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
24,523.00 27,819.00 29,962.00 31,582.00 32,974.00 34,292.00 32,818.00 32,119.00 33,471.00 40,338.00 43,556.00 36,087.00 42,380.00 52,862.00 60,363.00
EPS
1.5400 3.3700 4.1400 3.9100 4.9100 5.5800 5.0700 5.6700 2.9800 8.0900 8.0100 3.7700 10.0300 9.8500 11.2300
Profit
24,523.00 27,819.00 29,962.00 31,582.00 32,974.00 34,292.00 32,818.00 22,500.00 21,292.00 26,296.00 28,148.00 24,330.00 27,227.00 32,748.00 34,512.00
Pre Tax
2,841.00 5,964.00 6,956.00 6,451.00 7,888.00 8,991.00 7,938.00 8,096.00 7,414.00 8,122.00 8,429.00 4,296.00 10,689.00 9,585.00 10,513.00
Tax %
24.78 31.98 29.57 30.52 32.06 34.55 34.96 33.20 63.10 14.79 19.81 27.03 24.60 21.61 20.35
Net
2,130.00 4,057.00 4,935.00 4,482.00 5,359.00 5,885.00 5,163.00 5,408.00 2,736.00 6,921.00 6,759.00 3,135.00 8,060.00 7,514.00 8,374.00
EBITDA
6,111.00 9,304.00 10,230.00 9,668.00 10,866.00 11,710.00 10,604.00 10,895.00 10,847.00 12,358.00 9,617.00 5,839.00 12,384.00 13,974.00 12,164.00
Operating Income
5,041.00 8,387.00 9,312.00 8,677.00 9,846.00 10,698.00 9,561.00 9,800.00 9,526.00 11,065.00 8,429.00 4,296.00 10,689.00 12,348.00 10,513.00
Interest Income
5,331.00 7,292.00 6,961.00 6,854.00 7,005.00 7,179.00 7,545.00 7,475.00 8,553.00 10,606.00 12,084.00 10,083.00 9,033.00 12,658.00 19,983.00
Loss
11,547.00 14,210.00 16,182.00 16,568.00 16,458.00 17,168.00 8,085.00 8,909.00 8,475.00 11,720.00 -35,127.00 -31,791.00 -31,691.00 12,710.00 -49,850.00
Cost of Revenue
- - - - - - - - - - - - - - 9,619.00 12,179.00 14,042.00 15,408.00 11,757.00 15,153.00 20,114.00 25,851.00
Operating Expenses
11,547.00 14,210.00 16,182.00 16,568.00 16,458.00 17,168.00 8,085.00 8,909.00 8,475.00 11,720.00 -35,127.00 -31,791.00 -31,691.00 12,710.00 -49,850.00
Depreciation and Amortization
1,070.00 917.00 918.00 991.00 1,020.00 1,012.00 1,043.00 1,095.00 1,321.00 1,293.00 1,188.00 1,543.00 1,695.00 1,626.00 1,651.00
Interest Expenses
2,207.00 2,423.00 2,320.00 2,226.00 1,958.00 1,707.00 1,623.00 1,704.00 2,112.00 2,943.00 3,464.00 2,098.00 1,283.00 2,763.00 6,849.00
Other Expenses
2,841.00 5,964.00 6,956.00 6,451.00 7,888.00 8,991.00 7,938.00 8,096.00 7,414.00 8,122.00 -5,708.00 -6,142.00 604.00 -2,763.00 -7,087.00
WA Shares Outstanding
1,168.00 1,188.00 1,178.00 1,135.00 1,082.00 1,045.00 999.00 933.00 883.00 856.00 828.00 805.00 789.00 751.00 735.00