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
15,230.00 7,092.00 15,188.00 15,592.00 23,289.00 23,371.00 23,641.00 25,568.00 27,960.00 21,982.00 24,373.00 25,423.00 23,885.00 25,437.00 27,341.00
EPS
3.4200 3.7600 3.8200 4.3400 3.3700 3.4900 4.4100 4.5300 6.3600 6.4400 3.5100 2.1100 2.7300 1.9100 1.9100
Profit
7,966.00 3,249.00 6,770.00 7,389.00 8,477.00 9,198.00 10,825.00 10,534.00 12,641.00 11,905.00 12,995.00 15,706.00 12,440.00 10,258.00 9,801.00
Pre Tax
18,456.00 17,239.00 18,981.00 21,330.00 17,795.00 18,473.00 23,338.00 24,441.00 33,382.00 33,495.00 19,086.00 9,554.00 11,558.00 6,162.00 4,887.00
Tax %
12.77 9.29 8.52 4.71 9.77 8.30 6.27 9.23 6.64 6.34 10.67 25.44 17.46 20.72 13.63
Net
14,320.00 15,820.00 17,184.00 20,208.00 15,948.00 16,752.00 21,326.00 21,916.00 30,433.00 31,157.00 16,994.00 10,192.00 13,195.00 9,239.00 9,261.00
EBITDA
20,078.00 18,384.00 20,350.00 4,893.00 5,603.00 6,394.00 7,740.00 7,678.00 9,457.00 9,790.00 10,097.00 13,090.00 9,799.00 7,109.00 6,511.00
Operating Income
19,797.00 18,209.00 20,150.00 4,682.00 5,406.00 6,218.00 7,601.00 7,572.00 9,363.00 9,722.00 9,720.00 12,662.00 9,297.00 6,569.00 5,972.00
Interest Income
- - - - - - 495.00 399.00 284.00 340.00 215.00 374.00 434.00 635.00 354.00 109.00 204.00 679.00
Loss
10,026.00 -5,293.00 1,673.00 22,694.00 24,529.00 23,732.00 25,669.00 28,726.00 36,434.00 32,101.00 14,653.00 12,761.00 14,588.00 18,868.00 21,369.00
Cost of Revenue
7,264.00 3,843.00 8,418.00 8,203.00 14,812.00 14,173.00 12,816.00 15,034.00 15,319.00 10,077.00 11,378.00 9,717.00 11,445.00 15,179.00 17,540.00
Operating Expenses
2,762.00 -9,136.00 -6,745.00 14,491.00 9,717.00 9,559.00 12,853.00 13,692.00 21,115.00 22,024.00 3,275.00 3,044.00 3,143.00 3,689.00 3,829.00
Depreciation and Amortization
281.00 175.00 200.00 211.00 197.00 176.00 139.00 106.00 94.00 68.00 377.00 428.00 502.00 540.00 539.00
Interest Expenses
1,341.00 970.00 1,169.00 -550.00 - - 678.00 1,795.00 1,740.00 1,534.00 2,178.00 2,578.00 2,180.00 2,093.00 3,650.00 1,845.00
Other Expenses
-1,341.00 -970.00 -1,169.00 16,648.00 12,389.00 12,255.00 15,737.00 16,869.00 24,019.00 23,773.00 9,366.00 -3,108.00 2,261.00 -407.00 -1,085.00
WA Shares Outstanding
4,183.00 4,209.00 4,499.00 4,650.00 4,733.00 4,803.00 4,835.00 4,840.00 4,841.00 4,841.00 4,841.00 4,841.00 4,841.00 4,841.00 4,841.00