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
4,448.00 3,571.00 1,312.00 2,435.00 2,317.00 2,510.00 1,808.00 1,360.00 373.00 369.00 893.00 1,180.00 944.00 1,157.00 2,166.00
EPS
53.1100 10.1200 9.2600 30.5000 51.8900 51.2100 50.6000 82.2400 146.0600 -42.2500 130.0200 227.7200 -111.9500 -67.5100 198.6300
Profit
4,448.00 3,571.00 1,312.00 2,435.00 2,317.00 2,510.00 1,808.00 1,360.00 234.00 120.00 885.00 1,169.00 875.00 1,059.00 2,126.00
Pre Tax
764.00 150.00 85.00 262.00 344.00 301.00 154.00 -40.00 7.00 -178.00 405.00 645.00 -302.00 -149.00 565.00
Tax %
27.33 13.89 -34.77 -5.97 22.21 17.67 -0.45 112.38 -100.00 2.24 7.23 -3.18 -12.78 -27.71 -2.74
Net
470.00 86.00 89.00 207.00 321.00 312.00 297.00 412.00 627.00 -141.00 414.00 708.00 -340.00 -190.00 509.00
EBITDA
749.00 164.00 700.00 236.00 440.00 477.00 383.00 447.00 644.00 -110.00 418.00 647.00 -373.00 879.00 -71.00
Operating Income
749.00 164.00 184.00 278.00 268.00 248.00 155.00 -40.00 7.00 -135.00 396.00 618.00 -413.00 874.00 -71.00
Interest Income
- - - - - - - - - - - - - - - - - - - - 17.00 7.00 20.00 40.00 - -
Loss
3,684.00 3,420.00 1,227.00 2,172.00 1,972.00 2,208.00 1,653.00 1,401.00 366.00 547.00 488.00 535.00 1,246.00 1,307.00 -1,489.00
Cost of Revenue
- - - - - - - - - - - - - - - - 139.00 248.00 7.00 11.00 69.00 98.00 40.00
Operating Expenses
263.00 203.00 175.00 182.00 181.00 288.00 487.00 299.00 206.00 -504.00 -497.00 -561.00 -1,358.00 176.00 763.00
Depreciation and Amortization
- - - - - - 50.00 28.00 69.00 67.00 64.00 22.00 25.00 29.00 43.00 63.00 4.00 -17.00
Interest Expenses
70.00 57.00 31.00 44.00 42.00 41.00 18.00 16.00 2.00 9.00 17.00 29.00 43.00 40.00 62.00
Other Expenses
179.00 84.00 -69.00 100.00 57.00 62.00 334.00 149.00 7.00 10.00 8.00 26.00 111.00 -1,023.00 565.00
WA Shares Outstanding
8.00 8.00 7.00 6.00 6.00 6.00 5.00 5.00 4.00 3.00 3.00 3.00 3.00 2.00 2.00