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
8,729.00 12,500.00 20,033.00 28,767.00 39,502.00 50,767.00 59,792.00 75,925.00 94,054.00 127,657.00 175,391.00 218,344.00 356,171.00 521,699.00 838,446.00
EPS
6.6300 12.5600 18.3000 25.2100 41.2500 53.3000 30.3900 21.1900 27.0200 145.6700 37.6400 74.1300 -40.4300 113.4500 56.1500
Profit
6,643.00 9,915.00 15,326.00 21,579.00 28,896.00 36,431.00 42,982.00 56,171.00 70,117.00 91,767.00 119,603.00 132,610.00 182,219.00 288,480.00 419,304.00
Pre Tax
2,682.00 5,003.00 7,318.00 10,574.00 16,713.00 22,475.00 13,596.00 11,107.00 13,582.00 54,464.00 22,855.00 37,204.00 -7,223.00 70,349.00 46,892.00
Tax %
25.06 23.71 21.11 22.23 19.38 24.27 28.81 38.93 36.27 15.80 51.00 35.09 -102.87 32.32 47.76
Net
2,010.00 3,817.00 5,773.00 8,223.00 13,474.00 17,020.00 9,679.00 6,798.00 8,776.00 47,587.00 12,826.00 24,713.00 -14,653.00 39,465.00 19,870.00
EBITDA
3,594.00 6,184.00 9,192.00 13,525.00 20,408.00 26,959.00 21,387.00 20,729.00 25,838.00 69,272.00 47,663.00 50,690.00 38,208.00 80,598.00 104,358.00
Operating Income
2,638.00 4,823.00 7,034.00 9,454.00 12,837.00 15,323.00 9,593.00 12,847.00 13,036.00 20,861.00 24,700.00 16,249.00 -3,512.00 26,389.00 38,224.00
Interest Income
67.00 156.00 222.00 1,002.00 1,717.00 856.00 1,744.00 1,655.00 2,909.00 3,382.00 3,315.00 3,869.00 4,615.00 4,723.00 5,637.00
Loss
6,091.00 7,677.00 12,999.00 19,313.00 26,665.00 35,444.00 49,623.00 63,078.00 81,018.00 106,796.00 149,929.00 202,095.00 369,448.00 508,463.00 800,221.00
Cost of Revenue
2,086.00 2,585.00 4,707.00 7,188.00 10,606.00 14,336.00 16,810.00 19,754.00 23,937.00 35,890.00 55,788.00 85,734.00 173,952.00 233,219.00 419,141.00
Operating Expenses
4,005.00 5,092.00 8,292.00 12,125.00 16,059.00 21,108.00 32,813.00 43,324.00 57,081.00 70,906.00 94,141.00 116,361.00 195,496.00 275,244.00 381,080.00
Depreciation and Amortization
912.00 1,181.00 1,874.00 2,951.00 3,695.00 4,484.00 9,282.00 8,753.00 11,092.00 19,438.00 23,972.00 30,343.00 41,720.00 54,209.00 66,134.00
Interest Expenses
- - - - - - - - - - - - - - 1,655.00 897.00 945.00 74.00 2,373.00 3,711.00 3,396.00 10,863.00
Other Expenses
44.00 180.00 284.00 1,120.00 3,876.00 7,152.00 4,003.00 -1,740.00 546.00 33,603.00 -1,845.00 20,955.00 -3,711.00 43,960.00 8,668.00
WA Shares Outstanding
303.00 303.00 315.00 326.00 326.00 319.00 318.00 320.00 324.00 326.00 327.00 340.00 362.00 368.00 370.00