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
6,108.00 6,447.00 6,791.00 8,186.00 11,764.00 12,795.00 13,781.00 14,745.00 10,876.00 11,404.00 11,388.00 11,550.00 11,618.00 11,609.00 12,140.00
EPS
2.0400 2.0000 2.5200 2.7900 3.0200 3.4100 1.2700 4.3600 3.5200 4.6300 5.2900 6.5400 9.3000 8.2600 7.6200
Profit
1,860.00 1,972.00 2,111.00 2,607.00 3,565.00 3,675.00 3,957.00 4,098.00 3,236.00 3,209.00 3,473.00 3,561.00 3,646.00 3,400.00 3,074.00
Pre Tax
758.00 744.00 892.00 1,001.00 1,124.00 1,309.00 723.00 1,488.00 1,399.00 1,048.00 1,195.00 1,318.00 1,518.00 966.00 1,177.00
Tax %
36.73 34.96 35.37 35.94 33.87 34.08 40.89 30.61 23.14 24.65 23.39 23.81 20.20 20.50 18.70
Net
422.00 405.00 478.00 536.00 633.00 723.00 269.00 879.00 663.00 790.00 810.00 773.00 978.00 768.00 691.00
EBITDA
1,169.00 1,231.00 1,422.00 1,633.00 2,026.00 2,310.00 1,979.00 2,515.00 2,406.00 2,086.00 2,412.00 2,358.00 2,484.00 2,055.00 2,346.00
Operating Income
940.00 997.00 1,130.00 1,297.00 1,550.00 1,815.00 1,170.00 1,894.00 1,812.00 1,525.00 1,643.00 1,694.00 1,797.00 1,339.00 1,601.00
Interest Income
- - - - - - - - - - - - - - - - - - - - 435.00 297.00 279.00 368.00 - -
Loss
5,168.00 5,450.00 5,637.00 6,905.00 10,305.00 11,003.00 12,419.00 12,971.00 9,256.00 9,914.00 9,632.00 9,866.00 9,848.00 10,297.00 10,539.00
Cost of Revenue
4,248.00 4,474.00 4,680.00 5,578.00 8,198.00 9,119.00 9,824.00 10,646.00 7,640.00 8,195.00 7,914.00 7,988.00 7,972.00 8,209.00 9,065.00
Operating Expenses
919.00 975.00 956.00 1,326.00 2,107.00 1,883.00 2,594.00 2,324.00 1,616.00 1,719.00 1,718.00 1,878.00 1,875.00 2,087.00 1,473.00
Depreciation and Amortization
228.00 234.00 267.00 343.00 528.00 590.00 638.00 720.00 777.00 591.00 615.00 630.00 680.00 732.00 745.00
Interest Expenses
185.00 255.00 241.00 288.00 429.00 410.00 408.00 414.00 430.00 487.00 443.00 304.00 285.00 357.00 304.00
Other Expenses
3.00 3.00 -21.00 20.00 96.00 25.00 -183.00 129.00 210.00 -477.00 -447.00 -376.00 -278.00 -372.00 -423.00
WA Shares Outstanding
207.00 203.00 189.00 192.00 209.00 212.00 211.00 201.00 188.00 170.00 153.00 119.00 105.00 92.00 90.00