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
21,409.00 21,248.00 23,765.00 28,931.00 31,316.00 30,418.00 33,797.00 30,919.00 32,622.00 36,304.00 39,846.00 43,073.00 44,793.00 50,224.00 55,878.00
EPS
312.8900 58.4600 66.4200 156.2000 148.6900 158.4600 169.5600 121.3000 155.9400 157.6100 224.1200 330.2500 270.0800 366.5100 481.5400
Profit
4,044.00 4,065.00 4,710.00 5,869.00 6,656.00 6,420.00 7,335.00 6,578.00 6,865.00 7,900.00 9,430.00 10,302.00 9,859.00 11,639.00 12,983.00
Pre Tax
656.00 726.00 984.00 1,573.00 1,687.00 1,737.00 1,865.00 1,300.00 1,738.00 1,730.00 2,396.00 3,322.00 2,610.00 4,052.00 5,115.00
Tax %
-114.00 52.79 58.86 45.34 46.96 38.45 39.11 33.28 36.48 35.49 33.88 31.24 32.15 29.74 30.10
Net
1,403.00 343.00 404.00 809.00 835.00 1,050.00 1,136.00 867.00 1,104.00 1,116.00 1,584.00 2,312.00 1,890.00 2,539.00 3,287.00
EBITDA
837.00 963.00 1,223.00 1,962.00 2,047.00 1,960.00 2,318.00 1,803.00 1,728.00 2,345.00 3,451.00 4,200.00 3,778.00 4,949.00 5,665.00
Operating Income
618.00 738.00 1,041.00 1,612.00 1,688.00 1,568.00 1,865.00 1,268.00 1,109.00 1,702.00 2,974.00 3,396.00 2,827.00 3,858.00 4,775.00
Interest Income
- - - - - - - - 2.00 2.00 1.00 1.00 - - - - 4.00 19.00 18.00 48.00 79.00
Loss
20,791.00 20,510.00 22,723.00 27,319.00 29,627.00 28,849.00 31,931.00 29,650.00 31,513.00 34,601.00 36,872.00 39,677.00 41,965.00 46,366.00 51,103.00
Cost of Revenue
17,365.00 17,183.00 19,055.00 23,062.00 24,659.00 23,998.00 26,461.00 24,340.00 25,757.00 28,403.00 30,416.00 32,771.00 34,933.00 38,585.00 42,894.00
Operating Expenses
3,425.00 3,327.00 3,668.00 4,257.00 4,967.00 4,851.00 5,470.00 5,309.00 5,756.00 6,197.00 6,455.00 6,905.00 7,031.00 7,780.00 8,208.00
Depreciation and Amortization
172.00 189.00 200.00 346.00 340.00 361.00 412.00 492.00 548.00 600.00 647.00 857.00 915.00 918.00 889.00
Interest Expenses
48.00 25.00 28.00 39.00 39.00 32.00 31.00 23.00 19.00 19.00 19.00 222.00 98.00 101.00 113.00
Other Expenses
37.00 -11.00 -57.00 -38.00 -1.00 168.00 - - 31.00 629.00 27.00 -579.00 -74.00 -219.00 193.00 340.00
WA Shares Outstanding
4.00 5.00 6.00 5.00 5.00 6.00 6.00 7.00 7.00 7.00 7.00 7.00 7.00 6.00 6.00