Income Statement

Profit & Loss · 14 Statements · From 2023 to 2010
Configuration
In million , Margin in %
Metric 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023
Revenue
8,664.00 9,607.00 10,591.00 13,436.00 15,118.00 17,007.00 18,139.00 21,987.00 22,771.00 24,381.00 22,979.00 23,785.00 26,271.00 31,855.00
EPS
2.2600 2.5200 1.5600 4.1300 4.7300 10.5300 3.7200 6.6600 6.5600 8.4400 3.6300 7.1200 9.6200 13.8100
Profit
3,593.00 4,058.00 4,533.00 5,758.00 6,593.00 7,624.00 7,724.00 9,552.00 10,128.00 10,872.00 8,108.00 8,342.00 9,743.00 11,972.00
Pre Tax
1,132.00 1,419.00 1,355.00 2,220.00 2,507.00 5,218.00 1,962.00 2,940.00 3,301.00 3,942.00 2,604.00 3,358.00 4,469.00 6,226.00
Tax %
32.42 40.39 61.79 37.08 35.33 29.74 37.48 18.28 28.53 22.97 50.30 35.04 27.87 22.64
Net
765.00 850.00 518.00 1,378.00 1,581.00 3,530.00 1,255.00 2,242.00 2,211.00 2,823.00 1,201.00 2,335.00 3,125.00 4,408.00
EBITDA
1,729.00 1,862.00 2,128.00 2,390.00 2,812.00 4,132.00 2,545.00 3,868.00 4,453.00 5,262.00 3,840.00 4,674.00 5,950.00 7,617.00
Operating Income
1,539.00 1,615.00 1,861.00 2,021.00 2,334.00 3,569.00 1,977.00 3,067.00 3,533.00 4,157.00 2,672.00 3,263.00 4,582.00 6,201.00
Interest Income
3.00 1.00 - - 3.00 7.00 7.00 16.00 17.00 20.00 33.00 13.00 7.00 7.00 1.00
Loss
7,183.00 8,106.00 8,769.00 11,415.00 12,783.00 14,434.00 16,161.00 18,920.00 19,237.00 20,223.00 20,307.00 20,522.00 21,689.00 25,654.00
Cost of Revenue
5,071.00 5,549.00 6,057.00 7,677.00 8,524.00 9,383.00 10,415.00 12,435.00 12,642.00 13,509.00 14,870.00 15,443.00 16,527.00 19,883.00
Operating Expenses
2,111.00 2,557.00 2,712.00 3,737.00 4,258.00 5,051.00 5,746.00 6,485.00 6,595.00 6,714.00 5,436.00 5,079.00 5,161.00 5,771.00
Depreciation and Amortization
190.00 246.00 266.00 316.00 359.00 563.00 679.00 754.00 862.00 964.00 1,076.00 1,149.00 1,243.00 1,352.00
Interest Expenses
58.00 42.00 31.00 22.00 31.00 41.00 59.00 55.00 51.00 49.00 54.00 66.00 61.00 45.00
Other Expenses
-406.00 -195.00 -505.00 199.00 173.00 1,649.00 -15.00 -127.00 -231.00 -215.00 -68.00 95.00 -113.00 25.00
WA Shares Outstanding
338.00 337.00 333.00 333.00 334.00 335.00 337.00 336.00 336.00 334.00 330.00 327.00 324.00 319.00