Income Statement

Profit & Loss · 14 Statements · From 2023 to 2009
Configuration
In million , Margin in %
Metric 2009 2010 2011 2012 2013 2014 2015 2016 2018 2019 2020 2021 2022 2023
Revenue
1,314.00 1,381.00 1,485.00 1,699.00 1,803.00 1,918.00 2,133.00 2,516.00 4,392.00 4,434.00 4,920.00 5,807.00 6,035.00 6,255.00
EPS
1.5900 1.2900 1.1300 0.5800 1.6100 1.6200 2.6500 2.6900 -1.4000 -0.4000 -0.1400 0.6200 0.3400 -4.7800
Profit
343.00 331.00 338.00 374.00 409.00 444.00 510.00 592.00 1,904.00 1,906.00 2,106.00 2,426.00 2,427.00 2,353.00
Pre Tax
220.00 192.00 175.00 82.00 230.00 227.00 351.00 353.00 -458.00 -142.00 -41.00 202.00 112.00 -1,324.00
Tax %
38.42 40.62 43.22 38.59 37.96 38.18 38.55 38.44 10.00 25.10 7.93 26.42 31.48 2.09
Net
135.00 114.00 99.00 50.00 142.00 140.00 216.00 217.00 -412.00 -106.00 -38.00 164.00 90.00 -1,280.00
EBITDA
197.00 192.00 175.00 171.00 322.00 321.00 451.00 482.00 345.00 303.00 369.00 473.00 407.00 280.00
Operating Income
241.00 207.00 195.00 94.00 243.00 240.00 367.00 377.00 158.00 110.00 194.00 266.00 225.00 80.00
Interest Income
- - - - - - - - - - - - - - - - - - - - - - - - 1.00 3.00
Loss
1,068.00 1,173.00 1,268.00 1,481.00 1,551.00 1,645.00 1,807.00 2,129.00 4,233.00 4,304.00 4,725.00 5,541.00 5,810.00 6,175.00
Cost of Revenue
971.00 1,050.00 1,146.00 1,324.00 1,393.00 1,473.00 1,623.00 1,924.00 2,487.00 2,527.00 2,813.00 3,380.00 3,608.00 3,901.00
Operating Expenses
97.00 123.00 121.00 157.00 157.00 171.00 183.00 204.00 1,746.00 1,776.00 1,912.00 2,160.00 2,201.00 2,273.00
Depreciation and Amortization
- - - - - - 77.00 78.00 80.00 83.00 104.00 186.00 173.00 174.00 172.00 193.00 200.00
Interest Expenses
-22.00 14.00 19.00 17.00 18.00 17.00 21.00 32.00 243.00 253.00 218.00 77.00 101.00 150.00
Other Expenses
-21.00 -14.00 -19.00 -11.00 -13.00 -12.00 -16.00 -24.00 -617.00 -252.00 -236.00 -63.00 -113.00 -1,404.00
WA Shares Outstanding
85.00 88.00 88.00 87.00 88.00 86.00 81.00 80.00 294.00 264.00 264.00 264.00 265.00 267.00