Koninklijke KPN NV
AEX:KPN
Income Statement
Earnings Waterfall
Koninklijke KPN NV
Revenue
|
2.7B
EUR
|
Cost of Revenue
|
-668m
EUR
|
Gross Profit
|
2B
EUR
|
Operating Expenses
|
-1.3B
EUR
|
Operating Income
|
656m
EUR
|
Other Expenses
|
-245m
EUR
|
Net Income
|
411m
EUR
|
Income Statement
Koninklijke KPN NV
Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Mar-2015 | Jun-2015 | Mar-2016 | Jun-2016 | Mar-2017 | Jun-2017 | Mar-2018 | Jun-2018 | Mar-2019 | Jun-2019 | Mar-2020 | Jun-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Mar-2022 | Jun-2022 | Mar-2023 | Jun-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
14 428
N/A
|
14 177
-2%
|
13 856
-2%
|
13 509
-3%
|
13 390
-1%
|
13 333
0%
|
13 380
+0%
|
13 398
+0%
|
13 356
0%
|
13 292
0%
|
13 177
-1%
|
13 163
0%
|
13 119
0%
|
11 462
-13%
|
10 450
-9%
|
9 411
-10%
|
8 395
-11%
|
8 918
+6%
|
8 747
-2%
|
8 467
-3%
|
8 288
-2%
|
7 967
-4%
|
3 593
-55%
|
3 499
-3%
|
3 430
-2%
|
3 365
-2%
|
3 127
-7%
|
2 878
-8%
|
2 834
-2%
|
2 809
-1%
|
2 764
-2%
|
2 721
-2%
|
2 688
-1%
|
2 622
-2%
|
5 275
+101%
|
5 261
0%
|
5 257
0%
|
2 600
-51%
|
2 624
+1%
|
2 646
+1%
|
2 661
+1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(6 134)
|
(5 963)
|
(5 725)
|
(5 440)
|
(5 318)
|
(5 259)
|
(5 298)
|
(5 370)
|
(5 408)
|
(5 428)
|
(5 404)
|
(5 392)
|
(5 436)
|
(4 775)
|
(4 361)
|
(3 934)
|
(3 442)
|
(3 687)
|
(3 674)
|
(3 683)
|
(3 762)
|
(3 686)
|
(1 641)
|
(1 596)
|
(1 335)
|
(1 068)
|
(880)
|
(682)
|
(654)
|
(644)
|
(635)
|
(611)
|
(617)
|
(612)
|
(1 284)
|
(1 283)
|
(1 292)
|
(631)
|
(662)
|
(681)
|
(668)
|
|
Gross Profit |
8 294
N/A
|
8 214
-1%
|
8 131
-1%
|
8 069
-1%
|
8 072
+0%
|
8 074
+0%
|
8 082
+0%
|
8 028
-1%
|
7 948
-1%
|
7 864
-1%
|
7 773
-1%
|
7 771
0%
|
7 683
-1%
|
6 687
-13%
|
6 089
-9%
|
5 477
-10%
|
4 953
-10%
|
5 231
+6%
|
5 073
-3%
|
4 784
-6%
|
4 526
-5%
|
4 281
-5%
|
1 952
-54%
|
1 903
-3%
|
2 095
+10%
|
2 297
+10%
|
2 247
-2%
|
2 196
-2%
|
2 180
-1%
|
2 165
-1%
|
2 129
-2%
|
2 110
-1%
|
2 071
-2%
|
2 010
-3%
|
3 991
+99%
|
3 978
0%
|
3 965
0%
|
1 969
-50%
|
1 962
0%
|
1 965
+0%
|
1 993
+1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(5 713)
|
(5 547)
|
(5 413)
|
(5 219)
|
(5 061)
|
(4 966)
|
(4 879)
|
(4 778)
|
(4 779)
|
(4 790)
|
(4 889)
|
(5 222)
|
(5 254)
|
(4 715)
|
(4 318)
|
(4 138)
|
(3 851)
|
(4 099)
|
(4 116)
|
(3 723)
|
(3 676)
|
(3 115)
|
(1 169)
|
(1 559)
|
(1 785)
|
(1 951)
|
(1 856)
|
(1 821)
|
(1 774)
|
(1 719)
|
(1 722)
|
(1 700)
|
(1 624)
|
(1 554)
|
(3 043)
|
(3 016)
|
(2 987)
|
(1 436)
|
(1 371)
|
(1 350)
|
(1 337)
|
|
Selling, General & Administrative |
(2 131)
|
(2 234)
|
(2 151)
|
(2 115)
|
(2 075)
|
(2 027)
|
(1 996)
|
(1 932)
|
(1 903)
|
(1 881)
|
(1 856)
|
(1 874)
|
(1 902)
|
(1 746)
|
(1 636)
|
(1 531)
|
(1 391)
|
(1 400)
|
(1 371)
|
(1 297)
|
(1 254)
|
(779)
|
(154)
|
(590)
|
(745)
|
(886)
|
(848)
|
(825)
|
(809)
|
(783)
|
(747)
|
(713)
|
(670)
|
(630)
|
(1 220)
|
(1 194)
|
(1 188)
|
(578)
|
(556)
|
(551)
|
(559)
|
|
Depreciation & Amortization |
(2 480)
|
(2 449)
|
(2 448)
|
(2 342)
|
(2 270)
|
(2 237)
|
(2 221)
|
(2 226)
|
(2 253)
|
(2 270)
|
(2 297)
|
(2 589)
|
(2 571)
|
(2 248)
|
(2 071)
|
(1 960)
|
(1 866)
|
(2 092)
|
(2 143)
|
(1 817)
|
(1 857)
|
(1 812)
|
(823)
|
(800)
|
(817)
|
(792)
|
(717)
|
(695)
|
(699)
|
(725)
|
(759)
|
(762)
|
(769)
|
(782)
|
(1 525)
|
(1 520)
|
(1 491)
|
(707)
|
(665)
|
(633)
|
(597)
|
|
Other Operating Expenses |
(1 102)
|
(864)
|
(814)
|
(762)
|
(716)
|
(702)
|
(662)
|
(620)
|
(623)
|
(639)
|
(736)
|
(759)
|
(781)
|
(721)
|
(611)
|
(647)
|
(594)
|
(607)
|
(602)
|
(609)
|
(565)
|
(524)
|
(192)
|
(169)
|
(223)
|
(273)
|
(291)
|
(301)
|
(266)
|
(211)
|
(216)
|
(225)
|
(185)
|
(142)
|
(298)
|
(302)
|
(308)
|
(151)
|
(150)
|
(166)
|
(181)
|
|
Operating Income |
2 581
N/A
|
2 667
+3%
|
2 718
+2%
|
2 850
+5%
|
3 011
+6%
|
3 108
+3%
|
3 203
+3%
|
3 250
+1%
|
3 169
-2%
|
3 074
-3%
|
2 884
-6%
|
2 549
-12%
|
2 429
-5%
|
1 972
-19%
|
1 771
-10%
|
1 339
-24%
|
1 102
-18%
|
1 132
+3%
|
957
-15%
|
1 061
+11%
|
850
-20%
|
1 166
+37%
|
783
-33%
|
344
-56%
|
310
-10%
|
346
+12%
|
391
+13%
|
375
-4%
|
406
+8%
|
446
+10%
|
407
-9%
|
410
+1%
|
447
+9%
|
456
+2%
|
948
+108%
|
962
+1%
|
978
+2%
|
533
-46%
|
591
+11%
|
615
+4%
|
656
+7%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(696)
|
(738)
|
(748)
|
(768)
|
(785)
|
(773)
|
(903)
|
(920)
|
(886)
|
(856)
|
(722)
|
(682)
|
(703)
|
(724)
|
(739)
|
(717)
|
(710)
|
(704)
|
(702)
|
(691)
|
(711)
|
(681)
|
(295)
|
(120)
|
(87)
|
(105)
|
(83)
|
(99)
|
(95)
|
(114)
|
(115)
|
(133)
|
(116)
|
(124)
|
(242)
|
(234)
|
(229)
|
(106)
|
(99)
|
(105)
|
(117)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
47
|
25
|
0
|
0
|
(35)
|
0
|
0
|
0
|
0
|
0
|
0
|
(9)
|
0
|
0
|
(20)
|
0
|
0
|
(10)
|
(7)
|
(36)
|
(31)
|
813
|
851
|
7
|
8
|
(3)
|
|
Total Other Income |
(17)
|
(14)
|
(14)
|
(46)
|
(57)
|
(60)
|
(71)
|
(27)
|
(13)
|
(30)
|
(42)
|
(96)
|
(123)
|
(94)
|
(86)
|
(151)
|
(138)
|
(120)
|
(89)
|
(73)
|
(31)
|
(64)
|
(11)
|
(4)
|
25
|
32
|
10
|
23
|
19
|
0
|
6
|
1
|
(6)
|
(4)
|
(21)
|
(17)
|
(18)
|
(11)
|
(24)
|
(22)
|
(3)
|
|
Pre-Tax Income |
1 868
N/A
|
1 915
+3%
|
1 956
+2%
|
2 036
+4%
|
2 169
+7%
|
2 275
+5%
|
2 229
-2%
|
2 303
+3%
|
2 270
-1%
|
2 188
-4%
|
2 120
-3%
|
1 771
-16%
|
1 603
-9%
|
1 154
-28%
|
946
-18%
|
518
-45%
|
279
-46%
|
308
+10%
|
166
-46%
|
262
+58%
|
108
-59%
|
421
+290%
|
477
+13%
|
220
-54%
|
248
+13%
|
273
+10%
|
309
+13%
|
299
-3%
|
330
+10%
|
312
-5%
|
298
-4%
|
278
-7%
|
315
+13%
|
321
+2%
|
649
+102%
|
680
+5%
|
1 544
+127%
|
1 267
-18%
|
475
-63%
|
496
+4%
|
533
+7%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(548)
|
(578)
|
(577)
|
139
|
138
|
127
|
184
|
(508)
|
(333)
|
(302)
|
(272)
|
(222)
|
(339)
|
(229)
|
(193)
|
(204)
|
(141)
|
(83)
|
(50)
|
31
|
36
|
(87)
|
(102)
|
(37)
|
(40)
|
(63)
|
(74)
|
(64)
|
(69)
|
(72)
|
(68)
|
(61)
|
(67)
|
(66)
|
(88)
|
(98)
|
(297)
|
(288)
|
(110)
|
(114)
|
(121)
|
|
Income from Continuing Operations |
1 320
|
1 337
|
1 379
|
2 175
|
2 307
|
2 402
|
2 413
|
1 795
|
1 937
|
1 886
|
1 848
|
1 549
|
1 264
|
925
|
753
|
314
|
138
|
225
|
116
|
293
|
144
|
334
|
375
|
183
|
208
|
210
|
235
|
235
|
261
|
240
|
230
|
217
|
248
|
255
|
561
|
582
|
1 247
|
979
|
365
|
382
|
412
|
|
Income to Minority Interest |
(6)
|
(5)
|
2
|
3
|
2
|
0
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
(2)
|
(4)
|
(5)
|
(7)
|
(7)
|
(8)
|
(10)
|
(7)
|
(9)
|
(11)
|
(7)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
1 314
N/A
|
1 332
+1%
|
1 381
+4%
|
2 178
+58%
|
2 309
+6%
|
2 402
+4%
|
2 410
+0%
|
1 792
-26%
|
1 935
+8%
|
1 885
-3%
|
1 847
-2%
|
1 549
-16%
|
1 264
-18%
|
1 184
-6%
|
1 083
-9%
|
763
-30%
|
573
-25%
|
346
-40%
|
(164)
N/A
|
(222)
-35%
|
(347)
-56%
|
(637)
-84%
|
(163)
+74%
|
182
N/A
|
566
+211%
|
565
0%
|
235
-58%
|
240
+2%
|
256
+7%
|
223
-13%
|
235
+5%
|
230
-2%
|
248
+8%
|
256
+3%
|
551
+115%
|
277
-50%
|
941
+240%
|
978
+4%
|
364
-63%
|
381
+5%
|
411
+8%
|
|
EPS (Diluted) |
0.46
N/A
|
0.48
+4%
|
0.51
+6%
|
0.81
+59%
|
0.86
+6%
|
0.92
+7%
|
0.94
+2%
|
0.7
-26%
|
0.77
+10%
|
0.76
-1%
|
0.77
+1%
|
0.69
-10%
|
0.53
-23%
|
0
N/A
|
0
N/A
|
0.32
N/A
|
0.16
-50%
|
0.08
-50%
|
0
N/A
|
-0.06
N/A
|
-0.08
-33%
|
-0.13
-63%
|
-0.03
+77%
|
0.04
N/A
|
0.13
+225%
|
0.14
+8%
|
0.06
-57%
|
0.06
N/A
|
0.06
N/A
|
0.05
-17%
|
0.05
N/A
|
0.05
N/A
|
0.06
+20%
|
0.06
N/A
|
0.13
+117%
|
0.05
-62%
|
0.25
+400%
|
0.23
-8%
|
0.09
-61%
|
0.09
N/A
|
0.1
+11%
|