Year | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | 13 | 14 | 15 | 16 | 17 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Year end date | 31/12/2005 | 31/12/2006[2][3] | 31/12/2007 | 31/12/2008 | 31/12/2009 | 31/12/2010[3] | 31/12/2011[3] | 31/12/2012[3] | 31/12/2013[3] | 31/12/2014[3] | 31/12/2015[3] | 31/12/2016[3] | 31/12/2017[3] | 31/12/2018[3] | 31/12/2019[3] | 31/12/2020[3] | 31/12/2021[3] |
Income statement
| |||||||||||||||||
Revenues ($'million) | 0 | 0 | 0.073 | 15 | 112 | 117 | 204 | 413 | 2,013 | 3,198 | 4,046 | 7,000 | 11,759 | 21,461 | 24,578 | 31,536 | 53,823 |
Net profits ($'million) | -12 | -30 | -78 | -83 | −56 | −154 | −254 | −396 | −74 | −294 | −889 | −675 | −1,962 | −976 | −862 | 721 | 5,519 |
Balance sheet
| |||||||||||||||||
Total assets ($'million) |
8 | 44 | 34 | 52 | 130 | 386 | 713 | 1,114 | 2,417 | 5,831 | 8,068 | 22,664 | 28,655 | 29,740 | 34,309 | 52,148 | 62,131 |
Other
| |||||||||||||||||
Employees | NA | 70 | 268 | 252 | 514 | 899 | 1,417 | 2,914 | 5,859 | 10,161 | 13,058 | 17,782 | 37,543 | 48,817 | 48,016 | 70,757 | 99,290 |
Forward
What are the financial forecasts?
Year | 18 | 19 | 20 | 21 | 22 | 23 | 24 | 25 | 26 | 27 | 28 | 29 | 30 | 31 | 32 | 33 | 34 | 35 | 36 | 37 | 38 | 39 | 40 | 41 | 42 | 43 | 44 | 45 | 46 | 47 | 48 | 49 | 50 | 51 | 52 | 53 | 54 | 55 | 56 | 57 | 58 | 59 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Year end date | 31/12/2022 | 31/12/2023 | 31/12/2024 | 31/12/2025 | 31/12/2026 | 31/12/2027 | 31/12/2028 | 31/12/2029 | 31/12/2030 | 31/12/2031 | 31/12/2032 | 31/12/2033 | 31/12/2034 | 31/12/2035 | 31/12/2036 | 31/12/2037 | 31/12/2038 | 31/12/2039 | 31/12/2040 | 31/12/2041 | 31/12/2042 | 31/12/2043 | 31/12/2044 | 31/12/2045 | 31/12/2046 | 31/12/2047 | 31/12/2048 | 31/12/2049 | 31/12/2050 | 31/12/2051 | 31/12/2052 | 31/12/2053 | 31/12/2054 | 31/12/2055 | 31/12/2056 | 31/12/2057 | 31/12/2058 | 31/12/2059 | 31/12/2060 | 31/12/2061 | 31/12/2062 | 31/12/2063 |
Income statement
| ||||||||||||||||||||||||||||||||||||||||||
Revenues ($'million) | $78,935 | $112,257 | $154,816 | $207,049 | $268,527 | $337,721 | $411,894 | $487,157 | $558,739 | $621,448 | $670,282 | $701,078 | $711,102 | $699,445 | $667,163 | $617,116 | $553,551 | $481,510 | $406,171 | $332,253 | $263,564 | $202,749 | $151,247 | $109,414 | $76,757 | $52,217 | $34,448 | $22,038 | $13,673 | $8,226 | $4,799 | $2,715 | $1,490 | $793 | $409 | $205 | $99 | $47 | $21 | $9 | $4 | $2 |
Gross profits ($'million) | $23,680 | $33,677 | $46,445 | $62,115 | $80,558 | $101,316 | $185,352 | $219,221 | $251,432 | $279,652 | $301,627 | $315,485 | $319,996 | $314,750 | $300,223 | $277,702 | $249,098 | $216,679 | $182,777 | $149,514 | $118,604 | $91,237 | $68,061 | $49,236 | $34,541 | $23,498 | $15,502 | $9,917 | $6,153 | $3,702 | $2,160 | $1,222 | $670 | $357 | $184 | $92 | $45 | $21 | $10 | $4 | $2 | $1 |
Operating profits ($'million) | $11,840 | $16,839 | $23,222 | $31,057 | $40,279 | $50,658 | $123,568 | $146,147 | $167,622 | $186,434 | $201,085 | $210,323 | $213,331 | $209,834 | $200,149 | $185,135 | $166,065 | $144,453 | $121,851 | $99,676 | $79,069 | $60,825 | $45,374 | $32,824 | $23,027 | $15,665 | $10,335 | $6,612 | $4,102 | $2,468 | $1,440 | $815 | $447 | $238 | $123 | $61 | $30 | $14 | $6 | $3 | $1 | $1 |
Net profits ($'million) | $9,354 | $13,302 | $18,346 | $24,535 | $31,820 | $40,020 | $97,619 | $115,456 | $132,421 | $147,283 | $158,857 | $166,156 | $168,531 | $165,769 | $158,118 | $146,256 | $131,192 | $114,118 | $96,263 | $78,744 | $62,465 | $48,052 | $35,846 | $25,931 | $18,191 | $12,376 | $8,164 | $5,223 | $3,240 | $1,949 | $1,137 | $643 | $353 | $188 | $97 | $48 | $24 | $11 | $5 | $2 | $1 | $0 |
Cite error: <ref>
tags exist for a group named 'Note', but no corresponding <references group='Note'/>
tag was found