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
11,307.00 11,960.00 12,717.00 13,449.00 13,011.00 13,081.00 13,537.00 13,162.00 13,310.00 13,365.00 13,742.00 12,592.00 14,690.00 18,701.00 19,153.00
EPS
0.3100 0.8700 1.1800 1.1800 0.7600 0.6900 0.0600 0.4600 0.3500 0.5000 0.6800 -0.8600 1.9700 3.0400 2.5800
Profit
2,769.00 2,945.00 3,117.00 3,315.00 3,188.00 3,174.00 3,222.00 3,172.00 3,264.00 3,287.00 3,432.00 3,103.00 3,871.00 4,868.00 4,505.00
Pre Tax
112.00 287.00 408.00 450.00 307.00 306.00 169.00 250.00 176.00 309.00 321.00 -120.00 778.00 1,223.00 1,048.00
Tax %
28.13 20.14 21.93 29.25 31.47 34.83 49.82 46.43 40.53 50.78 36.53 -116.67 23.23 24.62 26.14
Net
81.00 229.00 319.00 318.00 210.00 199.00 16.00 137.00 105.00 150.00 204.00 -261.00 597.00 922.00 774.00
EBITDA
415.00 616.00 767.00 858.00 746.00 728.00 667.00 635.00 673.00 727.00 930.00 881.00 1,293.00 1,724.00 1,633.00
Operating Income
315.00 485.00 596.00 647.00 521.00 495.00 379.00 397.00 322.00 409.00 486.00 68.00 911.00 1,343.00 1,261.00
Interest Income
68.00 49.00 54.00 2.00 2.00 4.00 1.00 2.00 2.00 3.00 2.00 3.00 3.00 11.00 10.00
Loss
10,991.00 11,474.00 12,120.00 12,649.00 12,320.00 12,423.00 12,948.00 12,609.00 12,713.00 12,757.00 13,079.00 12,024.00 13,695.00 17,318.00 17,891.00
Cost of Revenue
8,537.00 9,014.00 9,599.00 10,134.00 9,823.00 9,906.00 10,315.00 9,989.00 10,045.00 10,078.00 10,310.00 9,489.00 10,818.00 13,833.00 14,648.00
Operating Expenses
2,453.00 2,460.00 2,520.00 2,515.00 2,497.00 2,516.00 2,633.00 2,620.00 2,667.00 2,678.00 2,769.00 2,535.00 2,877.00 3,485.00 3,243.00
Depreciation and Amortization
129.00 139.00 176.00 133.00 169.00 145.00 250.00 167.00 264.00 203.00 433.00 812.00 315.00 353.00 371.00
Interest Expenses
173.00 189.00 183.00 182.00 177.00 159.00 126.00 109.00 89.00 73.00 115.00 104.00 93.00 104.00 180.00
Other Expenses
-203.00 -198.00 -188.00 -350.00 -388.00 -358.00 -420.00 -303.00 -423.00 -300.00 -165.00 -189.00 -133.00 -119.00 -212.00
WA Shares Outstanding
259.00 262.00 266.00 269.00 278.00 288.00 296.00 301.00 302.00 302.00 302.00 302.00 303.00 302.00 300.00