Income Statement

Profit & Loss · 12 Statements · From 2023 to 2012
Configuration
In million , Margin in %
Metric 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023
Revenue
1,970.00 1,146.00 1,198.00 4,052.00 4,145.00 4,576.00 5,357.00 5,603.00 4,968.00 5,739.00 6,505.00 7,150.00
EPS
0.3400 0.6700 0.4700 1.8400 2.6400 2.7400 1.2900 4.1500 2.4800 4.0400 4.8300 3.8800
Profit
818.00 798.00 863.00 1,739.00 1,964.00 2,248.00 3,117.00 3,250.00 2,830.00 2,398.00 2,598.00 4,149.00
Pre Tax
159.00 322.00 -254.00 673.00 1,199.00 1,101.00 1,382.00 1,452.00 816.00 1,363.00 1,365.00 1,479.00
Tax %
26.30 27.47 -6.02 24.07 20.33 -12.13 17.22 23.48 8.09 8.07 -8.57 -18.24
Net
117.00 233.00 161.00 375.00 615.00 648.00 612.00 1,111.00 750.00 1,253.00 1,482.00 1,190.00
EBITDA
611.00 620.00 557.00 1,598.00 1,854.00 2,088.00 2,097.00 2,229.00 1,740.00 2,121.00 2,169.00 2,389.00
Operating Income
417.00 522.00 181.00 1,192.00 1,666.00 1,735.00 1,917.00 2,007.00 1,422.00 1,879.00 1,898.00 2,194.00
Interest Income
1.00 2.00 3.00 4.00 4.00 26.00 15.00 20.00 9.00 3.00 7.00 40.00
Loss
1,454.00 569.00 691.00 2,631.00 2,483.00 2,681.00 3,462.00 3,570.00 3,378.00 3,815.00 4,482.00 4,956.00
Cost of Revenue
1,152.00 347.00 335.00 2,312.00 2,181.00 2,327.00 2,240.00 2,353.00 2,138.00 3,341.00 3,907.00 3,001.00
Operating Expenses
302.00 221.00 356.00 319.00 302.00 353.00 1,222.00 1,217.00 1,240.00 474.00 575.00 1,955.00
Depreciation and Amortization
114.00 65.00 68.00 182.00 172.00 181.00 180.00 185.00 189.00 201.00 190.00 194.00
Interest Expenses
209.00 190.00 270.00 478.00 466.00 512.00 535.00 532.00 508.00 505.00 533.00 592.00
Other Expenses
-132.00 -54.00 -481.00 -268.00 4.00 -281.00 22.00 -555.00 -606.00 -516.00 -533.00 -714.00
WA Shares Outstanding
349.00 351.00 343.00 203.00 233.00 237.00 473.00 268.00 302.00 310.00 307.00 312.00