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
6,533.00 7,220.00 7,895.00 8,230.00 8,751.00 9,316.00 9,263.00 9,523.00 9,167.00 9,545.00 9,497.00 9,608.00 11,386.00 12,458.00 12,110.00
EPS
0.6400 0.7400 0.8900 0.9500 1.0000 1.1400 1.3000 1.6800 1.6000 1.9100 1.8300 1.6900 1.6800 1.8400 1.4500
Profit
1,098.00 1,238.00 1,334.00 1,331.00 1,412.00 1,564.00 1,808.00 2,158.00 2,003.00 1,995.00 1,884.00 1,825.00 1,927.00 2,164.00 1,999.00
Pre Tax
524.00 624.00 718.00 758.00 798.00 922.00 1,057.00 1,317.00 1,278.00 1,181.00 1,209.00 1,114.00 1,126.00 1,278.00 1,013.00
Tax %
34.70 35.99 33.34 33.41 33.62 34.28 34.99 32.39 33.75 14.28 19.06 18.51 19.27 21.74 21.76
Net
342.00 395.00 474.00 500.00 526.00 602.00 686.00 890.00 846.00 1,012.00 978.00 908.00 908.00 999.00 793.00
EBITDA
681.00 789.00 866.00 890.00 935.00 1,064.00 1,225.00 1,463.00 1,422.00 1,386.00 1,392.00 1,341.00 1,397.00 1,603.00 1,368.00
Operating Income
533.00 646.00 742.00 764.00 805.00 931.00 1,067.00 1,323.00 1,280.00 1,198.00 1,196.00 1,100.00 1,122.00 1,312.00 1,072.00
Interest Income
19.00 4.00 - - 6.00 4.00 3.00 2.00 6.00 10.00 8.00 31.00 35.00 46.00 28.00 14.00
Loss
6,001.00 6,587.00 7,152.00 7,504.00 7,966.00 8,402.00 8,198.00 8,237.00 7,926.00 8,388.00 8,340.00 8,543.00 10,311.00 11,173.00 11,052.00
Cost of Revenue
5,434.00 5,981.00 6,560.00 6,898.00 7,338.00 7,751.00 7,455.00 7,365.00 7,164.00 7,550.00 7,612.00 7,782.00 9,458.00 10,294.00 10,110.00
Operating Expenses
567.00 605.00 591.00 605.00 627.00 650.00 743.00 871.00 762.00 838.00 727.00 761.00 853.00 879.00 942.00
Depreciation and Amortization
127.00 125.00 124.00 119.00 124.00 130.00 133.00 131.00 130.00 161.00 165.00 205.00 228.00 262.00 253.00
Interest Expenses
27.00 26.00 23.00 12.00 12.00 12.00 13.00 12.00 12.00 26.00 18.00 21.00 43.00 62.00 73.00
Other Expenses
1.00 -13.00 - - 38.00 20.00 17.00 2.00 37.00 39.00 41.00 13.00 14.00 3.00 -34.00 14.00
WA Shares Outstanding
536.00 533.00 532.00 526.00 528.00 527.00 528.00 529.00 528.00 530.00 534.00 538.00 541.00 544.00 546.00