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
71,422.00 77,946.00 88,915.00 99,137.00 105,156.00 112,640.00 116,199.00 118,719.00 129,025.00 141,576.00 152,703.00 166,761.00 195,929.00 226,954.00 242,290.00
EPS
2.5000 2.9700 3.3500 3.9400 4.6800 4.6900 5.4100 5.3600 6.1100 7.1500 8.3200 9.0500 11.3000 13.1700 14.1800
Profit
9,087.00 9,951.00 11,176.00 12,314.00 13,208.00 14,182.00 15,134.00 15,818.00 17,143.00 18,424.00 19,817.00 21,822.00 25,245.00 27,572.00 29,704.00
Pre Tax
1,714.00 2,054.00 2,383.00 2,767.00 3,051.00 3,197.00 3,604.00 3,619.00 4,039.00 4,442.00 4,765.00 5,367.00 6,680.00 7,840.00 8,487.00
Tax %
36.64 35.59 35.29 36.14 32.45 34.69 33.16 34.35 32.81 28.43 22.27 24.37 23.97 24.55 25.86
Net
1,086.00 1,303.00 1,462.00 1,709.00 2,039.00 2,058.00 2,377.00 2,350.00 2,679.00 3,134.00 3,659.00 4,002.00 5,007.00 5,844.00 6,292.00
EBITDA
2,505.00 2,872.00 3,294.00 3,667.00 3,999.00 4,249.00 4,751.00 4,927.00 5,481.00 5,917.00 6,229.00 7,080.00 8,489.00 9,693.00 10,724.00
Operating Income
1,777.00 2,077.00 2,439.00 2,759.00 3,053.00 3,220.00 3,624.00 3,672.00 4,111.00 4,480.00 4,737.00 5,435.00 6,708.00 7,793.00 8,114.00
Interest Income
45.00 88.00 60.00 103.00 97.00 90.00 104.00 80.00 62.00 121.00 178.00 92.00 143.00 205.00 533.00
Loss
69,628.00 75,869.00 86,476.00 96,378.00 102,103.00 109,420.00 112,575.00 115,047.00 124,914.00 137,096.00 147,966.00 161,326.00 189,221.00 219,161.00 234,176.00
Cost of Revenue
62,335.00 67,995.00 77,739.00 86,823.00 91,948.00 98,458.00 101,065.00 102,901.00 111,882.00 123,152.00 132,886.00 144,939.00 170,684.00 199,382.00 212,586.00
Operating Expenses
7,293.00 7,874.00 8,737.00 9,555.00 10,155.00 10,962.00 11,510.00 12,146.00 13,032.00 13,944.00 15,080.00 16,387.00 18,537.00 19,779.00 21,590.00
Depreciation and Amortization
728.00 795.00 855.00 908.00 946.00 1,029.00 1,127.00 1,255.00 1,370.00 1,437.00 1,492.00 1,645.00 1,781.00 1,900.00 2,077.00
Interest Expenses
108.00 111.00 116.00 95.00 99.00 113.00 124.00 133.00 134.00 159.00 150.00 160.00 171.00 158.00 160.00
Other Expenses
-17.00 -8.00 -9.00 40.00 39.00 26.00 47.00 28.00 -5.00 23.00 27.00 7.00 56.00 106.00 373.00
WA Shares Outstanding
433.00 438.00 436.00 433.00 435.00 438.00 439.00 438.00 438.00 438.00 439.00 442.00 443.00 443.00 443.00