Income Statement

Profit & Loss · 16 Statements · From 2023 to 2009
Configuration
In million , Margin in %
Metric 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2001 2021 2022
Revenue
25,035.00 27,208.00 31,097.00 31,377.00 31,217.00 29,767.00 26,794.00 26,685.00 28,748.00 29,625.00 29,805.00 28,694.00 8,104.00 31,405.00 31,762.00 35,174.00
EPS
3.2500 3.9300 4.9800 5.1700 5.2600 4.7600 4.4200 4.4800 3.8800 5.0800 4.6100 5.1600 1.3400 5.8300 5.8200 5.0200
Profit
16,013.00 17,495.00 20,419.00 21,004.00 20,807.00 19,331.00 17,429.00 17,294.00 18,316.00 18,867.00 19,292.00 19,125.00 5,297.00 21,375.00 20,534.00 22,296.00
Pre Tax
9,243.00 10,324.00 12,532.00 12,987.00 12,520.00 10,755.00 9,720.00 10,018.00 10,648.00 10,731.00 10,021.00 10,969.00 2,768.00 12,381.00 11,771.00 10,607.00
Tax %
29.11 27.37 29.15 29.51 29.31 28.80 27.65 27.63 40.45 22.78 22.88 21.67 21.42 21.57 19.06 22.05
Net
6,342.00 7,259.00 8,591.00 8,752.00 8,531.00 7,459.00 6,849.00 6,948.00 6,021.00 7,895.00 7,185.00 8,056.00 2,229.00 9,109.00 9,048.00 7,813.00
EBITDA
10,922.00 12,277.00 13,648.00 14,844.00 14,706.00 13,126.00 11,445.00 11,558.00 12,378.00 12,325.00 12,022.00 12,701.00 2,947.00 14,074.00 13,621.00 14,095.00
Operating Income
10,040.00 11,200.00 13,332.00 13,946.00 13,824.00 12,237.00 10,691.00 10,815.00 11,503.00 11,336.00 11,058.00 11,720.00 2,947.00 13,076.00 12,544.00 12,697.00
Interest Income
- - 98.00 134.00 148.00 131.00 118.00 124.00 178.00 182.00 190.00 226.00 110.00 - - 109.00 180.00 465.00
Loss
14,966.00 15,961.00 17,656.00 17,531.00 17,724.00 17,960.00 16,066.00 15,776.00 17,186.00 18,229.00 19,214.00 17,107.00 5,157.00 18,396.00 19,403.00 23,506.00
Cost of Revenue
9,022.00 9,713.00 10,678.00 10,373.00 10,410.00 10,436.00 9,365.00 9,391.00 10,432.00 10,758.00 10,513.00 9,569.00 2,807.00 10,030.00 11,228.00 12,878.00
Operating Expenses
5,944.00 6,248.00 6,978.00 7,158.00 7,314.00 7,524.00 6,701.00 6,385.00 6,754.00 7,471.00 8,701.00 7,538.00 2,350.00 8,366.00 8,175.00 10,628.00
Depreciation and Amortization
853.00 932.00 993.00 898.00 882.00 889.00 754.00 743.00 875.00 989.00 964.00 981.00 - - 998.00 1,189.00 1,398.00
Interest Expenses
797.00 974.00 800.00 1,007.00 1,104.00 1,170.00 1,132.00 891.00 914.00 665.00 570.00 728.00 146.00 737.00 768.00 1,526.00
Other Expenses
-29.00 -47.00 -109.00 -959.00 -1,304.00 -1,482.00 -971.00 -797.00 -855.00 -605.00 -1,037.00 -751.00 -179.00 -695.00 -773.00 -2,090.00
WA Shares Outstanding
1,943.00 1,839.00 1,725.00 1,692.00 1,622.00 1,566.00 1,549.00 1,551.00 1,552.00 1,555.00 1,555.00 1,557.00 - - 1,558.00 1,550.00 1,552.00