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
4,095.00 4,220.00 4,451.00 4,471.00 4,623.00 4,673.00 5,997.00 7,683.00 7,824.00 7,932.00 7,982.00 7,024.00 6,827.00 6,939.00 7,394.00
EPS
3.3400 2.9800 4.0600 4.3200 4.4900 4.2600 0.2700 1.5100 9.1100 -1.8600 5.5200 -0.6600 1.9300 1.3900 4.9100
Profit
3,104.00 3,207.00 3,329.00 3,346.00 3,337.00 3,423.00 4,141.00 5,309.00 5,691.00 5,661.00 5,729.00 4,896.00 4,866.00 4,920.00 4,663.00
Pre Tax
998.00 860.00 978.00 990.00 981.00 943.00 12.00 401.00 479.00 -271.00 905.00 -274.00 499.00 403.00 1,067.00
Tax %
28.13 30.61 22.36 23.96 22.62 23.83 -297.56 24.90 -283.49 -39.91 -24.92 49.93 10.72 27.83 3.95
Net
717.00 596.00 760.00 755.00 761.00 720.00 49.00 302.00 1,839.00 -379.00 1,131.00 -137.00 401.00 231.00 1,024.00
EBITDA
1,652.00 1,734.00 1,459.00 1,692.00 1,673.00 1,385.00 1,935.00 2,415.00 2,792.00 2,175.00 2,271.00 1,756.00 1,955.00 1,990.00 2,338.00
Operating Income
1,018.00 916.00 1,024.00 1,047.00 1,035.00 1,034.00 326.00 827.00 823.00 33.00 1,137.00 723.00 860.00 1,064.00 1,387.00
Interest Income
- - - - 10.00 15.00 15.00 11.00 9.00 2.00 2.00 3.00 226.00 212.00 208.00 164.00 - -
Loss
2,928.00 3,064.00 3,352.00 3,157.00 3,324.00 3,260.00 4,758.00 6,239.00 6,078.00 6,785.00 6,712.00 6,326.00 5,821.00 5,747.00 6,007.00
Cost of Revenue
990.00 1,012.00 1,122.00 1,125.00 1,286.00 1,249.00 1,856.00 2,374.00 2,132.00 2,271.00 2,252.00 2,128.00 1,960.00 2,019.00 2,731.00
Operating Expenses
1,937.00 2,052.00 2,230.00 2,032.00 2,038.00 2,010.00 2,901.00 3,864.00 3,945.00 4,513.00 4,459.00 4,198.00 3,861.00 3,728.00 3,276.00
Depreciation and Amortization
337.00 340.00 359.00 363.00 358.00 375.00 723.00 1,039.00 1,062.00 1,040.00 1,006.00 1,032.00 937.00 926.00 951.00
Interest Expenses
-20.00 -56.00 45.00 72.00 70.00 63.00 286.00 357.00 327.00 292.00 226.00 212.00 208.00 164.00 195.00
Other Expenses
-148.00 -238.00 -75.00 -266.00 -263.00 -417.00 -950.00 -688.00 -941.00 -1,129.00 -231.00 -997.00 -361.00 -660.00 -319.00
WA Shares Outstanding
215.00 200.00 187.00 174.00 169.00 169.00 187.00 200.00 201.00 203.00 205.00 207.00 208.00 209.00 208.00