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
5,403.00 6,494.00 6,568.00 5,422.00 5,299.00 5,506.00 3,991.00 4,272.00 5,329.00 6,475.00 6,731.00 9,763.00 16,434.00 23,601.00 22,680.00
EPS
0.4600 0.6600 0.6800 -1.6000 -0.1100 -0.5200 -0.8400 -0.6000 0.0400 0.3200 0.3000 2.1000 2.6100 0.8500 0.5300
Profit
2,272.00 2,961.00 2,940.00 1,235.00 1,978.00 1,839.00 1,080.00 998.00 1,823.00 2,447.00 2,868.00 4,347.00 7,929.00 10,603.00 10,460.00
Pre Tax
408.00 971.00 -1.00 -1,217.00 -74.00 -398.00 -646.00 -448.00 69.00 330.00 372.00 1,275.00 3,669.00 1,184.00 492.00
Tax %
27.45 3.91 400.00 2.79 -12.16 -1.26 -2.17 -8.71 27.54 -2.73 8.33 -94.90 13.98 -10.30 -70.33
Net
376.00 471.00 491.00 -1,183.00 -83.00 -403.00 -660.00 -497.00 43.00 337.00 341.00 2,490.00 3,162.00 1,320.00 854.00
EBITDA
815.00 1,238.00 793.00 -682.00 321.00 286.00 -190.00 -169.00 339.00 451.00 466.00 1,322.00 3,703.00 3,372.00 4,149.00
Operating Income
664.00 848.00 368.00 -1,056.00 103.00 -155.00 -481.00 -372.00 204.00 451.00 208.00 968.00 3,648.00 1,264.00 401.00
Interest Income
16.00 11.00 10.00 8.00 5.00 3.00 - - 2.00 6.00 18.00 15.00 8.00 8.00 65.00 206.00
Loss
4,674.00 5,650.00 6,102.00 6,378.00 5,214.00 5,357.00 4,343.00 4,654.00 5,125.00 6,024.00 6,100.00 8,394.00 12,786.00 22,337.00 22,279.00
Cost of Revenue
3,131.00 3,533.00 3,628.00 4,187.00 3,321.00 3,667.00 2,911.00 3,274.00 3,506.00 4,028.00 3,863.00 5,416.00 8,505.00 12,998.00 12,220.00
Operating Expenses
1,543.00 2,117.00 2,474.00 2,191.00 1,893.00 1,690.00 1,432.00 1,380.00 1,619.00 1,996.00 2,237.00 2,978.00 4,281.00 9,339.00 10,059.00
Depreciation and Amortization
1,128.00 383.00 317.00 260.00 236.00 203.00 167.00 133.00 144.00 170.00 258.00 354.00 463.00 4,262.00 3,551.00
Interest Expenses
438.00 199.00 180.00 175.00 177.00 177.00 160.00 156.00 126.00 121.00 94.00 47.00 34.00 88.00 106.00
Other Expenses
101.00 315.00 -297.00 -94.00 13.00 -373.00 -134.00 90.00 -9.00 -18.00 164.00 307.00 21.00 -80.00 -9.00
WA Shares Outstanding
673.00 711.00 727.00 739.00 754.00 760.00 783.00 830.00 952.00 1,053.00 1,091.00 1,184.00 1,213.00 1,561.00 1,614.00