Income Statement

Profit & Loss · 15 Statements · From 2024 to 2010
Configuration
In million , Margin in %
Metric 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Revenue
10,580.00 10,798.00 10,587.00 11,173.00 4,121.00 3,885.00 4,315.00 4,450.00 4,454.00 4,659.00 6,379.00 7,056.00 7,394.00 7,704.00 7,444.00
EPS
1.4300 1.8100 0.5500 0.5500 2.3300 3.0100 2.5500 3.2100 4.1300 3.1600 3.8700 3.6000 4.8100 5.4300 8.9800
Profit
1,429.00 1,424.00 981.00 1,364.00 333.00 335.00 411.00 447.00 411.00 464.00 706.00 792.00 859.00 888.00 872.00
Pre Tax
746.00 839.00 202.00 659.00 176.00 223.00 183.00 220.00 214.00 170.00 286.00 271.00 358.00 375.00 620.00
Tax %
37.67 35.76 105.45 20.49 35.80 36.77 36.07 32.73 16.36 19.41 19.93 22.14 22.07 19.20 23.06
Net
482.00 611.00 56.00 526.00 113.00 141.00 117.00 148.00 179.00 137.00 226.00 209.00 277.00 300.00 477.00
EBITDA
934.00 1,043.00 435.00 903.00 254.00 261.00 315.00 335.00 304.00 358.00 562.00 626.00 684.00 665.00 643.00
Operating Income
836.00 929.00 311.00 734.00 183.00 240.00 227.00 271.00 256.00 220.00 370.00 390.00 462.00 501.00 741.00
Interest Income
2.00 2.00 5.00 10.00 - - - - - - - - - - - - 90.00 122.00 105.00 120.00 - -
Loss
9,744.00 9,869.00 10,276.00 10,401.00 3,880.00 3,645.00 4,062.00 4,169.00 4,198.00 4,353.00 5,961.00 6,612.00 6,876.00 7,190.00 6,942.00
Cost of Revenue
9,151.00 9,374.00 9,606.00 9,809.00 3,788.00 3,550.00 3,904.00 4,003.00 4,043.00 4,195.00 5,673.00 6,264.00 6,535.00 6,816.00 6,572.00
Operating Expenses
593.00 495.00 670.00 592.00 92.00 95.00 158.00 166.00 155.00 158.00 288.00 348.00 341.00 374.00 370.00
Depreciation and Amortization
90.00 110.00 114.00 113.00 13.00 21.00 62.00 53.00 46.00 49.00 138.00 179.00 165.00 157.00 142.00
Interest Expenses
98.00 94.00 119.00 93.00 7.00 17.00 44.00 52.00 44.00 53.00 90.00 122.00 105.00 120.00 120.00
Other Expenses
6.00 2.00 5.00 -30.00 -58.00 -17.00 -26.00 -9.00 2.00 -83.00 -84.00 -119.00 -104.00 -126.00 238.00
WA Shares Outstanding
338.00 338.00 329.00 329.00 48.00 46.00 45.00 44.00 43.00 43.00 58.00 58.00 57.00 55.00 53.00