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
1,297.00 1,370.00 1,435.00 2,323.00 2,708.00 2,976.00 3,550.00 3,885.00 4,227.00 4,762.00 6,129.00 7,501.00 8,224.00 7,417.00
EPS
0.1200 0.0989 0.6000 1.3800 2.1700 1.8500 1.6900 1.4700 1.8500 2.3800 1.9000 5.2600 9.1600 7.0900
Profit
277.00 279.00 311.00 505.00 566.00 567.00 680.00 738.00 738.00 824.00 1,044.00 1,547.00 2,092.00 1,783.00
Pre Tax
88.00 101.00 170.00 97.00 301.00 260.00 314.00 355.00 273.00 322.00 324.00 863.00 1,392.00 1,017.00
Tax %
-2.12 24.50 -152.62 3.13 25.30 34.48 34.26 50.33 23.05 20.90 23.01 20.94 24.16 24.37
Net
87.00 71.00 430.00 45.00 71.00 61.00 52.00 91.00 206.00 254.00 243.00 663.00 1,052.00 768.00
EBITDA
129.00 191.00 195.00 480.00 316.00 277.00 318.00 348.00 372.00 350.00 609.00 866.00 1,396.00 1,093.00
Operating Income
125.00 134.00 169.00 271.00 316.00 274.00 318.00 348.00 321.00 318.00 571.00 826.00 1,362.00 1,084.00
Interest Income
-40.00 2.00 2.00 - - -1.00 - - - - - - 1.00 2.00 1.00 3.00 17.00 12.00
Loss
1,171.00 1,235.00 1,266.00 2,051.00 2,392.00 2,702.00 3,231.00 3,536.00 3,906.00 4,428.00 5,657.00 6,621.00 6,775.00 6,333.00
Cost of Revenue
1,020.00 1,090.00 1,124.00 1,817.00 2,142.00 2,408.00 2,869.00 3,146.00 3,489.00 3,937.00 5,085.00 5,953.00 6,132.00 5,634.00
Operating Expenses
151.00 145.00 141.00 233.00 250.00 293.00 361.00 390.00 416.00 490.00 572.00 668.00 643.00 698.00
Depreciation and Amortization
3.00 4.00 4.00 3.00 4.00 4.00 3.00 3.00 26.00 31.00 37.00 39.00 33.00 8.00
Interest Expenses
- - - - - - - - 1.00 - - - - - - - - 115.00 163.00 3.00 17.00 -12.00
Other Expenses
2.00 -35.00 -1.00 -174.00 -13.00 -13.00 -4.00 6.00 -49.00 3.00 -247.00 36.00 30.00 -66.00
WA Shares Outstanding
723.00 723.00 122.00 32.00 32.00 33.00 31.00 62.00 111.00 106.00 127.00 126.00 114.00 108.00