Income Statement

Profit & Loss · 16 Statements · From 2024 to 2009
Configuration
In million , Margin in %
Metric 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023
Revenue
36,853.00 37,243.00 39,323.00 42,380.00 44,411.00 46,516.00 48,680.00 50,366.00 55,371.00 58,727.00 60,113.00 52,893.00 51,297.00 68,636.00 76,324.00 105,805.00
EPS
1.7700 1.9900 1.9600 1.9100 1.6800 1.5900 1.1600 1.6600 2.1000 2.7400 3.2400 0.4200 1.0300 2.6600 3.4900 2.6700
Profit
7,036.00 7,107.00 7,321.00 7,676.00 7,867.00 8,181.00 8,551.00 9,040.00 10,557.00 11,085.00 11,408.00 9,901.00 9,356.00 12,320.00 13,954.00 10,770.00
Pre Tax
1,770.00 1,849.00 1,827.00 1,784.00 1,547.00 1,475.00 1,008.00 1,433.00 1,766.00 1,956.00 2,005.00 293.00 584.00 1,746.00 2,285.00 1,761.00
Tax %
40.37 36.20 36.96 37.13 35.87 36.87 31.88 33.73 35.31 26.86 16.53 26.56 10.35 22.21 22.54 23.74
Net
1,055.00 1,179.00 1,152.00 1,121.00 992.00 931.00 686.00 949.00 1,142.00 1,430.00 1,674.00 215.00 524.00 1,358.00 1,770.00 1,343.00
EBITDA
2,254.00 2,365.00 2,334.00 2,314.00 2,188.00 2,155.00 1,815.00 2,401.00 2,971.00 3,117.00 3,130.00 1,615.00 2,316.00 3,251.00 3,700.00 2,225.00
Operating Income
1,872.00 1,975.00 1,931.00 1,890.00 1,658.00 1,587.00 1,229.00 1,850.00 2,053.00 2,328.00 2,330.00 749.00 1,437.00 2,339.00 3,038.00 2,225.00
Interest Income
- - - - - - - - - - - - - - - - - - - - 360.00 408.00 880.00 623.00 526.00 - -
Loss
34,981.00 35,267.00 37,391.00 40,490.00 42,752.00 44,929.00 47,451.00 48,516.00 53,317.00 56,398.00 57,783.00 52,143.00 49,860.00 66,297.00 73,286.00 103,579.00
Cost of Revenue
29,816.00 30,136.00 32,002.00 34,704.00 36,543.00 38,335.00 40,129.00 41,326.00 44,813.00 47,641.00 48,704.00 42,991.00 41,941.00 56,315.00 62,369.00 95,034.00
Operating Expenses
5,164.00 5,131.00 5,389.00 5,785.00 6,209.00 6,593.00 7,322.00 7,189.00 8,504.00 8,756.00 9,078.00 9,152.00 7,919.00 9,981.00 10,916.00 8,544.00
Depreciation and Amortization
382.00 389.00 402.00 416.00 512.00 556.00 553.00 662.00 901.00 765.00 763.00 914.00 851.00 880.00 888.00 - -
Interest Expenses
116.00 125.00 118.00 113.00 128.00 123.00 254.00 306.00 302.00 395.00 360.00 408.00 880.00 623.00 526.00 441.00
Other Expenses
14.00 - - 14.00 6.00 17.00 12.00 33.00 -111.00 15.00 22.00 -324.00 -456.00 -852.00 -592.00 -226.00 -464.00
WA Shares Outstanding
595.00 592.00 586.00 587.00 589.00 585.00 592.00 573.00 543.00 522.00 516.00 510.00 510.00 510.00 507.00 503.00