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
21,990.00 20,849.00 23,381.00 27,577.00 27,351.00 21,531.00 18,114.00 19,036.00 19,520.00 19,166.00 14,348.00 15,668.00 12,434.00 13,744.00 15,474.00
EPS
3.7900 2.0100 3.4400 2.7300 4.1100 3.2400 2.8500 2.0200 1.3600 1.6000 -12.2600 -1.6100 -1.0200 0.5100 0.5500
Profit
1,301.00 705.00 1,148.00 884.00 1,365.00 1,399.00 1,094.00 790.00 618.00 669.00 -427.00 385.00 411.00 355.00 477.00
Pre Tax
1,136.00 559.00 1,001.00 733.00 1,177.00 1,204.00 726.00 546.00 386.00 481.00 -1,276.00 -207.00 -127.00 244.00 315.00
Tax %
35.53 21.18 30.32 22.15 30.11 29.28 33.84 40.10 31.56 39.19 -34.54 -8.98 -12.91 70.08 74.92
Net
684.00 357.00 593.00 456.00 667.00 510.00 412.00 281.00 191.00 224.00 -1,717.00 -225.00 -144.00 73.00 83.00
EBITDA
1,329.00 760.00 1,219.00 974.00 1,411.00 1,427.00 926.00 599.00 679.00 521.00 -361.00 275.00 286.00 280.00 555.00
Operating Income
1,136.00 548.00 1,001.00 733.00 1,177.00 893.00 703.00 570.00 426.00 481.00 -532.00 170.00 211.00 209.00 147.00
Interest Income
24.00 21.00 31.00 27.00 14.00 18.00 16.00 17.00 27.00 36.00 54.00 25.00 16.00 94.00 228.00
Loss
20,867.00 20,300.00 22,395.00 26,843.00 26,161.00 20,315.00 17,187.00 18,437.00 19,094.00 18,644.00 14,934.00 15,523.00 12,239.00 13,631.00 15,221.00
Cost of Revenue
20,689.00 20,144.00 22,232.00 26,692.00 25,986.00 20,132.00 17,019.00 18,246.00 18,902.00 18,496.00 14,775.00 15,283.00 12,023.00 13,389.00 14,997.00
Operating Expenses
178.00 156.00 163.00 151.00 175.00 182.00 168.00 191.00 192.00 148.00 159.00 240.00 216.00 242.00 224.00
Depreciation and Amortization
182.00 190.00 201.00 212.00 207.00 192.00 189.00 225.00 225.00 216.00 170.00 105.00 74.00 73.00 74.00
Interest Expenses
10.00 10.00 15.00 28.00 26.00 29.00 28.00 52.00 67.00 40.00 74.00 72.00 84.00 59.00 60.00
Other Expenses
-14.00 10.00 88.00 86.00 128.00 311.00 -171.00 -23.00 -39.00 -9.00 -744.00 -377.00 -339.00 35.00 -106.00
WA Shares Outstanding
179.00 178.00 172.00 167.00 162.00 157.00 144.00 139.00 139.00 140.00 140.00 140.00 141.00 142.00 150.00