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
5,395.00 6,632.00 7,890.00 8,012.00 7,819.00 9,715.00 9,111.00 9,390.00 10,116.00 11,290.00 11,503.00 11,303.00 14,082.00 14,189.00 12,588.00
EPS
1.3000 2.2800 1.8000 1.1000 1.3500 1.8200 1.0200 3.5300 -0.5600 1.1300 1.1100 0.5400 1.3000 1.5600 0.6900
Profit
2,093.00 3,049.00 3,566.00 3,397.00 3,324.00 4,052.00 3,653.00 3,746.00 4,032.00 4,461.00 4,035.00 3,531.00 5,063.00 4,506.00 3,931.00
Pre Tax
1,934.00 3,845.00 3,213.00 2,117.00 2,473.00 3,568.00 1,486.00 3,692.00 1,657.00 1,503.00 1,216.00 623.00 2,397.00 1,797.00 816.00
Tax %
-3.83 7.46 12.70 18.38 20.70 30.72 9.89 -0.08 129.99 29.08 21.05 17.82 20.48 22.87 -20.59
Net
2,008.00 3,558.00 2,817.00 1,636.00 1,961.00 2,472.00 1,339.00 3,695.00 -497.00 1,066.00 960.00 512.00 1,906.00 1,316.00 581.00
EBITDA
2,885.00 4,295.00 4,294.00 3,372.00 3,681.00 4,879.00 2,710.00 2,895.00 3,091.00 3,080.00 2,692.00 1,959.00 3,824.00 3,190.00 890.00
Operating Income
391.00 1,801.00 1,694.00 1,321.00 1,371.00 1,931.00 1,322.00 1,391.00 1,630.00 1,575.00 1,306.00 509.00 2,112.00 1,438.00 890.00
Interest Income
19.00 11.00 19.00 14.00 8.00 26.00 21.00 32.00 45.00 38.00 21.00 15.00 11.00 15.00 38.00
Loss
4,756.00 5,160.00 6,043.00 6,544.00 6,362.00 7,722.00 7,804.00 7,922.00 8,486.00 9,715.00 10,197.00 10,794.00 11,970.00 12,751.00 11,576.00
Cost of Revenue
3,302.00 3,583.00 4,324.00 4,615.00 4,495.00 5,663.00 5,458.00 5,644.00 6,084.00 6,829.00 7,468.00 7,772.00 9,019.00 9,683.00 8,657.00
Operating Expenses
1,454.00 1,577.00 1,719.00 1,929.00 1,867.00 2,059.00 2,346.00 2,278.00 2,402.00 2,886.00 2,729.00 3,022.00 2,951.00 3,068.00 2,919.00
Depreciation and Amortization
792.00 854.00 957.00 997.00 1,002.00 1,200.00 1,184.00 1,195.00 1,158.00 1,293.00 1,503.00 1,520.00 1,481.00 1,452.00 1,369.00
Interest Expenses
82.00 109.00 89.00 111.00 120.00 123.00 140.00 159.00 155.00 191.00 221.00 276.00 300.00 292.00 -329.00
Other Expenses
1,358.00 2,471.00 1,436.00 746.00 1,128.00 1,672.00 298.00 2,351.00 137.00 81.00 -90.00 114.00 285.00 359.00 -74.00
WA Shares Outstanding
1,550.00 1,558.00 1,562.00 1,494.00 1,452.00 1,305.00 1,219.00 1,020.00 895.00 941.00 776.00 761.00 828.00 843.00 848.00