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
12,731.00 14,272.00 14,529.00 19,624.00 24,598.00 23,925.00 23,459.00 22,743.00 23,565.00 24,521.00 25,079.00 23,868.00 25,097.00 28,768.00 29,060.00
EPS
2.4900 3.0100 3.8400 3.0800 3.7700 2.6600 4.0600 3.1100 4.3700 3.7700 5.0900 1.7200 4.9400 5.0800 5.5700
Profit
8,287.00 9,347.00 9,384.00 7,050.00 9,504.00 9,602.00 9,731.00 9,768.00 10,795.00 10,530.00 11,560.00 11,569.00 12,095.00 12,976.00 8,503.00
Pre Tax
1,831.00 2,210.00 2,465.00 2,451.00 3,920.00 4,134.00 4,137.00 3,734.00 4,266.00 3,073.00 4,097.00 839.00 3,764.00 4,253.00 4,767.00
Tax %
41.40 40.27 30.51 28.76 32.17 40.37 32.05 30.96 28.04 14.58 12.67 -28.13 5.10 8.04 9.19
Net
1,075.00 1,320.00 1,706.00 1,768.00 2,665.00 1,883.00 2,816.00 2,152.00 3,059.00 2,666.00 3,748.00 1,377.00 3,908.00 3,911.00 4,296.00
EBITDA
2,249.00 2,461.00 5,078.00 6,610.00 8,589.00 8,870.00 8,972.00 8,935.00 10,033.00 9,732.00 10,845.00 8,680.00 11,377.00 12,015.00 12,356.00
Operating Income
2,249.00 2,461.00 2,777.00 3,126.00 4,982.00 5,258.00 5,367.00 5,341.00 5,781.00 4,685.00 5,709.00 4,553.00 5,373.00 6,187.00 7,103.00
Interest Income
77.00 - - - - 50.00 26.00 57.00 38.00 21.00 13.00 20.00 31.00 32.00 16.00 27.00 29.00
Loss
10,518.00 11,811.00 11,425.00 15,848.00 19,201.00 18,602.00 18,007.00 17,411.00 17,530.00 19,345.00 19,374.00 18,341.00 19,381.00 22,344.00 21,957.00
Cost of Revenue
4,444.00 4,925.00 5,145.00 12,574.00 15,094.00 14,323.00 13,728.00 12,975.00 12,770.00 13,991.00 13,519.00 12,299.00 13,002.00 15,792.00 20,557.00
Operating Expenses
10,518.00 11,811.00 6,280.00 3,274.00 4,107.00 4,279.00 4,279.00 4,436.00 4,760.00 5,354.00 5,855.00 6,042.00 6,379.00 6,552.00 1,400.00
Depreciation and Amortization
1,846.00 1,994.00 2,026.00 2,652.00 3,229.00 3,507.00 3,613.00 3,880.00 4,046.00 4,696.00 5,176.00 5,486.00 5,663.00 5,843.00 5,253.00
Interest Expenses
751.00 840.00 859.00 1,242.00 1,546.00 1,622.00 1,613.00 1,916.00 1,986.00 2,094.00 2,204.00 2,162.00 2,280.00 2,439.00 3,014.00
Other Expenses
333.00 589.00 212.00 -83.00 69.00 433.00 298.00 318.00 217.00 -9.00 -1,612.00 -3,714.00 -1,609.00 -1,934.00 -2,336.00
WA Shares Outstanding
430.00 439.00 444.00 574.00 706.00 707.00 694.00 691.00 700.00 708.00 729.00 737.00 769.00 770.00 771.00