Income Statement

Profit & Loss · 10 Statements · From 2023 to 2014
Configuration
In million , Margin in %
Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023
Revenue
6,293.00 6,807.00 7,541.00 8,216.00 8,959.00 9,765.00 9,921.00 10,476.00 11,208.00 18,883.00
EPS
0.8500 0.9600 1.1600 1.2800 1.2500 1.2800 1.1300 1.9800 2.6600 1.1500
Profit
974.00 916.00 982.00 1,040.00 1,047.00 1,061.00 1,006.00 1,501.00 2,175.00 2,979.00
Pre Tax
513.00 604.00 666.00 713.00 689.00 693.00 614.00 1,118.00 1,652.00 1,289.00
Tax %
26.44 28.92 22.58 19.67 18.40 17.63 17.72 21.33 26.90 29.01
Net
375.00 424.00 511.00 567.00 555.00 564.00 509.00 873.00 1,215.00 816.00
EBITDA
2,976.00 3,322.00 3,575.00 3,996.00 4,218.00 4,532.00 4,582.00 4,971.00 5,451.00 2,525.00
Operating Income
512.00 603.00 665.00 712.00 687.00 691.00 612.00 1,120.00 1,650.00 2,389.00
Interest Income
22.00 24.00 24.00 49.00 13.00 11.00 12.00 5.00 10.00 148.00
Loss
5,768.00 6,148.00 6,850.00 7,485.00 8,229.00 9,026.00 9,231.00 9,317.00 9,497.00 16,494.00
Cost of Revenue
5,319.00 5,890.00 6,558.00 7,176.00 7,911.00 8,704.00 8,914.00 8,975.00 9,032.00 15,904.00
Operating Expenses
448.00 257.00 291.00 309.00 318.00 322.00 316.00 341.00 464.00 590.00
Depreciation and Amortization
2,447.00 2,672.00 2,867.00 3,206.00 3,461.00 3,748.00 3,891.00 3,778.00 3,672.00 136.00
Interest Expenses
19.00 4.00 18.00 35.00 36.00 31.00 8.00 132.00 28.00 1,044.00
Other Expenses
7.00 -50.00 -5.00 17.00 -3.00 1.00 1.00 -1.00 1.00 -1,100.00
WA Shares Outstanding
442.00 442.00 442.00 442.00 442.00 442.00 441.00 441.00 452.00 711.00