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
22,044.00 19,282.00 8,203.00 8,698.00 8,696.00 5,881.00 5,695.00 6,038.00 6,380.00 7,343.00 7,887.00 7,414.00 8,171.00 9,112.00 9,978.00
EPS
-0.1600 1.9000 3.4700 3.0100 4.1300 5.2900 3.0600 3.3000 -0.9500 5.6200 5.2100 5.5500 7.3600 8.1400 10.2300
Profit
7,057.00 6,898.00 4,146.00 4,348.00 4,241.00 2,831.00 2,719.00 2,869.00 3,024.00 3,480.00 3,931.00 3,608.00 4,040.00 4,229.00 4,800.00
Pre Tax
-165.00 677.00 738.00 1,215.00 1,145.00 -1,161.00 917.00 844.00 1,076.00 1,102.00 1,001.00 1,174.00 1,552.00 1,515.00 2,146.00
Tax %
46.67 59.97 -0.41 27.74 3.49 40.05 29.88 33.41 114.03 12.07 12.99 18.82 19.46 9.77 20.13
Net
-51.00 633.00 1,158.00 881.00 1,099.00 1,299.00 610.00 560.00 -155.00 966.00 868.00 949.00 1,245.00 1,363.00 1,709.00
EBITDA
572.00 1,603.00 1,293.00 1,450.00 1,446.00 -867.00 1,133.00 1,350.00 1,617.00 1,668.00 1,610.00 1,805.00 2,197.00 2,308.00 2,799.00
Operating Income
-148.00 789.00 858.00 1,256.00 1,215.00 -1,006.00 994.00 1,067.00 1,282.00 1,255.00 1,216.00 1,383.00 1,667.00 1,661.00 2,382.00
Interest Income
81.00 89.00 58.00 42.00 19.00 21.00 13.00 20.00 14.00 18.00 17.00 13.00 7.00 14.00 33.00
Loss
22,150.00 18,251.00 7,345.00 7,417.00 7,374.00 4,919.00 4,625.00 4,835.00 5,054.00 5,942.00 6,254.00 6,031.00 6,504.00 7,369.00 7,596.00
Cost of Revenue
14,987.00 12,384.00 4,057.00 4,350.00 4,455.00 3,050.00 2,976.00 3,169.00 3,356.00 3,863.00 3,956.00 3,806.00 4,131.00 4,883.00 5,178.00
Operating Expenses
7,163.00 5,867.00 3,288.00 3,067.00 2,919.00 1,869.00 1,649.00 1,666.00 1,698.00 2,079.00 2,298.00 2,225.00 2,373.00 2,486.00 2,418.00
Depreciation and Amortization
751.00 572.00 366.00 208.00 228.00 173.00 150.00 295.00 343.00 360.00 394.00 409.00 438.00 440.00 417.00
Interest Expenses
213.00 131.00 132.00 66.00 113.00 126.00 173.00 205.00 201.00 222.00 220.00 220.00 208.00 240.00 249.00
Other Expenses
73.00 -223.00 -46.00 25.00 -64.00 -1,997.00 20.00 -154.00 -49.00 -77.00 -215.00 -209.00 -115.00 -146.00 -236.00
WA Shares Outstanding
327.00 333.00 333.00 292.00 266.00 245.00 199.00 169.00 162.00 171.00 166.00 170.00 169.00 167.00 167.00