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
7,220.00 7,702.00 9,459.00 10,879.00 11,419.00 12,282.00 12,376.00 12,019.00 3,045.00 13,848.00 10,488.00 9,238.00 11,841.00 11,612.00 10,459.00
EPS
1.0500 1.3100 2.0300 2.4700 2.7600 3.0700 2.9000 2.5800 0.6400 3.1900 1.7200 1.0500 3.5500 0.3100 -2.4900
Profit
3,195.00 3,597.00 4,330.00 5,061.00 5,488.00 5,993.00 5,982.00 5,822.00 1,539.00 7,021.00 5,798.00 4,868.00 6,455.00 6,096.00 5,431.00
Pre Tax
654.00 750.00 1,164.00 1,421.00 1,562.00 1,352.00 1,580.00 1,415.00 294.00 1,527.00 727.00 456.00 1,523.00 43.00 -233.00
Tax %
29.97 23.55 23.55 23.61 22.55 22.54 22.07 17.17 11.21 17.57 13.48 22.25 20.15 -173.95 -314.61
Net
461.00 571.00 888.00 1,085.00 1,210.00 1,047.00 1,231.00 1,074.00 252.00 1,259.00 679.00 407.00 1,386.00 118.00 -968.00
EBITDA
1,031.00 1,198.00 1,448.00 1,753.00 1,900.00 2,505.00 2,220.00 1,780.00 390.00 1,976.00 1,901.00 917.00 1,902.00 2,060.00 889.00
Operating Income
736.00 820.00 1,244.00 1,465.00 1,647.00 1,437.00 1,660.00 1,499.00 310.00 1,675.00 1,634.00 607.00 1,632.00 1,797.00 570.00
Interest Income
2.00 2.00 4.00 3.00 4.00 6.00 7.00 9.00 3.00 22.00 19.00 9.00 5.00 9.00 21.00
Loss
6,361.00 6,679.00 8,214.00 9,414.00 9,772.00 10,448.00 10,572.00 10,519.00 2,735.00 12,172.00 9,237.00 8,610.00 10,209.00 10,549.00 9,889.00
Cost of Revenue
4,025.00 4,105.00 5,128.00 5,817.00 5,931.00 6,288.00 6,393.00 6,196.00 1,506.00 6,827.00 4,690.00 4,370.00 5,386.00 5,515.00 5,028.00
Operating Expenses
2,336.00 2,574.00 3,085.00 3,596.00 3,841.00 4,159.00 4,178.00 4,323.00 1,229.00 5,345.00 4,547.00 4,240.00 4,823.00 5,033.00 4,860.00
Depreciation and Amortization
170.00 173.00 198.00 237.00 253.00 274.00 272.00 281.00 71.00 301.00 267.00 269.00 266.00 262.00 319.00
Interest Expenses
85.00 77.00 77.00 93.00 84.00 79.00 82.00 85.00 24.00 85.00 72.00 135.00 136.00 -174.00 245.00
Other Expenses
-120.00 -196.00 -7.00 46.00 -4.00 -401.00 -141.00 2.00 -15.00 -148.00 -906.00 -151.00 -108.00 -1,754.00 -803.00
WA Shares Outstanding
441.00 435.00 437.00 439.00 438.00 432.00 425.00 416.00 395.00 395.00 395.00 389.00 390.00 387.00 388.00