Income Statement

Profit & Loss · 14 Statements · From 2022 to 2009
Configuration
In million , Margin in %
Metric 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022
Revenue
8,322.00 9,050.00 9,048.00 9,131.00 9,051.00 9,181.00 7,722.00 7,920.00 8,632.00 9,267.00 9,010.00 8,106.00 9,204.00 8,390.00
EPS
2.0100 3.0300 4.8600 1.6200 1.5200 0.7800 0.4500 3.5200 10.0700 6.1100 4.2700 2.9100 4.3100 2.7400
Profit
4,363.00 2,452.00 2,521.00 2,412.00 2,486.00 2,403.00 2,451.00 2,658.00 2,933.00 3,405.00 3,053.00 2,776.00 3,164.00 2,690.00
Pre Tax
418.00 714.00 850.00 543.00 605.00 501.00 424.00 552.00 742.00 1,144.00 862.00 595.00 915.00 599.00
Tax %
19.62 26.47 14.35 17.68 17.85 17.76 22.88 16.12 15.50 16.96 17.63 17.82 18.36 20.70
Net
337.00 487.00 814.00 288.00 271.00 145.00 88.00 621.00 1,769.00 1,077.00 758.00 506.00 747.00 475.00
EBITDA
1,187.00 816.00 1,451.00 1,101.00 1,268.00 1,176.00 1,069.00 1,127.00 1,314.00 1,733.00 1,517.00 1,402.00 1,710.00 1,234.00
Operating Income
535.00 802.00 789.00 635.00 749.00 619.00 573.00 685.00 846.00 1,245.00 954.00 662.00 1,021.00 1,816.00
Interest Income
- - - - - - 12.00 2.00 13.00 10.00 23.00 11.00 13.00 9.00 17.00 3.00 - -
Loss
7,787.00 8,383.00 8,343.00 8,534.00 8,323.00 8,570.00 7,153.00 7,284.00 7,827.00 8,050.00 8,114.00 7,430.00 8,179.00 3,691.00
Cost of Revenue
3,959.00 6,598.00 6,527.00 6,719.00 6,565.00 6,778.00 5,271.00 5,262.00 5,699.00 5,862.00 5,957.00 5,330.00 6,040.00 5,700.00
Operating Expenses
3,828.00 1,785.00 1,816.00 1,815.00 1,758.00 1,792.00 1,882.00 2,022.00 2,128.00 2,188.00 2,157.00 2,100.00 2,139.00 -2,009.00
Depreciation and Amortization
656.00 - - 502.00 500.00 555.00 549.00 520.00 489.00 502.00 509.00 632.00 740.00 681.00 632.00
Interest Expenses
113.00 102.00 99.00 102.00 126.00 125.00 138.00 136.00 133.00 115.00 111.00 98.00 110.00 -82.00
Other Expenses
-4.00 5.00 61.00 -92.00 -144.00 -118.00 -149.00 -133.00 -104.00 -101.00 -92.00 -67.00 -106.00 -1,217.00
WA Shares Outstanding
162.00 164.00 165.00 165.00 172.00 172.00 174.00 175.00 174.00 175.00 175.00 171.00 172.00 173.00