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
76,733.00 82,189.00 90,374.00 96,751.00 98,375.00 108,465.00 109,830.00 115,337.00 122,662.00 121,162.00 122,286.00 132,498.00 137,888.00 148,258.00 150,039.00
EPS
0.0550 0.8800 0.5100 1.3900 1.4700 1.7500 2.0900 2.0800 2.1100 3.8400 2.0500 3.3100 2.2000 3.1000 2.9900
Profit
17,774.00 18,261.00 18,879.00 19,893.00 20,237.00 22,953.00 24,334.00 25,835.00 27,000.00 26,268.00 26,992.00 30,901.00 30,349.00 31,778.00 30,239.00
Pre Tax
589.00 1,734.00 843.00 2,301.00 2,282.00 2,649.00 3,094.00 2,914.00 1,484.00 3,978.00 1,981.00 3,370.00 2,051.00 2,902.00 2,836.00
Tax %
90.38 34.67 29.33 34.49 32.91 34.05 33.78 32.84 -27.29 22.62 23.67 23.20 18.77 22.50 23.52
Net
70.00 1,116.00 602.00 1,496.00 1,519.00 1,728.00 2,039.00 1,975.00 1,907.00 3,110.00 1,659.00 2,585.00 1,655.00 2,244.00 2,164.00
EBITDA
3,729.00 3,800.00 2,916.00 4,415.00 4,428.00 5,085.00 5,665.00 5,776.00 4,521.00 5,053.00 5,207.00 6,182.00 6,872.00 7,744.00 8,731.00
Operating Income
1,091.00 2,181.00 1,278.00 2,763.00 2,725.00 3,137.00 3,576.00 3,436.00 2,085.00 2,614.00 2,251.00 2,780.00 3,477.00 4,126.00 4,981.00
Interest Income
- - - - - - - - - - - - - - - - - - - - 603.00 544.00 571.00 535.00 - -
Loss
74,529.00 79,988.00 89,096.00 93,987.00 95,650.00 105,328.00 106,254.00 111,901.00 120,577.00 118,548.00 120,035.00 129,718.00 134,411.00 144,132.00 145,058.00
Cost of Revenue
58,958.00 63,927.00 71,494.00 76,858.00 78,138.00 85,512.00 85,496.00 89,502.00 95,662.00 94,894.00 95,294.00 101,597.00 107,539.00 116,480.00 119,800.00
Operating Expenses
15,570.00 16,061.00 17,601.00 17,129.00 17,512.00 19,816.00 20,758.00 22,399.00 24,915.00 23,654.00 24,741.00 28,121.00 26,872.00 27,652.00 25,258.00
Depreciation and Amortization
1,524.00 1,599.00 1,637.00 1,651.00 1,703.00 1,948.00 2,089.00 2,340.00 2,436.00 2,465.00 3,289.00 3,373.00 3,429.00 3,579.00 3,750.00
Interest Expenses
502.00 447.00 434.00 462.00 443.00 488.00 482.00 522.00 601.00 620.00 603.00 544.00 571.00 535.00 441.00
Other Expenses
-1,112.00 -18.00 -434.00 -462.00 -443.00 -488.00 -482.00 -522.00 -601.00 1,364.00 -270.00 590.00 -1,426.00 -1,224.00 -2,145.00
WA Shares Outstanding
1,293.00 1,270.00 1,179.00 1,066.00 1,028.00 980.00 966.00 942.00 895.00 810.00 799.00 773.00 744.00 718.00 718.00