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
2,369.00 2,459.00 2,742.00 2,899.00 2,918.00 2,590.00 2,838.00 3,034.00 3,147.00 3,587.00 5,301.00 3,578.00 5,905.00 6,401.00 6,362.00
EPS
-3.3900 -0.7600 2.5200 2.2400 -10.1700 -2.9700 0.0100 1.2100 5.5300 0.9600 0.3800 -4.9900 2.6500 1.3800 -3.2200
Profit
941.00 994.00 1,121.00 1,212.00 1,254.00 1,121.00 1,216.00 1,276.00 1,335.00 1,539.00 2,346.00 1,710.00 2,757.00 2,770.00 1,927.00
Pre Tax
-327.00 4.00 389.00 364.00 -915.00 -271.00 56.00 120.00 4.00 89.00 86.00 -834.00 539.00 175.00 -499.00
Tax %
18.44 1,464.76 37.74 41.85 13.27 14.20 98.79 9.37 -11,462.57 -4.00 49.94 19.79 22.00 -26.47 1.64
Net
-264.00 -59.00 242.00 211.00 -794.00 -233.00 - - 109.00 502.00 93.00 43.00 -669.00 420.00 222.00 -490.00
EBITDA
537.00 565.00 711.00 684.00 673.00 268.00 799.00 850.00 840.00 919.00 1,207.00 700.00 1,445.00 1,629.00 798.00
Operating Income
-194.00 153.00 499.00 442.00 -771.00 -240.00 467.00 543.00 475.00 634.00 793.00 333.00 1,059.00 974.00 363.00
Interest Income
6.00 1.00 - - - - 1.00 3.00 11.00 24.00 3.00 1.00 1.00 - - 1.00 18.00 40.00
Loss
2,031.00 2,081.00 2,242.00 2,464.00 2,558.00 2,515.00 2,330.00 2,492.00 2,594.00 2,953.00 4,556.00 3,365.00 4,845.00 5,309.00 5,999.00
Cost of Revenue
1,427.00 1,464.00 1,620.00 1,686.00 1,663.00 1,468.00 1,621.00 1,757.00 1,812.00 2,047.00 2,954.00 1,868.00 3,148.00 3,631.00 4,435.00
Operating Expenses
603.00 616.00 621.00 777.00 894.00 1,046.00 708.00 734.00 781.00 905.00 1,601.00 1,497.00 1,697.00 1,677.00 1,563.00
Depreciation and Amortization
194.00 212.00 211.00 245.00 298.00 178.00 259.00 271.00 267.00 268.00 414.00 366.00 344.00 567.00 435.00
Interest Expenses
134.00 130.00 99.00 81.00 97.00 45.00 443.00 459.00 466.00 539.00 534.00 543.00 561.00 758.00 464.00
Other Expenses
-537.00 -244.00 -11.00 9.00 -1,180.00 -304.00 -19.00 13.00 -85.00 -5.00 -707.00 -1,167.00 -520.00 -798.00 -863.00
WA Shares Outstanding
78.00 78.00 77.00 76.00 78.00 78.00 80.00 82.00 90.00 97.00 115.00 134.00 158.00 161.00 152.00