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
6,686.00 9,865.00 13,541.00 13,789.00 12,346.00 11,334.00 10,995.00 9,474.00 11,040.00 10,423.00 10,763.00 12,428.00 16,372.00 18,520.00 17,063.00
EPS
-1.1300 7.9300 8.5100 8.0300 -3.4200 0.9500 2.9500 2.7100 7.8000 6.4600 4.2400 5.9500 14.0300 16.3700 3.2300
Profit
469.00 992.00 1,083.00 1,316.00 560.00 834.00 949.00 945.00 1,280.00 978.00 965.00 1,370.00 1,913.00 1,805.00 1,086.00
Pre Tax
-65.00 447.00 420.00 515.00 -229.00 58.00 169.00 158.00 456.00 322.00 260.00 367.00 825.00 935.00 164.00
Tax %
29.50 27.14 23.37 29.62 33.45 24.78 21.17 22.22 22.73 18.49 26.42 27.76 25.73 23.55 14.41
Net
-46.00 325.00 322.00 361.00 -153.00 42.00 132.00 121.00 350.00 290.00 190.00 265.00 612.00 714.00 140.00
EBITDA
93.00 592.00 594.00 730.00 -42.00 229.00 340.00 320.00 610.00 463.00 404.00 595.00 1,062.00 1,160.00 407.00
Operating Income
-28.00 475.00 455.00 585.00 -195.00 94.00 199.00 176.00 462.00 333.00 273.00 375.00 829.00 927.00 160.00
Interest Income
15.00 10.00 14.00 12.00 9.00 4.00 3.00 2.00 2.00 3.00 3.00 6.00 3.00 7.00 11.00
Loss
6,714.00 9,390.00 13,086.00 13,203.00 12,541.00 11,240.00 10,795.00 9,297.00 10,577.00 10,090.00 10,495.00 12,052.00 15,542.00 17,605.00 16,903.00
Cost of Revenue
6,217.00 8,872.00 12,458.00 12,472.00 11,785.00 10,499.00 10,045.00 8,528.00 9,760.00 9,445.00 9,797.00 11,057.00 14,458.00 16,715.00 15,977.00
Operating Expenses
497.00 517.00 627.00 730.00 755.00 740.00 750.00 768.00 817.00 644.00 698.00 995.00 1,083.00 890.00 926.00
Depreciation and Amortization
105.00 106.00 123.00 161.00 142.00 133.00 140.00 134.00 135.00 125.00 132.00 209.00 212.00 220.00 218.00
Interest Expenses
53.00 38.00 50.00 53.00 44.00 37.00 30.00 27.00 19.00 15.00 17.00 18.00 18.00 17.00 23.00
Other Expenses
-37.00 -28.00 -34.00 -70.00 -34.00 -35.00 -29.00 -18.00 -6.00 -11.00 -13.00 -8.00 -4.00 7.00 4.00
WA Shares Outstanding
40.00 40.00 43.00 44.00 44.00 44.00 44.00 44.00 44.00 44.00 44.00 44.00 43.00 43.00 43.00