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
285,129.00 378,152.00 470,171.00 467,153.00 451,235.00 421,105.00 264,960.00 233,591.00 305,179.00 388,379.00 344,877.00 180,543.00 261,504.00 381,314.00 316,620.00
EPS
4.0900 6.5600 9.9500 8.4900 5.2000 4.7700 0.6100 1.1700 3.1600 5.6400 3.9300 -5.5600 5.1800 11.5200 5.7600
Profit
56,753.00 70,518.00 60,441.00 56,533.00 48,141.00 39,570.00 15,507.00 17,590.00 28,857.00 44,875.00 36,755.00 -12,995.00 35,848.00 78,779.00 47,207.00
Pre Tax
21,020.00 35,344.00 55,660.00 50,289.00 33,592.00 28,594.00 2,047.00 5,606.00 18,130.00 35,621.00 25,486.00 -26,966.00 29,829.00 64,814.00 32,627.00
Tax %
39.50 42.07 43.97 46.63 50.80 47.86 -7.47 14.79 25.90 32.89 35.52 20.15 30.84 33.85 39.82
Net
12,518.00 20,127.00 30,918.00 26,592.00 16,371.00 15,052.00 1,939.00 4,575.00 12,977.00 23,352.00 15,843.00 -21,680.00 20,101.00 42,309.00 19,359.00
EBITDA
36,020.00 51,935.00 70,261.00 66,661.00 56,743.00 54,897.00 30,649.00 33,802.00 48,394.00 61,501.00 58,877.00 29,567.00 54,362.00 89,746.00 68,333.00
Operating Income
21,562.00 36,340.00 57,033.00 52,046.00 35,234.00 30,398.00 3,935.00 8,809.00 22,172.00 39,366.00 30,176.00 -22,877.00 27,441.00 67,353.00 37,043.00
Interest Income
1,965.00 378,152.00 5,581.00 5,599.00 1,089.00 4,123.00 3,669.00 2,897.00 2,466.00 4,071.00 3,625.00 869.00 852.00 398.00 2,313.00
Loss
263,567.00 341,812.00 427,456.00 429,654.00 424,365.00 400,946.00 268,221.00 231,224.00 289,698.00 357,190.00 321,931.00 206,073.00 239,222.00 318,205.00 285,883.00
Cost of Revenue
228,376.00 307,634.00 409,730.00 410,620.00 403,094.00 381,535.00 249,453.00 216,001.00 276,322.00 343,504.00 308,122.00 193,538.00 225,656.00 302,535.00 269,413.00
Operating Expenses
35,191.00 34,178.00 17,726.00 19,034.00 21,271.00 19,411.00 18,768.00 15,223.00 13,376.00 13,686.00 13,809.00 12,535.00 13,566.00 15,670.00 16,470.00
Depreciation and Amortization
14,458.00 15,595.00 13,228.00 14,615.00 21,509.00 24,499.00 26,714.00 24,993.00 26,222.00 22,135.00 28,701.00 52,444.00 26,921.00 22,393.00 31,290.00
Interest Expenses
542.00 996.00 1,373.00 1,757.00 1,642.00 1,804.00 1,888.00 3,203.00 4,042.00 3,745.00 4,690.00 4,089.00 3,607.00 3,181.00 4,628.00
Other Expenses
-542.00 -996.00 -1,373.00 -1,757.00 -1,642.00 -1,804.00 -1,888.00 -3,203.00 -4,042.00 -3,745.00 -4,690.00 -4,089.00 2,388.00 -2,539.00 -4,416.00
WA Shares Outstanding
3,062.00 3,066.00 3,106.00 3,130.00 3,145.00 3,155.00 3,160.00 3,916.00 4,111.00 4,141.00 4,029.00 3,897.00 3,880.00 3,673.00 3,366.00