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
5,430.00 5,856.00 6,266.00 6,420.00 6,484.00 6,023.00 5,702.00 5,456.00 4,882.00 4,510.00 4,504.00 4,583.00 5,457.00 5,434.00 5,441.00
EPS
1.4500 1.8800 2.2000 2.2500 2.6100 1.4600 1.0800 0.9300 -3.0700 -1.5400 -0.6200 0.3600 2.5800 1.1100 0.6100
Profit
2,714.00 2,955.00 3,145.00 3,409.00 3,478.00 3,001.00 2,806.00 2,554.00 1,820.00 1,794.00 1,980.00 2,243.00 2,626.00 2,481.00 2,534.00
Pre Tax
660.00 846.00 970.00 1,082.00 1,099.00 586.00 463.00 409.00 -505.00 -419.00 -158.00 183.00 470.00 504.00 465.00
Tax %
19.89 19.12 20.83 20.24 17.76 14.99 20.37 22.38 -108.67 -26.64 -34.87 37.32 -89.29 26.95 57.90
Net
528.00 684.00 768.00 863.00 903.00 498.00 369.00 318.00 -1,053.00 -531.00 -213.00 123.00 902.00 393.00 214.00
EBITDA
739.00 910.00 1,049.00 1,171.00 1,177.00 666.00 549.00 504.00 -399.00 -237.00 42.00 382.00 724.00 637.00 760.00
Operating Income
731.00 901.00 1,041.00 1,158.00 1,168.00 653.00 540.00 519.00 -342.00 -236.00 -201.00 182.00 540.00 454.00 582.00
Interest Income
8.00 8.00 8.00 6.00 5.00 7.00 7.00 9.00 7.00 6.00 6.00 3.00 3.00 9.00 25.00
Loss
4,699.00 4,954.00 5,224.00 5,262.00 5,316.00 5,370.00 5,161.00 4,937.00 5,224.00 4,747.00 4,465.00 4,202.00 4,728.00 4,759.00 4,858.00
Cost of Revenue
2,716.00 2,901.00 3,120.00 3,011.00 3,006.00 3,022.00 2,896.00 2,902.00 3,061.00 2,716.00 2,523.00 2,340.00 2,831.00 2,953.00 2,906.00
Operating Expenses
1,983.00 2,053.00 2,104.00 2,250.00 2,310.00 2,347.00 2,265.00 2,035.00 2,163.00 2,031.00 1,941.00 1,862.00 1,897.00 1,805.00 1,951.00
Depreciation and Amortization
169.00 165.00 161.00 174.00 196.00 248.00 265.00 262.00 274.00 271.00 244.00 199.00 184.00 182.00 177.00
Interest Expenses
71.00 64.00 75.00 88.00 78.00 79.00 85.00 95.00 105.00 181.00 201.00 198.00 253.00 132.00 123.00
Other Expenses
-7.00 1.00 -3.00 6.00 3.00 5.00 1.00 -23.00 -64.00 -7.00 43.00 1.00 -69.00 49.00 -117.00
WA Shares Outstanding
360.00 360.00 344.00 341.00 343.00 339.00 339.00 341.00 343.00 344.00 346.00 347.00 350.00 353.00 353.00