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
5,410.00 5,591.00 5,765.00 5,998.00 5,889.00 5,808.00 6,029.00 6,237.00 6,373.00 6,505.00 6,651.00 6,017.00 6,637.00 7,224.00 6,234.00
EPS
1.3300 3.9800 4.5300 3.8800 5.6700 4.2500 5.1400 4.6900 4.8100 4.3500 4.9100 3.2000 8.4100 4.3500 3.0200
Profit
3,568.00 5,591.00 3,974.00 3,700.00 3,949.00 3,704.00 3,938.00 4,086.00 4,212.00 4,342.00 4,353.00 3,903.00 4,101.00 4,330.00 3,635.00
Pre Tax
518.00 1,055.00 1,193.00 968.00 1,253.00 1,022.00 1,163.00 1,179.00 1,222.00 1,063.00 1,156.00 875.00 1,881.00 932.00 607.00
Tax %
42.47 25.40 25.31 28.62 24.34 28.18 25.80 30.79 31.51 26.15 25.26 28.57 22.70 17.81 20.43
Net
298.00 730.00 795.00 597.00 870.00 653.00 789.00 720.00 739.00 668.00 754.00 492.00 1,301.00 673.00 467.00
EBITDA
992.00 1,336.00 1,409.00 1,186.00 1,481.00 1,264.00 1,380.00 1,415.00 1,450.00 1,277.00 1,371.00 1,028.00 1,284.00 1,134.00 859.00
Operating Income
483.00 1,001.00 1,184.00 1,032.00 1,104.00 1,002.00 1,118.00 1,130.00 1,183.00 1,020.00 1,147.00 933.00 1,056.00 978.00 559.00
Interest Income
20.00 35.00 23.00 11.00 8.00 10.00 6.00 6.00 4.00 9.00 5.00 4.00 5.00 5.00 13.00
Loss
4,681.00 4,530.00 4,568.00 4,947.00 4,780.00 4,704.00 4,909.00 5,098.00 5,194.00 5,388.00 5,575.00 5,231.00 5,573.00 6,307.00 5,649.00
Cost of Revenue
1,842.00 - - 1,791.00 2,298.00 1,940.00 2,104.00 2,091.00 2,151.00 2,161.00 2,163.00 2,298.00 2,114.00 2,536.00 2,894.00 2,599.00
Operating Expenses
2,839.00 4,530.00 2,777.00 2,649.00 2,840.00 2,600.00 2,818.00 2,947.00 3,033.00 3,225.00 3,277.00 3,117.00 3,037.00 3,413.00 3,050.00
Depreciation and Amortization
196.00 196.00 175.00 185.00 195.00 205.00 202.00 218.00 230.00 224.00 278.00 246.00 228.00 286.00 248.00
Interest Expenses
32.00 25.00 25.00 21.00 30.00 33.00 31.00 27.00 26.00 29.00 37.00 33.00 25.00 18.00 49.00
Other Expenses
-211.00 -6.00 -4.00 -83.00 144.00 -82.00 43.00 40.00 43.00 -54.00 9.00 -58.00 825.00 -46.00 48.00
WA Shares Outstanding
153.00 153.00 153.00 153.00 153.00 153.00 153.00 153.00 153.00 153.00 153.00 153.00 154.00 154.00 154.00