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
3,976.00 6,538.00 8,715.00 7,927.00 7,305.00 7,115.00 6,279.00 4,456.00 4,547.00 19,636.00 20,023.00 20,908.00 27,712.00 37,884.00 29,588.00
EPS
2.7800 5.0000 9.0000 6.0500 5.1500 4.5800 3.8000 1.0000 0.9800 5.7600 1.7400 0.8500 5.4900 13.6600 2.5800
Profit
1,026.00 2,625.00 4,286.00 3,410.00 2,790.00 2,647.00 2,269.00 850.00 675.00 5,392.00 5,441.00 5,239.00 9,409.00 15,424.00 7,801.00
Pre Tax
1,071.00 2,449.00 4,147.00 2,905.00 2,472.00 2,164.00 1,721.00 386.00 -29.00 -124.00 1,308.00 382.00 4,168.00 10,246.00 1,884.00
Tax %
7.79 26.25 25.71 28.43 27.79 29.02 26.21 12.95 631.03 75.00 24.16 -20.16 23.73 24.98 36.20
Net
987.00 1,806.00 3,081.00 2,079.00 1,785.00 1,536.00 1,270.00 336.00 327.00 3,573.00 992.00 459.00 3,153.00 7,660.00 1,258.00
EBITDA
1,514.00 2,966.00 4,672.00 3,830.00 3,190.00 2,970.00 2,500.00 1,301.00 1,006.00 3,818.00 3,896.00 3,603.00 6,938.00 12,069.00 6,137.00
Operating Income
1,192.00 2,548.00 4,306.00 3,019.00 2,616.00 2,348.00 1,913.00 602.00 209.00 414.00 1,862.00 1,614.00 4,781.00 10,809.00 3,895.00
Interest Income
10.00 7.00 - - 4.00 3.00 1.00 2.00 3.00 2.00 17.00 5.00 1.00 8.00 25.00 35.00
Loss
2,784.00 4,235.00 4,793.00 4,916.00 4,940.00 4,948.00 4,559.00 3,942.00 4,237.00 17,410.00 17,941.00 19,184.00 22,577.00 27,709.00 25,693.00
Cost of Revenue
2,950.00 3,913.00 4,429.00 4,517.00 4,515.00 4,468.00 4,010.00 3,606.00 3,872.00 14,244.00 14,582.00 15,669.00 18,303.00 22,460.00 21,787.00
Operating Expenses
-166.00 321.00 364.00 399.00 425.00 480.00 549.00 336.00 365.00 3,166.00 3,359.00 3,515.00 4,274.00 5,249.00 3,906.00
Depreciation and Amortization
312.00 410.00 489.00 578.00 666.00 701.00 685.00 695.00 692.00 1,592.00 1,799.00 1,989.00 1,951.00 2,012.00 2,242.00
Interest Expenses
131.00 106.00 159.00 114.00 144.00 184.00 192.00 216.00 238.00 538.00 505.00 520.00 488.00 492.00 876.00
Other Expenses
-120.00 -99.00 384.00 8.00 251.00 181.00 193.00 88.00 -101.00 -1,812.00 -554.00 -1,232.00 -613.00 -563.00 -2,010.00
WA Shares Outstanding
354.00 354.00 342.00 344.00 345.00 335.00 333.00 335.00 336.00 620.00 582.00 569.00 569.00 538.00 496.00