Income Statement

Profit & Loss · 14 Statements · From 2023 to 2010
Configuration
In million , Margin in %
Metric 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023
Revenue
17,797.00 18,655.00 18,339.00 18,218.00 18,205.00 18,338.00 26,487.00 26,085.00 26,259.00 24,977.00 26,185.00 26,042.00 26,485.00 26,640.00
EPS
3.2000 3.0000 2.7700 4.5500 1.7500 -0.3400 2.8400 9.0300 -8.4400 1.5800 0.2900 0.8300 1.9300 2.3300
Profit
6,020.00 5,894.00 5,840.00 6,823.00 4,845.00 5,761.00 9,586.00 9,137.00 8,950.00 8,147.00 9,177.00 8,682.00 8,122.00 9,065.00
Pre Tax
3,002.00 2,969.00 2,453.00 4,090.00 1,406.00 1,013.00 5,023.00 5,530.00 -11,298.00 2,661.00 1,030.00 1,708.00 2,966.00 3,633.00
Tax %
37.04 38.06 33.06 33.62 25.82 36.13 27.49 -98.73 8.90 27.36 64.95 40.05 20.16 21.66
Net
1,890.00 1,839.00 1,642.00 2,715.00 1,043.00 634.00 3,632.00 10,999.00 -10,292.00 1,935.00 356.00 1,012.00 2,363.00 2,855.00
EBITDA
3,351.00 3,287.00 2,711.00 4,699.00 2,274.00 2,334.00 6,157.00 6,764.00 5,929.00 5,921.00 6,792.00 6,299.00 5,733.00 6,337.00
Operating Income
2,965.00 2,923.00 2,670.00 4,591.00 1,890.00 1,594.00 4,820.00 6,137.00 4,946.00 4,927.00 5,823.00 5,389.00 3,634.00 5,376.00
Interest Income
- - - - - - - - - - - - - - - - - - 36.00 27.00 15.00 27.00 40.00
Loss
14,840.00 15,732.00 15,528.00 13,519.00 16,316.00 15,699.00 20,345.00 19,948.00 20,513.00 20,008.00 20,658.00 20,948.00 21,938.00 21,264.00
Cost of Revenue
11,777.00 12,761.00 12,499.00 11,395.00 13,360.00 12,577.00 16,901.00 16,948.00 17,309.00 16,830.00 17,008.00 17,360.00 18,363.00 17,575.00
Operating Expenses
3,063.00 2,971.00 3,029.00 2,124.00 2,956.00 3,122.00 3,444.00 3,000.00 3,204.00 3,178.00 3,650.00 3,588.00 3,575.00 3,689.00
Depreciation and Amortization
354.00 364.00 428.00 393.00 385.00 740.00 1,337.00 1,036.00 983.00 994.00 969.00 910.00 933.00 961.00
Interest Expenses
3.00 4.00 258.00 501.00 484.00 1,321.00 1,134.00 1,234.00 1,288.00 1,361.00 1,394.00 2,047.00 921.00 920.00
Other Expenses
37.00 46.00 -217.00 -501.00 -484.00 -581.00 203.00 -607.00 -16,244.00 -2,266.00 -4,793.00 -3,681.00 -668.00 -1,743.00
WA Shares Outstanding
591.00 591.00 593.00 594.00 593.00 782.00 1,217.00 1,218.00 1,219.00 1,221.00 1,223.00 1,224.00 1,226.00 1,227.00