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
13,600.00 16,874.00 13,334.00 12,632.00 12,155.00 112,918.00 208,799.00 207,161.00 189,094.00 144,032.00 112,171.00 119,319.00 118,099.00 146,867.00 146,868.00
EPS
17.0100 17.8700 10.0000 22.1600 -3.0300 409.6100 734.5900 730.8500 533.4800 350.2600 142.8000 208.2300 139.8400 70.8600 99.7000
Profit
10,130.00 12,724.00 9,056.00 8,996.00 8,758.00 101,909.00 184,049.00 183,014.00 166,044.00 123,808.00 90,879.00 93,310.00 88,580.00 105,121.00 102,630.00
Pre Tax
2,584.00 2,860.00 1,529.00 2,744.00 84.00 52,341.00 93,339.00 87,429.00 64,920.00 39,063.00 15,996.00 23,201.00 16,035.00 11,254.00 12,630.00
Tax %
49.34 51.68 51.67 39.72 370.24 37.02 34.62 31.53 35.63 32.11 32.92 32.36 36.50 47.52 45.04
Net
1,309.00 1,382.00 749.00 1,654.00 -227.00 32,966.00 61,022.00 59,867.00 41,788.00 26,521.00 10,760.00 15,692.00 10,262.00 5,161.00 7,082.00
EBITDA
3,199.00 3,561.00 3,864.00 3,156.00 1,069.00 53,167.00 99,174.00 91,064.00 81,827.00 42,123.00 20,246.00 27,318.00 20,194.00 22,967.00 23,496.00
Operating Income
2,753.00 3,374.00 2,195.00 2,575.00 480.00 52,687.00 95,034.00 89,010.00 72,361.00 41,033.00 17,165.00 22,928.00 16,069.00 24,820.00 19,178.00
Interest Income
24.00 17.00 8.00 35.00 5.00 7.00 13.00 2.00 496.00 4.00 34.00 44.00 1.00 10.00 18.00
Loss
10,847.00 13,500.00 11,139.00 9,923.00 12,076.00 60,584.00 115,473.00 119,734.00 124,670.00 102,998.00 95,004.00 96,390.00 102,029.00 122,047.00 127,690.00
Cost of Revenue
3,470.00 4,150.00 4,278.00 3,636.00 3,397.00 11,009.00 24,750.00 24,147.00 23,050.00 20,224.00 21,292.00 26,009.00 29,519.00 41,746.00 44,238.00
Operating Expenses
7,377.00 9,350.00 6,861.00 6,287.00 8,679.00 49,575.00 90,723.00 95,587.00 101,620.00 82,774.00 73,712.00 70,381.00 72,510.00 80,301.00 83,452.00
Depreciation and Amortization
487.00 611.00 1,158.00 581.00 589.00 480.00 4,140.00 2,054.00 9,466.00 1,058.00 2,903.00 4,187.00 4,264.00 4,661.00 4,318.00
Interest Expenses
1.00 1.00 - - - - - - 2.00 15.00 - - - - - - 10.00 26.00 61.00 59.00 57.00
Other Expenses
-169.00 -514.00 -666.00 169.00 -396.00 -346.00 -1,695.00 -1,581.00 -7,441.00 -1,971.00 -1,173.00 272.00 -35.00 -13,567.00 -6,548.00
WA Shares Outstanding
76.00 77.00 74.00 74.00 74.00 80.00 83.00 81.00 78.00 75.00 75.00 75.00 73.00 72.00 71.00