Income Statement

Profit & Loss · 14 Statements · From 2023 to 2010
Configuration
In million , Margin in %
Metric 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023
Revenue
4,679.00 5,031.00 5,399.00 5,288.00 5,142.00 5,574.00 3,785.00 4,128.00 4,115.00 3,464.00 3,039.00 3.00 4,819.00 - -
EPS
1.0300 0.7700 -1.2000 0.0870 0.5900 0.5200 1.2700 0.7500 0.4700 -3.6000 -2.8300 0.6900 -0.5600 0.6300
Profit
1,597.00 1,612.00 1,402.00 1,491.00 1,613.00 1,617.00 1,353.00 1,436.00 1,315.00 886.00 650.00 - - 1,258.00 - -
Pre Tax
509.00 375.00 -346.00 50.00 279.00 238.00 701.00 389.00 197.00 -377.00 -298.00 73.00 -361.00 65.00
Tax %
34.35 34.50 -9.24 32.93 30.84 28.31 24.11 29.31 27.92 8.75 10.40 12.16 -22.71 8.69
Net
328.00 243.00 -379.00 27.00 187.00 166.00 397.00 220.00 137.00 -344.00 -267.00 64.00 -444.00 59.00
EBITDA
848.00 723.00 413.00 417.00 586.00 557.00 793.00 570.00 470.00 181.00 129.00 319.00 728.00 -10.00
Operating Income
563.00 411.00 28.00 73.00 289.00 216.00 414.00 381.00 196.00 -340.00 -286.00 -41.00 -290.00 -10.00
Interest Income
48.00 53.00 80.00 5.00 3.00 3.00 2.00 7.00 3.00 2.00 3.00 - - 25.00 76.00
Loss
4,115.00 4,619.00 5,371.00 5,215.00 4,852.00 5,357.00 3,371.00 3,747.00 3,919.00 3,580.00 3,317.00 44.00 4,789.00 10.00
Cost of Revenue
3,082.00 3,418.00 3,997.00 3,797.00 3,528.00 3,957.00 2,432.00 2,692.00 2,800.00 2,578.00 2,389.00 3.00 3,561.00 - -
Operating Expenses
1,034.00 1,206.00 1,394.00 1,444.00 1,323.00 1,409.00 939.00 1,061.00 1,123.00 1,002.00 928.00 41.00 1,228.00 10.00
Depreciation and Amortization
247.00 253.00 655.00 341.00 272.00 293.00 210.00 224.00 268.00 521.00 415.00 - - 1,018.00 - -
Interest Expenses
97.00 97.00 105.00 32.00 40.00 29.00 17.00 12.00 10.00 14.00 31.00 - - 225.00 - -
Other Expenses
509.00 375.00 -346.00 50.00 279.00 238.00 701.00 389.00 197.00 -37.00 -12.00 115.00 -71.00 76.00
WA Shares Outstanding
317.00 317.00 317.00 317.00 316.00 317.00 312.00 294.00 293.00 95.00 94.00 94.00 791.00 94.00