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
15,646.00 15,317.00 15,341.00 14,256.00 15,136.00 17,021.00 17,486.00 16,155.00 17,195.00 16,727.00 19,204.00 17,997.00 17,069.00 20,956.00 28,114.00
EPS
0.9900 1.1900 1.1500 1.1300 1.1000 1.4000 1.4900 1.5600 2.8500 3.5100 1.9500 1.4900 1.4400 1.6500 3.6100
Profit
8,241.00 9,075.00 9,085.00 5,980.00 6,984.00 8,270.00 8,890.00 8,724.00 9,797.00 9,665.00 11,201.00 10,707.00 8,589.00 10,139.00 17,976.00
Pre Tax
1,942.00 2,489.00 2,452.00 2,603.00 2,521.00 3,645.00 3,990.00 4,388.00 4,667.00 7,352.00 3,836.00 2,413.00 3,175.00 3,832.00 7,288.00
Tax %
16.84 21.37 21.57 26.58 31.77 32.26 30.78 31.52 -13.99 21.44 11.68 1.82 10.96 15.29 13.80
Net
1,615.00 1,957.00 1,923.00 1,911.00 1,908.00 2,465.00 2,752.00 2,912.00 5,378.00 6,638.00 3,769.00 2,919.00 2,827.00 3,246.00 7,310.00
EBITDA
4,731.00 5,484.00 5,407.00 5,205.00 6,357.00 7,663.00 8,312.00 8,255.00 8,062.00 9,008.00 9,904.00 8,019.00 8,101.00 8,954.00 15,913.00
Operating Income
2,594.00 3,243.00 3,378.00 3,276.00 3,241.00 4,384.00 4,632.00 4,608.00 5,326.00 4,280.00 5,353.00 3,704.00 3,889.00 4,081.00 10,237.00
Interest Income
78.00 91.00 79.00 86.00 78.00 80.00 86.00 82.00 81.00 51.00 54.00 38.00 1,270.00 585.00 - -
Loss
13,052.00 12,074.00 11,912.00 10,980.00 11,595.00 12,626.00 12,826.00 11,858.00 11,210.00 12,481.00 13,916.00 13,051.00 14,205.00 17,397.00 18,282.00
Cost of Revenue
7,405.00 6,242.00 6,256.00 8,276.00 8,152.00 8,751.00 8,596.00 7,431.00 7,398.00 7,062.00 8,003.00 7,290.00 8,480.00 10,817.00 10,138.00
Operating Expenses
5,647.00 5,832.00 5,656.00 2,704.00 3,443.00 3,875.00 4,230.00 4,427.00 3,812.00 5,419.00 5,913.00 5,761.00 5,725.00 6,580.00 8,144.00
Depreciation and Amortization
1,947.00 2,092.00 1,844.00 1,772.00 2,521.00 2,896.00 3,203.00 3,377.00 2,629.00 4,140.00 4,478.00 4,315.00 4,212.00 4,790.00 6,151.00
Interest Expenses
849.00 979.00 1,035.00 1,038.00 1,121.00 1,261.00 1,211.00 1,093.00 1,558.00 1,498.00 2,249.00 1,950.00 1,270.00 585.00 3,324.00
Other Expenses
59.00 134.00 -21.00 279.00 23.00 431.00 455.00 1,102.00 159.00 4,553.00 -1,517.00 -1,291.00 -714.00 -249.00 780.00
WA Shares Outstanding
1,628.00 1,641.00 1,676.00 1,676.00 1,706.00 1,760.00 1,816.00 1,863.00 1,884.00 1,892.00 1,928.00 1,959.00 1,962.00 1,972.00 2,026.00