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
6,205.00 6,432.00 6,503.00 6,253.00 6,566.00 7,179.00 6,456.00 6,399.00 6,583.00 6,873.00 6,845.00 6,680.00 7,329.00 8,596.00 7,462.00
EPS
0.9600 1.4000 1.6500 1.4300 1.7100 1.7600 1.9000 1.9900 1.6400 2.3300 2.4000 2.6500 2.5200 2.8600 3.0100
Profit
2,635.00 2,914.00 2,991.00 1,829.00 2,004.00 2,089.00 2,175.00 2,389.00 2,503.00 2,398.00 2,564.00 2,769.00 2,649.00 2,762.00 2,862.00
Pre Tax
335.00 590.00 606.00 622.00 756.00 729.00 796.00 826.00 886.00 774.00 829.00 885.00 823.00 902.00 954.00
Tax %
34.33 37.97 31.52 39.39 39.95 34.29 34.05 33.05 47.86 14.86 17.73 15.03 11.54 10.31 15.41
Net
229.00 340.00 415.00 382.00 452.00 477.00 523.00 551.00 460.00 657.00 680.00 755.00 728.00 837.00 887.00
EBITDA
1,290.00 1,584.00 1,567.00 1,600.00 1,154.00 1,136.00 1,192.00 1,261.00 1,324.00 1,232.00 1,348.00 1,446.00 1,323.00 1,421.00 2,777.00
Operating Income
696.00 978.00 1,003.00 1,003.00 1,142.00 1,152.00 1,163.00 1,297.00 1,338.00 1,162.00 356.00 398.00 209.00 295.00 1,235.00
Interest Income
24.00 19.00 9.00 5.00 3.00 5.00 12.00 6.00 12.00 11.00 7.00 11.00 3.00 5.00 - -
Loss
5,507.00 5,454.00 5,500.00 5,251.00 5,424.00 6,027.00 5,293.00 5,102.00 5,245.00 5,711.00 5,606.00 5,318.00 6,183.00 7,372.00 6,227.00
Cost of Revenue
3,570.00 3,518.00 3,512.00 4,424.00 4,562.00 5,090.00 4,281.00 4,010.00 4,080.00 4,475.00 4,281.00 3,911.00 4,680.00 5,834.00 4,600.00
Operating Expenses
1,937.00 1,936.00 1,988.00 827.00 5,424.00 6,027.00 5,293.00 5,102.00 5,245.00 5,711.00 5,606.00 5,318.00 6,183.00 7,372.00 1,627.00
Depreciation and Amortization
570.00 576.00 546.00 598.00 628.00 685.00 750.00 811.00 881.00 933.00 992.00 1,048.00 1,114.00 1,126.00 1,180.00
Interest Expenses
435.00 431.00 415.00 389.00 398.00 407.00 396.00 435.00 438.00 458.00 519.00 561.00 500.00 519.00 643.00
Other Expenses
50.00 24.00 9.00 4.00 12.00 -16.00 29.00 -36.00 -14.00 70.00 473.00 487.00 614.00 607.00 362.00
WA Shares Outstanding
227.00 231.00 250.00 260.00 265.00 271.00 276.00 278.00 280.00 282.00 283.00 285.00 289.00 289.00 291.00