NLY/Financial Reporting

Income Statements

Profit & Loss · 15 Statements · From 2023 to 2009

Configuration

In Million USD. Margins, Growth Rates In %

Metric	2009	2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023
Revenue	2,110.00	1,471.00	639.00	2,169.00	3,997.00	175.00	734.00	1,564.00	1,684.00	275.00	-1,992.00	-584.00	2,662.00	1,954.00	-1,651.00
EPS	14.20	8.48	1.48	6.96	15.44	-3.55	1.68	5.56	5.48	0.18	-6.03	-2.52	6.40	3.93	-3.32
Diluted in mil.	14.08	8.16	1.48	6.84	14.96	-3.55	1.68	5.56	5.48	0.18	-6.03	-2.52	6.39	3.92	-3.32
Profit	2,110.00	1,471.00	639.00	2,169.00	3,997.00	-614.00	734.00	1,564.00	1,684.00	275.00	-2,015.00	-607.00	2,637.00	1,933.00	-1,676.00
Gross Margin	100.00	100.00	100.00	100.00	100.00	100.00	100.00	100.00	100.00	100.00	101.19	103.88	99.07	98.95	101.50
Pre Tax	1,996.00	1,299.00	402.00	1,771.00	3,737.00	-836.00	463.00	1,431.00	1,575.00	51.00	-2,173.00	-918.00	2,400.00	1,771.00	-1,599.00
Profit Margin	94.56	88.32	62.90	81.66	93.51	136.12	63.17	91.46	93.57	18.81	109.13	157.03	90.18	90.67	96.82
ETR	1.72	2.73	14.68	2.03	0.22	-0.64	-0.42	-0.11	0.44	-4.59	0.50	3.10	0.19	2.57	-2.76
Net	1,961.00	1,267.00	344.00	1,735.00	3,729.00	-842.00	466.00	1,433.00	1,569.00	54.00	-2,163.00	-889.00	2,389.00	1,725.00	-1,643.00
Profit Margin	92.92	86.11	53.85	80.01	93.30	136.95	63.55	91.62	93.19	19.77	108.58	152.17	89.76	88.28	99.49
EBITDA	3,293.00	2,467.00	886.00	2,443.00	4,365.00	-319.00	956.00	2,124.00	2,611.00	2,022.00	-2,142.00	-878.00	2,419.00	3,077.00	-1,599.00
EBITDA Margin	156.05	167.68	138.52	112.60	109.20	51.96	130.23	135.78	155.05	734.79	107.53	150.19	90.86	157.48	96.82
Operating Income	3,291.00	2,466.00	883.00	2,438.00	4,362.00	-324.00	936.00	2,089.00	2,584.00	1,949.00	-2,173.00	-919.00	2,394.00	3,057.00	-1,599.00
Operating Margin	155.94	167.57	138.16	112.41	109.14	52.71	127.51	133.56	153.48	708.50	109.11	157.27	89.94	156.43	96.82
Interest Income	2,922.00	2,683.00	3,579.00	3,259.00	2,918.00	2,632.00	2,170.00	2,210.00	2,493.00	3,332.00	3,787.00	2,229.00	1,983.00	2,778.00	3,731.00
Loss	-131.00	-171.00	-237.00	-235.00	-247.00	-196.00	-153.00	-294.00	-339.00	-439.00	-438.00	-292.00	-243.00	-50.00	-42.00
Cost of Revenue	- -	- -	- -	- -	- -	-790.00	- -	- -	- -	- -	-23.00	-22.00	-24.00	-20.00	-24.00
Operating Expenses	-131.00	-171.00	-237.00	-235.00	-247.00	-196.00	-153.00	-294.00	-339.00	-439.00	-438.00	-292.00	-243.00	-50.00	-42.00
R&D	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
G&A	-130.00	-171.00	-237.00	-235.00	-232.00	-209.00	-200.00	-250.00	-224.00	-329.00	-301.00	-239.00	-186.00	-162.00	-42.00
SG&A	-131.00	-171.00	-237.00	-235.00	-232.00	-209.00	-200.00	-250.00	-224.00	-329.00	-301.00	-239.00	-186.00	-162.00	-42.00
S&M	-1.00	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Depreciation and Amortization	-2.00	-1.00	-2.00	-4.00	-2.00	-4.00	-19.00	-34.00	-26.00	-72.00	-31.00	-41.00	-24.00	-20.00	-24.00
Interest Expenses	-1,295.00	-1,194.00	-480.00	-667.00	-624.00	-512.00	-471.00	-657.00	-1,008.00	-1,897.00	-2,784.00	-899.00	-249.00	-1,309.00	-3,842.00
Other Expenses	-1,295.00	-1,166.00	-481.00	-667.00	-624.00	-512.00	-472.00	-658.00	-1,008.00	-1,898.00	- -	-1.00	-6.00	-1,285.00	-3,842.00
WA Shares Outstanding	136.00	147.00	218.00	243.00	236.00	236.00	236.00	242.00	266.00	302.00	358.00	353.00	356.00	411.00	494.00
Diluted	138.00	156.00	218.00	251.00	248.00	236.00	236.00	242.00	266.00	302.00	358.00	353.00	357.00	411.00	494.00

NLY/Financial Reporting

Income Statements

Configuration

Popular:

In Million USD. Margins, Growth Rates In %