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
3,650.00 3,936.00 4,276.00 4,640.00 5,334.00 5,867.00 6,588.00 6,527.00 6,456.00 6,874.00 7,210.00 7,131.00 9,837.00 15,433.00 14,802.00
EPS
0.4200 1.1800 2.1400 2.6400 3.5500 3.7300 6.4300 7.4300 6.6900 8.3600 9.6500 13.2500 26.7500 44.7200 28.8300
Profit
613.00 648.00 721.00 763.00 877.00 967.00 1,060.00 1,058.00 1,055.00 1,103.00 1,168.00 1,223.00 1,902.00 3,100.00 2,688.00
Pre Tax
38.00 60.00 77.00 133.00 165.00 183.00 273.00 267.00 209.00 224.00 243.00 338.00 697.00 1,319.00 801.00
Tax %
37.31 38.35 38.14 37.51 38.84 38.80 38.04 37.57 33.48 25.27 24.40 24.76 23.69 24.40 24.81
Net
13.00 38.00 67.00 82.00 109.00 111.00 169.00 167.00 139.00 168.00 184.00 254.00 532.00 997.00 602.00
EBITDA
120.00 147.00 156.00 208.00 250.00 294.00 331.00 328.00 324.00 348.00 368.00 432.00 833.00 1,341.00 1,138.00
Operating Income
96.00 126.00 133.00 185.00 226.00 268.00 301.00 297.00 287.00 310.00 325.00 370.00 791.00 1,272.00 1,070.00
Interest Income
- - - - - - - - - - - - - - - - - - - - 92.00 74.00 102.00 160.00 - -
Loss
3,554.00 3,809.00 4,142.00 4,454.00 5,108.00 5,599.00 6,286.00 6,230.00 6,163.00 6,559.00 6,878.00 6,738.00 9,045.00 14,161.00 13,732.00
Cost of Revenue
3,037.00 3,287.00 3,555.00 3,876.00 4,457.00 4,900.00 5,527.00 5,469.00 5,400.00 5,771.00 6,041.00 5,908.00 7,935.00 12,333.00 12,114.00
Operating Expenses
516.00 522.00 587.00 577.00 651.00 699.00 759.00 760.00 763.00 788.00 836.00 829.00 1,110.00 1,828.00 1,617.00
Depreciation and Amortization
30.00 21.00 30.00 22.00 24.00 26.00 29.00 30.00 32.00 33.00 36.00 38.00 41.00 69.00 67.00
Interest Expenses
56.00 45.00 54.00 52.00 54.00 53.00 63.00 75.00 78.00 86.00 92.00 74.00 102.00 160.00 165.00
Other Expenses
-1.00 -20.00 -1.00 -52.00 -6.00 -31.00 34.00 45.00 -5.00 -3.00 -81.00 -32.00 -94.00 46.00 -269.00
WA Shares Outstanding
32.00 32.00 31.00 31.00 30.00 29.00 26.00 22.00 20.00 20.00 19.00 19.00 19.00 22.00 20.00