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
5,047.00 5,842.00 7,178.00 8,102.00 9,350.00 9,527.00 9,648.00 9,008.00 9,549.00 10,151.00 9,273.00 8,473.00 10,476.00 10,580.00 9,198.00
EPS
0.9400 3.0400 4.9800 3.0000 7.5700 5.0300 5.7100 5.8800 10.1800 7.6500 5.5200 3.5300 6.3500 5.8500 7.5400
Profit
1,053.00 1,474.00 1,640.00 1,762.00 2,776.00 2,221.00 2,580.00 2,365.00 2,463.00 2,479.00 2,234.00 1,975.00 2,500.00 2,137.00 2,062.00
Pre Tax
226.00 636.00 964.00 649.00 1,679.00 990.00 1,129.00 1,070.00 1,302.00 1,310.00 902.00 530.00 1,082.00 977.00 1,087.00
Tax %
39.82 33.18 31.85 31.74 30.20 23.74 24.36 18.60 -13.59 17.25 15.52 7.74 19.87 18.53 17.57
Net
136.00 438.00 696.00 437.00 1,165.00 751.00 848.00 866.00 1,474.00 1,080.00 759.00 478.00 857.00 793.00 894.00
EBITDA
791.00 1,171.00 1,286.00 1,272.00 2,368.00 1,704.00 2,146.00 2,035.00 2,138.00 2,201.00 1,857.00 1,542.00 2,418.00 1,731.00 1,594.00
Operating Income
317.00 862.00 1,021.00 800.00 1,862.00 1,162.00 1,384.00 1,404.00 1,545.00 1,523.00 1,246.00 968.00 1,880.00 1,254.00 1,096.00
Interest Income
- - - - - - 5.00 6.00 16.00 16.00 26.00 3.00 3.00 3.00 4.00 3.00 6.00 10.00
Loss
4,530.00 4,951.00 6,165.00 7,182.00 7,412.00 8,288.00 8,081.00 7,559.00 7,996.00 8,628.00 7,964.00 7,378.00 9,025.00 9,433.00 8,102.00
Cost of Revenue
3,994.00 4,368.00 5,538.00 6,340.00 6,574.00 7,306.00 7,068.00 6,643.00 7,086.00 7,672.00 7,039.00 6,498.00 7,976.00 8,443.00 7,136.00
Operating Expenses
536.00 583.00 627.00 842.00 838.00 982.00 1,013.00 916.00 910.00 956.00 925.00 880.00 1,049.00 990.00 966.00
Depreciation and Amortization
274.00 280.00 273.00 360.00 433.00 450.00 571.00 580.00 587.00 604.00 611.00 574.00 538.00 477.00 498.00
Interest Expenses
78.00 99.00 76.00 143.00 180.00 187.00 263.00 255.00 241.00 235.00 218.00 210.00 198.00 182.00 240.00
Other Expenses
-213.00 -156.00 27.00 -128.00 -79.00 -62.00 -175.00 -124.00 -10.00 22.00 -344.00 -438.00 -798.00 -277.00 -9.00
WA Shares Outstanding
144.00 144.00 139.00 145.00 154.00 149.00 148.00 147.00 144.00 141.00 137.00 135.00 134.00 136.00 118.00