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
3,501.00 3,244.00 3,125.00 3,380.00 3,478.00 4,052.00 3,977.00 4,451.00 5,369.00 5,474.00 6,783.00 8,294.00 8,925.00 9,599.00 13,356.00
EPS
1.5900 1.8100 1.0300 1.3800 1.7500 2.0700 1.4100 1.8300 1.4000 1.8700 3.9700 3.3800 5.3400 3.9000 11.9400
Profit
3,109.00 2,811.00 2,693.00 2,914.00 2,977.00 3,446.00 3,319.00 3,818.00 4,559.00 4,690.00 5,900.00 7,350.00 7,843.00 8,365.00 11,960.00
Pre Tax
897.00 850.00 427.00 589.00 742.00 844.00 567.00 855.00 757.00 841.00 1,849.00 1,577.00 2,103.00 1,488.00 3,107.00
Tax %
2.31 0.93 -2.19 -0.68 4.41 2.72 7.16 3.67 16.85 13.54 8.43 7.09 6.11 5.37 -28.10
Net
876.00 842.00 436.00 593.00 709.00 834.00 537.00 692.00 619.00 757.00 1,636.00 1,405.00 2,157.00 1,476.00 4,443.00
EBITDA
922.00 880.00 458.00 617.00 769.00 902.00 624.00 790.00 990.00 1,098.00 1,847.00 1,542.00 2,336.00 1,793.00 184.00
Operating Income
922.00 880.00 458.00 617.00 769.00 902.00 624.00 790.00 864.00 992.00 1,765.00 1,473.00 2,253.00 1,687.00 184.00
Interest Income
- - - - - - - - - - - - - - - - - - - - 120.00 143.00 139.00 22.00 - -
Loss
2,603.00 2,393.00 2,698.00 2,790.00 2,735.00 3,208.00 3,410.00 3,596.00 4,612.00 4,632.00 4,934.00 6,717.00 6,821.00 8,111.00 -10,056.00
Cost of Revenue
392.00 432.00 431.00 465.00 500.00 606.00 657.00 633.00 810.00 783.00 883.00 944.00 1,081.00 1,234.00 1,396.00
Operating Expenses
-2,187.00 -1,930.00 -2,235.00 -2,297.00 -2,207.00 -2,543.00 -2,695.00 -3,028.00 -3,694.00 -4,481.00 -5,018.00 -6,821.00 -6,671.00 1,128.00 3,810.00
Depreciation and Amortization
- - - - - - - - - - - - 22.00 19.00 125.00 105.00 82.00 69.00 82.00 106.00 95.00
Interest Expenses
24.00 30.00 31.00 28.00 27.00 45.00 45.00 66.00 117.00 120.00 120.00 143.00 139.00 130.00 133.00
Other Expenses
20.00 18.00 42.00 -12.00 7.00 - - 35.00 56.00 27.00 17.00 84.00 103.00 -149.00 -198.00 3,107.00
WA Shares Outstanding
536.00 451.00 396.00 403.00 394.00 392.00 365.00 362.00 404.00 404.00 401.00 403.00 391.00 368.00 368.00