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
1,763.00 2,001.00 2,635.00 3,156.00 2,920.00 3,199.00 2,904.00 2,994.00 3,770.00 3,761.00 3,964.00 3,781.00 7,220.00 8,812.00 7,521.00
EPS
0.1100 1.0800 1.0500 1.6400 0.6300 1.1100 1.1700 5.0800 1.3900 2.4400 2.8700 3.2600 8.0400 8.8500 5.9800
Profit
513.00 592.00 470.00 430.00 365.00 417.00 352.00 358.00 405.00 510.00 502.00 541.00 1,037.00 1,426.00 1,163.00
Pre Tax
30.00 137.00 133.00 209.00 67.00 156.00 144.00 151.00 93.00 280.00 326.00 362.00 816.00 1,065.00 676.00
Tax %
66.21 24.19 24.88 26.15 13.25 29.59 27.41 22.76 -34.63 23.61 23.83 23.98 18.60 22.75 25.40
Net
10.00 104.00 100.00 154.00 58.00 110.00 117.00 475.00 125.00 214.00 237.00 275.00 754.00 823.00 504.00
EBITDA
221.00 293.00 315.00 380.00 302.00 334.00 303.00 314.00 517.00 491.00 638.00 693.00 1,055.00 1,366.00 1,165.00
Operating Income
56.00 133.00 182.00 248.00 137.00 213.00 199.00 192.00 193.00 316.00 391.00 416.00 662.00 1,146.00 757.00
Interest Income
- - - - 3.00 - - - - - - - - 1.00 2.00 2.00 2.00 2.00 5.00 1.00 8.00
Loss
1,664.00 1,868.00 2,452.00 2,916.00 2,739.00 2,981.00 2,724.00 2,817.00 3,578.00 3,456.00 3,620.00 3,389.00 6,562.00 7,877.00 6,792.00
Cost of Revenue
1,249.00 1,409.00 2,164.00 2,726.00 2,554.00 2,782.00 2,551.00 2,636.00 3,364.00 3,251.00 3,461.00 3,239.00 6,182.00 7,385.00 6,357.00
Operating Expenses
414.00 458.00 288.00 190.00 184.00 198.00 173.00 181.00 213.00 205.00 158.00 150.00 380.00 492.00 434.00
Depreciation and Amortization
117.00 126.00 129.00 148.00 127.00 131.00 126.00 143.00 329.00 191.00 300.00 299.00 393.00 430.00 441.00
Interest Expenses
33.00 37.00 52.00 47.00 40.00 40.00 43.00 30.00 45.00 40.00 58.00 56.00 78.00 82.00 75.00
Other Expenses
-34.00 42.00 -49.00 24.00 -66.00 -14.00 11.00 10.00 -50.00 20.00 -65.00 -53.00 153.00 -80.00 28.00
WA Shares Outstanding
90.00 95.00 95.00 94.00 92.00 99.00 100.00 93.00 90.00 87.00 83.00 89.00 93.00 89.00 85.00