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
3,480.00 4,069.00 4,847.00 5,101.00 24,420.00 29,564.00 32,053.00 37,490.00 40,604.00 43,310.00 44,998.00 68,397.00 80,118.00 79,571.00 78,558.00
EPS
1.0000 1.0800 1.6700 2.1700 0.0500 0.3100 0.8300 1.7100 5.3900 3.4000 4.0500 2.6800 2.4200 2.0700 7.0200
Profit
1,476.00 1,751.00 1,933.00 2,171.00 12,165.00 14,155.00 17,155.00 20,940.00 22,896.00 24,956.00 26,477.00 40,131.00 43,513.00 43,365.00 45,887.00
Pre Tax
263.00 312.00 479.00 607.00 51.00 413.00 978.00 2,327.00 3,161.00 3,917.00 4,603.00 3,530.00 3,351.00 3,146.00 10,999.00
Tax %
32.93 38.07 37.18 35.11 31.37 40.19 25.05 37.26 -43.50 26.27 24.66 22.27 9.76 17.67 -24.38
Net
176.00 193.00 301.00 394.00 35.00 247.00 733.00 1,460.00 4,536.00 2,888.00 3,468.00 3,064.00 3,024.00 2,590.00 8,317.00
EBITDA
915.00 618.00 1,292.00 1,480.00 5,063.00 5,635.00 7,375.00 9,569.00 10,581.00 11,760.00 12,354.00 20,829.00 23,096.00 21,725.00 13,955.00
Operating Income
535.00 718.00 747.00 823.00 996.00 1,416.00 2,065.00 4,050.00 4,888.00 5,309.00 5,722.00 6,636.00 6,892.00 6,543.00 14,266.00
Interest Income
2.00 1.00 2.00 1.00 189.00 359.00 420.00 13.00 17.00 19.00 24.00 29.00 20.00 3,364.00 - -
Loss
2,945.00 3,350.00 4,096.00 4,268.00 23,262.00 28,689.00 29,775.00 34,171.00 35,951.00 38,001.00 39,276.00 61,343.00 73,226.00 71,464.00 64,292.00
Cost of Revenue
2,004.00 2,317.00 2,913.00 2,930.00 12,255.00 15,409.00 14,898.00 16,550.00 17,708.00 18,354.00 18,521.00 28,266.00 36,605.00 36,206.00 32,671.00
Operating Expenses
940.00 1,032.00 1,182.00 1,338.00 11,007.00 13,280.00 14,877.00 17,621.00 18,243.00 19,647.00 20,755.00 33,077.00 36,621.00 35,258.00 31,621.00
Depreciation and Amortization
377.00 449.00 538.00 641.00 3,627.00 4,412.00 4,688.00 6,243.00 5,984.00 6,486.00 6,616.00 14,151.00 16,383.00 13,651.00 12,818.00
Interest Expenses
270.00 263.00 261.00 275.00 1,223.00 1,351.00 1,496.00 1,730.00 1,671.00 1,357.00 1,135.00 2,730.00 3,362.00 3,364.00 -3,335.00
Other Expenses
-3.00 406.00 -12.00 48.00 -73.00 530.00 -224.00 725.00 162.00 -54.00 -1,119.00 -3,106.00 -3,541.00 -3,397.00 -3,267.00
WA Shares Outstanding
175.00 176.00 180.00 181.00 672.00 805.00 812.00 822.00 831.00 849.00 855.00 1,144.00 1,247.00 1,249.00 1,185.00