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
6,269.00 7,053.00 5,977.00 5,514.00 5,470.00 5,541.00 6,035.00 6,471.00 3,455.00 3,578.00 3,798.00 3,318.00 3,360.00 4,714.00 7,983.00
EPS
2.8900 3.9700 5.6600 3.4500 2.0700 -0.2000 2.3800 0.9100 2.0500 19.3400 1.1800 2.5600 4.7300 6.3600 9.5200
Profit
2,029.00 2,233.00 1,731.00 1,653.00 1,674.00 1,714.00 1,865.00 1,999.00 469.00 487.00 495.00 440.00 479.00 970.00 1,806.00
Pre Tax
215.00 308.00 297.00 233.00 152.00 -5.00 196.00 99.00 99.00 67.00 93.00 158.00 283.00 394.00 256.00
Tax %
15.33 24.25 14.69 15.50 22.77 -175.47 11.00 23.09 28.56 30.96 30.79 11.00 9.88 14.84 40.05
Net
183.00 236.00 376.00 192.00 114.00 -11.00 130.00 49.00 112.00 1,048.00 64.00 138.00 252.00 332.00 504.00
EBITDA
639.00 725.00 521.00 403.00 327.00 161.00 377.00 279.00 125.00 117.00 260.00 210.00 334.00 519.00 536.00
Operating Income
329.00 420.00 351.00 284.00 199.00 26.00 234.00 133.00 96.00 114.00 218.00 163.00 288.00 431.00 348.00
Interest Income
- - - - - - 5.00 2.00 6.00 3.00 1.00 3.00 1.00 1.00 5.00 16.00 16.00 24.00
Loss
5,939.00 6,633.00 5,625.00 5,230.00 5,270.00 5,517.00 5,800.00 6,338.00 3,358.00 3,463.00 3,672.00 3,307.00 3,274.00 4,507.00 7,635.00
Cost of Revenue
4,240.00 4,820.00 4,246.00 3,861.00 3,796.00 3,827.00 4,169.00 4,472.00 2,985.00 3,090.00 3,303.00 2,877.00 2,881.00 3,744.00 6,177.00
Operating Expenses
1,699.00 1,813.00 1,379.00 1,369.00 1,474.00 1,689.00 1,631.00 1,865.00 373.00 373.00 368.00 430.00 393.00 763.00 1,458.00
Depreciation and Amortization
309.00 305.00 169.00 118.00 125.00 131.00 140.00 141.00 21.00 23.00 41.00 46.00 46.00 88.00 188.00
Interest Expenses
114.00 111.00 54.00 48.00 44.00 45.00 38.00 36.00 5.00 5.00 5.00 5.00 4.00 37.00 97.00
Other Expenses
-114.00 -111.00 -54.00 -50.00 -47.00 -31.00 -38.00 -34.00 3.00 -47.00 -125.00 -5.00 -4.00 -37.00 -91.00
WA Shares Outstanding
54.00 54.00 54.00 54.00 54.00 54.00 54.00 54.00 54.00 54.00 53.00 53.00 53.00 53.00 53.00