Income Statement

Profit & Loss · 14 Statements · From 2022 to 2009
Configuration
In million , Margin in %
Metric 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022
Revenue
2,160.00 2,955.00 3,701.00 3,809.00 3,917.00 4,103.00 4,502.00 4,431.00 4,922.00 5,101.00 4,845.00 4,133.00 5,118.00 5,093.00
EPS
-1.2600 0.5700 1.2500 1.1900 0.8100 0.8800 0.5900 0.0760 1.1100 0.5800 -3.3300 -2.5300 -0.3700 -4.6300
Profit
277.00 517.00 672.00 675.00 677.00 702.00 722.00 730.00 821.00 816.00 354.00 379.00 739.00 14.00
Pre Tax
-157.00 89.00 196.00 197.00 131.00 150.00 125.00 53.00 200.00 120.00 -418.00 -336.00 20.00 -610.00
Tax %
12.22 24.95 20.53 21.16 19.30 23.66 38.61 80.48 28.16 39.43 -3.81 2.01 331.86 1.00
Net
-138.00 67.00 155.00 155.00 105.00 114.00 77.00 9.00 145.00 75.00 -434.00 -330.00 -47.00 -604.00
EBITDA
-3.00 242.00 346.00 356.00 282.00 304.00 299.00 228.00 375.00 305.00 -188.00 -40.00 264.00 -478.00
Operating Income
116.00 129.00 237.00 235.00 189.00 193.00 144.00 136.00 188.00 142.00 -393.00 -262.00 60.00 -673.00
Interest Income
1.00 - - 1.00 1.00 - - - - - - - - 1.00 - - - - 1.00 1.00 4.00
Loss
2,276.00 2,825.00 3,464.00 3,573.00 3,728.00 3,910.00 4,358.00 4,294.00 4,734.00 4,958.00 5,256.00 4,415.00 5,077.00 5,716.00
Cost of Revenue
1,882.00 2,438.00 3,029.00 3,133.00 3,240.00 3,401.00 3,780.00 3,700.00 4,101.00 4,284.00 4,491.00 3,754.00 4,379.00 5,078.00
Operating Expenses
393.00 387.00 434.00 439.00 488.00 509.00 578.00 594.00 633.00 673.00 765.00 660.00 698.00 637.00
Depreciation and Amortization
111.00 110.00 107.00 116.00 120.00 123.00 150.00 158.00 140.00 163.00 204.00 221.00 204.00 195.00
Interest Expenses
42.00 42.00 42.00 42.00 31.00 31.00 26.00 24.00 24.00 23.00 33.00 56.00 64.00 66.00
Other Expenses
-273.00 -40.00 -40.00 -38.00 -58.00 -42.00 -18.00 -82.00 12.00 -21.00 -25.00 -74.00 -39.00 62.00
WA Shares Outstanding
109.00 118.00 124.00 130.00 130.00 130.00 130.00 130.00 130.00 130.00 130.00 130.00 130.00 130.00