Income Statement

Profit & Loss · 7 Statements · From 2023 to 2017

Configuration

In million , Margin in %

Metric	2017	2018	2019	2020	2021	2022	2023
Revenue	30,086.00	28,023.00	28,797.00	27,457.00	28,482.00	28,997.00	31,119.00
EPS	2.2800	1.3700	0.2200	-2.2100	-0.6300	-0.5600	-5.4700
Diluted in mil.	2.2800	1.3700	0.2200	-2.2100	-0.6300	-0.5600	-5.4700
Profit	5,254.00	4,147.00	4,182.00	2,139.00	3,416.00	3,425.00	753.00
Gross Margin	17.46	14.80	14.52	7.79	11.99	11.81	2.42
Pre Tax	1,309.00	151.00	317.00	-2,135.00	-465.00	-518.00	-3,387.00
Profit Margin	4.35	0.54	1.10	-7.78	-1.63	-1.79	-10.88
Tax %	26.66	-326.49	11.04	12.93	-20.43	-24.71	-35.49
Net	910.00	547.00	158.00	-1,606.00	-453.00	-404.00	-4,532.00
Profit Margin	3.02	1.95	0.55	-5.85	-1.59	-1.39	-14.56
EBITDA	2,750.00	1,745.00	1,825.00	101.00	1,128.00	1,262.00	-1,583.00
EBITDA Margin	9.14	6.23	6.34	0.37	3.96	4.35	-5.09
Operating Income	1,611.00	464.00	616.00	-1,991.00	-357.00	-489.00	-3,257.00
Operating Margin	5.35	1.66	2.14	-7.25	-1.25	-1.69	-10.47
Interest Income	111.00	109.00	107.00	39.00	45.00	55.00	149.00
Loss	28,662.00	27,732.00	28,310.00	29,460.00	28,893.00	29,590.00	34,459.00
Cost of Revenue	24,832.00	23,876.00	24,615.00	25,318.00	25,066.00	25,572.00	30,366.00
Operating Expenses	3,830.00	3,856.00	3,695.00	4,142.00	3,827.00	4,018.00	4,093.00
R&D	1,111.00	1,069.00	1,001.00	985.00	1,155.00	1,078.00	1,123.00
G&A	2,631.00	2,739.00	2,647.00	3,103.00	2,682.00	2,778.00	2,996.00
SG&A	2,631.00	2,739.00	2,647.00	3,103.00	2,682.00	2,778.00	2,996.00
S&M	- -	- -	- -	- -	- -	- -	- -
Depreciation and Amortization	1,139.00	1,281.00	1,209.00	2,051.00	1,463.00	1,633.00	1,515.00
Interest Expenses	298.00	324.00	355.00	176.00	126.00	147.00	289.00
Other Expenses	-302.00	-313.00	-299.00	-144.00	-108.00	-29.00	-130.00
WA Shares Outstanding	399.00	399.00	726.00	726.00	714.00	720.00	828.00
Diluted	399.00	399.00	726.00	726.00	714.00	720.00	828.00

Income Statement

Configuration

Popular:

In million , Margin in %