 3,277.00 3,598.00 4,074.00 4,921.00 5,401.00 6,294.00 7,364.00 8,343.00 9,130.00 8,198.00 9,917.00 19,889.00 19,845.00
Depreciation and Amortization
129.00 71.00 116.00 78.00 79.00 94.00 108.00 141.00 167.00 186.00 202.00 226.00 217.00 228.00 238.00
Interest Expenses
55.00 45.00 35.00 35.00 34.00 28.00 28.00 45.00 56.00 51.00 56.00 52.00 40.00 75.00 135.00
Other Expenses
-106.00 -17.00 -49.00 -21.00 13.00 5.00 43.00 -21.00 13.00 11.00 -386.00 -314.00 180.00 126.00 -425.00
WA Shares Outstanding
38.00 42.00 43.00 43.00 44.00 44.00 44.00 45.00 45.00 45.00 48.00 51.00 50.00 48.00 47.00