ET Income Statement

Annual Quarterly

* In Millions (except for per share items) of USD

Period Ending:	2023 12-31	2022 12-31	2021 12-31	2020 12-31	2019 12-31	2018 12-31	2017 12-31	2016 12-31	2015 12-31	2014 12-31	2013 12-31	2012 12-31	2011 12-31	2010 12-31	2009 12-31	2008 12-31	2007 08-31	2006 08-31	2005 08-31	2004 08-31
Report Filing:	2024-02-16	2023-02-17	2022-02-18	2021-02-19	2020-02-21	2019-02-22	2018-02-23	2017-02-24	2016-02-29	2015-03-02	2014-02-27	2013-03-01	2012-02-22	2011-02-28	2010-02-24	2009-03-02	2007-10-30	2006-11-29	2005-08-31	2004-08-31
Revenue	78586000000	89876000000	67417000000	38954000000	54213000000	54087000000	40523000000	37504000000	42126000000	55691000000	48335000000	16964000000	8240703000	6598132000	5417295000	9293367000	6792037000	7859096000	6168798000	2346957000
Cost of Revenue	64926000000	76396000000	54212000000	29165000000	42874000000	44517000000	33520000000	31015000000	36088000000	50113000000	43867000000	13959000000	6101917000	4111337000	3122056000	7719911000	5078206000	6991305000	5701069000	1981424000
Gross Profit	13660000000	13480000000	13205000000	9789000000	11339000000	9570000000	7003000000	6489000000	6038000000	5578000000	4468000000	3005000000	2138786000	2486795000	2295239000	1573456000	1713831000	867791000	467729000	365533000
Operating Expenses	5365000000	9173000000	7886000000	7476000000	6728000000	4222000000	4290000000	4990000000	3639000000	3108000000	2917000000	1645000000	903967000	1450066000	1184841000	474553000	904495000	292251000	169808000	234727000
Research & Development	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Selling, General and Administrative	985000000	1018000000	818000000	711000000	694000000	702000000	607000000	807000000	639000000	611000000	586000000	580000000	292158000	234321000	178924000	200181000	713112000	162615000	64057000	31111000
Other Operating Expenses	4380000000	8155000000	7068000000	6765000000	6034000000	3520000000	3683000000	4183000000	3000000000	2497000000	2331000000	1065000000	611809000	1215745000	1005917000	274372000	191383000	129636000	105751000	203616000
Operating Income	8295000000	4307000000	5319000000	2313000000	4611000000	5348000000	2713000000	1499000000	2399000000	2470000000	1551000000	1360000000	1234819000	1036729000	1110398000	1098903000	809336000	575540000	297921000	130806000
Net Interest(Non Operating)	-2578000000	-293000000	-61000000	203000000	241000000	-2055000000	-1922000000	-1832000000	-1643000000	-1369000000	-1221000000	-1018000000	-739811000	-624887000	-468420000	-357541000	279986000	150646000	0	0
Interest Income	0	2013000000	2206000000	2530000000	2572000000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Interest Expense	2578000000	2306000000	2267000000	2327000000	2331000000	2055000000	1922000000	1832000000	1643000000	1369000000	1221000000	1018000000	739811000	624887000	468420000	357541000	-279986000	-150646000	0	0
Equity & Other Income/(Expense)	-120000000	2058000000	1613000000	-2139000000	242000000	341000000	-81000000	157000000	237000000	316000000	45000000	1095000000	50122000	-60280000	65122000	-57800000	-525963000	-292279000	-193072000	318745000
Income Before Tax	5597000000	6072000000	6871000000	377000000	5094000000	3634000000	710000000	-176000000	993000000	1417000000	375000000	1437000000	545130000	351562000	707100000	683562000	563359000	433907000	104849000	449551000
Income Tax Expense	303000000	204000000	184000000	237000000	195000000	4000000	-1833000000	-217000000	-100000000	357000000	93000000	54000000	16883000	13738000	9229000	3808000	11391000	23015000	4397000	2792000
Income Attributable to Non-Controlling Interest	1359000000	1112000000	1217000000	0	0	1936000000	1589000000	-954000000	-96000000	427000000	86000000	1079000000	218436000	145066000	255398000	304710000	232608000	303752000	-46294000	-3458000
Net Income	3935000000	4756000000	5470000000	140000000	4899000000	1694000000	954000000	995000000	1189000000	633000000	196000000	304000000	309811000	192758000	442473000	375044000	319360000	107140000	146746000	450217000
Depreciation and Amortization	4385000000	4164000000	3817000000	3678000000	3147000000	2859000000	2554000000	2359000000	2079000000	1724000000	1313000000	871000000	611809000	431199000	325024000	274372000	198074000	133595000	111697000	58491000
EBITDA	12680000000	8471000000	9136000000	5991000000	7758000000	8207000000	5267000000	3858000000	4478000000	4194000000	2864000000	2231000000	1846628000	1467928000	1435422000	1373275000	1007410000	709135000	409618000	189297000
Earnings Per Share (EPS)	1.1	1.4	1.89	0.0519	1.86	1.19	0.85	0.94	1.11	0.58	0.18	0.28	0.35	0.22	0.5	0.42	0.39	0.2	0.33	0.62
Diluted Earnings Per Share	1.09	1.4	1.89	0.0519	1.86	1.16	0.83	0.92	1.11	0.57	0.18	0.28	0.35	0.22	0.5	0.42	0.39	0.2	0.27	0.46
Weighted Average Shares Outstanding	3161700000	3086800000	2734400000	2695600000	2628000000	1423800000	1078200000	1045500000	1062800000	1094676963	1121800000	1069026549	891800000	891764624	891592812	891319824	818314876	535280704	447758148	716650544
Diluted Weighted Average Shares Outstanding	3177200000	3097000000	2739500000	2695600000	2637600000	1461400000	1150800000	1078600000	1064400000	1095000000	1121800000	1069026549	891800000	891764624	891592812	891319824	818314876	535280704	531181888	969919280

Disclaimer: The data contained in this website is not necessarily real-time nor accurate. All derived (stocks, indexes, futures) and Forex prices are not provided by exchanges but rather by our third party API www.financialmodellingprep.com, and so prices may not be accurate and may differ from the actual market price, meaning prices are indicative and not appropriate for trading purposes. Therefore, Discounting Cash Flows Inc. doesn't bear any responsibility for any trading losses you might incur as a result of using this data. Discounting Cash Flows Inc. or anyone involved with Discounting Cash Flows Inc. will not accept any liability for loss or damage as a result of reliance on the information including data, quotes, charts and buy/sell signals contained within this website. Please be fully informed regarding the risks and costs associated with trading the financial markets, it is one of the riskiest investment forms possible.