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
840,427.00 943,080.00 1,186,731.00 1,216,533.00 1,334,625.00 1,171,226.00 1,009,564.00 874,423.00 933,701.00 971,388.00 1,333,336.00 771,046.00 1,244,369.00 2,324,660.00 2,164,516.00
EPS
113.8800 102.0800 132.8400 125.2900 125.7800 53.2900 11.4900 31.6100 27.6400 65.8100 112.8200 -71.0900 153.8700 364.7300 248.5500
Profit
542,260.00 608,247.00 791,289.00 790,207.00 844,209.00 645,783.00 482,807.00 420,577.00 435,662.00 558,088.00 724,536.00 331,194.00 675,448.00 1,381,246.00 1,278,258.00
Pre Tax
442,027.00 508,587.00 767,038.00 718,146.00 750,077.00 540,022.00 328,887.00 327,525.00 307,299.00 494,042.00 680,387.00 67,394.00 643,457.00 1,412,443.00 1,234,995.00
Tax %
73.55 72.49 70.00 73.70 75.08 86.00 107.76 82.86 100.68 80.41 75.59 254.03 66.75 68.71 74.56
Net
107,210.00 128,699.00 194,000.00 182,961.00 183,690.00 77,820.00 16,777.00 46,168.00 40,362.00 96,106.00 164,734.00 -103,806.00 223,048.00 461,069.00 371,531.00
EBITDA
490,414.00 570,665.00 823,051.00 702,717.00 799,753.00 597,972.00 459,822.00 445,133.00 493,909.00 641,913.00 848,236.00 463,840.00 887,380.00 1,772,143.00 1,527,095.00
Operating Income
461,667.00 529,742.00 709,357.00 693,447.00 733,610.00 534,886.00 390,139.00 336,452.00 357,363.00 474,281.00 660,702.00 248,471.00 590,657.00 1,246,408.00 1,207,487.00
Interest Income
4,353.00 4,110.00 4,399.00 8,734.00 17,462.00 11,226.00 10,751.00 10,460.00 6,477.00 7,644.00 17,662.00 33,480.00 31,115.00 64,687.00 95,389.00
Loss
378,757.00 413,337.00 477,373.00 523,084.00 601,013.00 636,338.00 619,423.00 537,969.00 576,337.00 497,106.00 672,634.00 522,574.00 653,712.00 1,078,250.00 957,029.00
Cost of Revenue
298,167.00 334,833.00 395,442.00 426,326.00 490,416.00 525,443.00 526,757.00 453,846.00 498,039.00 413,300.00 608,799.00 439,852.00 568,921.00 943,414.00 886,258.00
Operating Expenses
80,590.00 78,504.00 81,931.00 96,758.00 110,597.00 110,895.00 92,666.00 84,123.00 78,298.00 83,806.00 63,834.00 82,722.00 84,791.00 134,836.00 70,771.00
Depreciation and Amortization
47,113.00 61,005.00 54,786.00 58,675.00 57,676.00 59,280.00 93,551.00 97,919.00 99,565.00 113,659.00 187,534.00 180,858.00 210,040.00 301,523.00 319,608.00
Interest Expenses
1,274.00 1,073.00 1,227.00 1,518.00 2,335.00 2,946.00 4,198.00 5,228.00 7,075.00 17,333.00 - - 19,092.00 13,747.00 32,378.00 55,982.00
Other Expenses
-19,640.00 -21,155.00 57,681.00 24,699.00 16,467.00 5,136.00 -61,252.00 -8,927.00 -50,064.00 19,761.00 19,685.00 -181,077.00 52,800.00 166,035.00 27,508.00
WA Shares Outstanding
1,460.00 1,260.00 1,460.00 1,460.00 1,460.00 1,460.00 1,460.00 1,460.00 1,460.00 1,460.00 1,460.00 1,460.00 1,449.00 1,366.00 1,294.00