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
50,681.00 60,477.00 68,821.00 76,848.00 76,058.00 80,401.00 92,175.00 94,163.00 98,678.00 97,480.00 104,210.00 98,990.00 111,239.00 142,610.00 155,498.00
EPS
0.3100 4.9300 7.4500 7.7500 8.0800 8.8300 9.7000 10.4500 13.0700 10.8200 7.4700 5.7200 18.7600 27.3000 17.6700
Profit
5,325.00 10,915.00 14,545.00 15,494.00 15,274.00 17,005.00 18,132.00 18,721.00 19,934.00 18,556.00 18,063.00 13,582.00 21,986.00 24,568.00 37,227.00
Pre Tax
413.00 4,836.00 7,383.00 7,819.00 7,913.00 8,707.00 9,224.00 9,665.00 10,655.00 9,815.00 7,118.00 5,222.00 16,060.00 23,509.00 17,255.00
Tax %
49.15 33.13 33.54 34.49 32.52 33.19 30.66 28.50 18.29 26.24 30.06 26.14 22.40 20.96 28.58
Net
210.00 3,234.00 4,907.00 5,096.00 5,314.00 5,798.00 6,369.00 6,863.00 8,620.00 7,117.00 4,915.00 3,775.00 12,382.00 17,941.00 11,290.00
EBITDA
9,856.00 14,329.00 11,272.00 11,392.00 12,276.00 13,682.00 14,452.00 15,275.00 15,830.00 15,251.00 13,758.00 11,789.00 22,873.00 32,529.00 27,466.00
Operating Income
289.00 5,094.00 7,618.00 7,676.00 8,446.00 9,359.00 9,766.00 10,277.00 9,785.00 9,008.00 7,741.00 5,650.00 16,378.00 23,963.00 18,492.00
Interest Income
477.00 209.00 232.00 214.00 184.00 200.00 185.00 196.00 201.00 397.00 179.00 116.00 206.00 903.00 701.00
Loss
50,392.00 55,383.00 60,803.00 68,532.00 68,097.00 71,280.00 82,695.00 84,859.00 88,893.00 88,472.00 96,642.00 94,230.00 97,785.00 128,401.00 137,006.00
Cost of Revenue
45,356.00 49,562.00 54,276.00 61,354.00 60,784.00 63,396.00 74,043.00 75,442.00 78,744.00 78,924.00 86,147.00 85,408.00 89,253.00 118,042.00 118,271.00
Operating Expenses
5,036.00 5,821.00 6,527.00 7,178.00 7,313.00 7,884.00 8,652.00 9,417.00 10,149.00 9,548.00 10,495.00 8,822.00 8,532.00 10,359.00 18,735.00
Depreciation and Amortization
9,079.00 9,242.00 3,654.00 3,716.00 3,830.00 4,323.00 4,686.00 4,998.00 4,822.00 5,113.00 6,017.00 6,139.00 6,495.00 8,566.00 8,974.00
Interest Expenses
364.00 251.00 235.00 211.00 437.00 519.00 618.00 489.00 412.00 386.00 499.00 458.00 236.00 230.00 656.00
Other Expenses
124.00 -258.00 -235.00 143.00 -533.00 -652.00 -542.00 -612.00 870.00 807.00 -623.00 -428.00 -318.00 -454.00 -1,237.00
WA Shares Outstanding
653.00 654.00 655.00 655.00 655.00 656.00 656.00 656.00 657.00 657.00 658.00 659.00 659.00 657.00 638.00