H

Hochtief AG
DUS:HOT

Watchlist Manager
Hochtief AG
DUS:HOT
Watchlist
Price: 375.2 EUR 3.25%
Market Cap: €16.6B

Income Statement

Earnings Waterfall
Hochtief AG

Income Statement
Hochtief AG

Rotate your device to view
Income Statement
Currency: EUR
Dec-2001 Mar-2002 Jun-2002 Sep-2002 Dec-2002 Mar-2003 Jun-2003 Sep-2003 Dec-2003 Mar-2004 Jun-2004 Sep-2004 Dec-2004 Mar-2005 Jun-2005 Sep-2005 Dec-2005 Mar-2006 Jun-2006 Sep-2006 Dec-2006 Mar-2007 Jun-2007 Sep-2007 Dec-2007 Mar-2008 Jun-2008 Sep-2008 Dec-2008 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 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Revenue
Interest Expense
63
0
0
0
74
0
0
0
78
0
0
0
75
0
0
0
79
0
0
0
62
0
0
0
97
0
0
0
195
0
0
0
195
0
0
0
247
0
0
0
248
0
0
0
298
0
0
0
311
0
0
0
285
0
0
0
240
0
0
0
162
0
0
0
158
0
0
0
192
0
0
0
196
0
0
0
189
0
0
0
143
0
0
0
184
0
0
0
257
0
0
0
422
0
0
0
Revenue
12 321
N/A
12 761
+4%
12 442
-3%
12 075
-3%
12 313
+2%
11 783
-4%
11 566
-2%
11 482
-1%
10 654
-7%
10 513
-1%
10 791
+3%
11 218
+4%
12 113
+8%
12 288
+1%
12 823
+4%
13 256
+3%
13 928
+5%
14 674
+5%
14 876
+1%
15 499
+4%
15 737
+2%
15 953
+1%
16 459
+3%
16 539
+0%
16 574
+0%
16 744
+1%
17 768
+6%
18 281
+3%
19 300
+6%
19 683
+2%
19 234
-2%
19 043
-1%
18 336
-4%
18 434
+1%
18 752
+2%
18 794
+0%
20 587
+10%
21 146
+3%
21 611
+2%
22 446
+4%
23 751
+6%
24 361
+3%
25 199
+3%
26 144
+4%
25 528
-2%
25 742
+1%
26 740
+4%
26 343
-1%
25 693
-2%
21 594
-16%
19 781
-8%
19 118
-3%
22 099
+16%
19 499
-12%
19 599
+1%
19 423
-1%
21 097
+9%
20 452
-3%
19 678
-4%
19 443
-1%
19 908
+2%
20 643
+4%
21 560
+4%
22 045
+2%
22 631
+3%
22 748
+1%
22 816
+0%
23 499
+3%
23 882
+2%
24 349
+2%
24 689
+1%
25 232
+2%
25 852
+2%
45 027
+74%
44 541
-1%
43 760
-2%
22 954
-48%
39 640
+73%
39 185
-1%
38 542
-2%
21 378
-45%
21 777
+2%
23 052
+6%
24 913
+8%
26 219
+5%
27 075
+3%
27 291
+1%
27 458
+1%
27 756
+1%
28 324
+2%
37 728
+33%
37 728
N/A
33 301
-12%
42 218
+27%
35 441
-16%
37 834
+7%
Gross Profit
Cost of Revenue
(9 849)
(9 973)
(9 556)
(9 164)
(9 499)
(9 173)
(8 973)
(8 928)
(8 078)
(7 926)
(8 152)
(8 468)
(9 152)
(9 183)
(9 545)
(9 884)
(10 421)
(11 018)
(11 035)
(11 404)
(11 682)
(11 882)
(12 366)
(12 476)
(12 327)
(12 387)
(13 110)
(13 363)
(14 251)
(14 216)
(13 707)
(13 309)
(12 530)
(12 298)
(12 300)
(12 351)
(13 610)
(14 288)
(14 494)
(14 939)
(15 716)
(15 941)
(16 706)
(17 601)
(17 220)
(17 246)
(17 871)
(17 517)
(17 758)
(15 158)
(14 219)
(13 968)
(15 776)
(14 156)
(14 320)
(14 295)
(15 466)
(15 165)
(14 694)
(14 594)
(14 871)
(15 103)
(15 702)
(15 827)
(16 283)
(16 561)
(16 547)
(17 097)
(17 375)
(17 600)
(17 933)
(18 156)
(18 986)
(32 803)
(32 403)
(32 028)
(17 404)
(29 657)
(29 386)
(29 049)
(16 093)
(16 458)
(17 589)
(19 023)
(19 898)
(20 494)
(20 499)
(20 496)
(20 907)
(21 325)
(28 101)
(28 101)
(24 525)
(31 060)
(26 472)
(28 062)
Gross Profit
2 472
N/A
2 788
+13%
2 886
+4%
2 911
+1%
2 814
-3%
2 610
-7%
2 593
-1%
2 555
-1%
2 576
+1%
2 586
+0%
2 639
+2%
2 750
+4%
2 961
+8%
3 105
+5%
3 278
+6%
3 372
+3%
3 507
+4%
3 655
+4%
3 840
+5%
4 095
+7%
4 055
-1%
4 072
+0%
4 093
+1%
4 063
-1%
4 247
+5%
4 357
+3%
4 658
+7%
4 918
+6%
5 049
+3%
5 467
+8%
5 528
+1%
5 734
+4%
5 806
+1%
6 136
+6%
6 452
+5%
6 443
0%
6 977
+8%
6 858
-2%
7 118
+4%
7 507
+5%
8 035
+7%
7 994
-1%
8 214
+3%
8 439
+3%
8 307
-2%
8 496
+2%
8 870
+4%
8 826
0%
7 935
-10%
6 436
-19%
5 562
-14%
5 151
-7%
6 323
+23%
5 343
-15%
5 278
-1%
5 128
-3%
5 631
+10%
5 288
-6%
4 984
-6%
4 849
-3%
5 037
+4%
5 540
+10%
5 858
+6%
6 218
+6%
6 348
+2%
6 187
-3%
6 269
+1%
6 402
+2%
6 508
+2%
6 748
+4%
6 756
+0%
7 076
+5%
6 865
-3%
12 223
+78%
12 139
-1%
11 731
-3%
5 550
-53%
9 983
+80%
9 799
-2%
9 493
-3%
5 285
-44%
5 319
+1%
5 464
+3%
5 890
+8%
6 321
+7%
6 581
+4%
6 791
+3%
6 962
+3%
6 849
-2%
6 999
+2%
9 627
+38%
9 627
N/A
8 776
-9%
11 159
+27%
8 969
-20%
9 772
+9%
Operating Income
Operating Expenses
(2 490)
(2 708)
(2 687)
(2 645)
(2 581)
(2 412)
(2 373)
(2 355)
(2 456)
(2 482)
(2 539)
(2 661)
(2 805)
(2 915)
(3 038)
(3 124)
(3 226)
(3 396)
(3 572)
(3 827)
(3 833)
(3 893)
(3 971)
(3 947)
(4 214)
(4 310)
(4 530)
(4 680)
(4 897)
(5 115)
(5 072)
(5 305)
(5 275)
(5 638)
(5 908)
(5 950)
(6 179)
(6 440)
(6 613)
(6 756)
(7 195)
(7 575)
(7 853)
(7 954)
(7 652)
(7 726)
(7 967)
(7 930)
(7 021)
(5 894)
(5 162)
(4 992)
(5 938)
(5 529)
(5 431)
(5 183)
(5 017)
(4 735)
(4 464)
(4 311)
(4 510)
(4 824)
(5 118)
(5 420)
(5 587)
(5 443)
(5 477)
(5 614)
(5 704)
(5 876)
(5 864)
(6 177)
(5 968)
(10 674)
(10 633)
(10 242)
(6 047)
(8 577)
(8 466)
(8 259)
(4 843)
(4 911)
(5 056)
(5 483)
(6 060)
(6 073)
(6 264)
(6 381)
(6 229)
(6 448)
(8 520)
(8 520)
(7 015)
(9 549)
(7 738)
(8 342)
Selling, General & Administrative
(1 639)
(1 696)
(1 699)
(1 632)
(1 677)
(1 633)
(1 602)
(1 592)
(1 579)
(1 603)
(1 628)
(1 727)
(1 835)
(1 857)
(1 987)
(2 044)
(2 161)
(2 333)
(2 430)
(2 611)
(2 584)
(2 633)
(2 671)
(2 638)
(2 807)
(2 833)
(3 019)
(3 102)
(3 266)
(3 423)
(3 354)
(3 515)
(3 501)
(3 697)
(3 805)
(3 896)
(5 154)
(4 124)
(4 325)
(4 357)
(6 079)
(5 027)
(5 295)
(5 502)
(5 989)
(5 592)
(5 967)
(6 085)
(5 861)
(4 487)
(3 822)
(3 530)
(4 790)
(3 691)
(3 579)
(3 422)
(4 003)
(3 417)
(3 222)
(3 131)
(3 615)
(3 570)
(3 808)
(4 003)
(4 449)
(4 025)
(4 047)
(4 132)
(4 339)
(4 307)
(4 290)
(4 558)
(4 521)
(7 880)
(7 846)
(7 541)
(4 551)
(7 390)
(7 345)
(7 228)
(3 862)
(3 802)
(4 021)
(4 311)
(4 776)
(4 601)
(4 675)
(4 716)
(5 171)
(4 885)
(6 809)
(6 809)
(6 479)
(7 595)
(5 804)
(6 166)
Research & Development
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(25)
0
0
0
(22)
0
0
0
(12)
0
0
0
(5)
0
0
0
0
0
0
0
Depreciation & Amortization
(266)
(269)
(273)
(280)
(288)
(286)
(264)
(254)
(232)
(223)
(246)
(244)
(263)
(275)
(276)
(295)
(287)
(289)
(309)
(309)
(325)
(335)
(306)
(323)
(312)
(315)
(338)
(331)
(392)
(403)
(450)
(487)
(500)
(567)
(675)
(647)
(678)
(711)
(614)
(704)
(782)
(795)
(903)
(987)
(918)
(923)
(905)
(821)
(735)
(592)
(465)
(376)
(440)
(402)
(387)
(401)
(413)
(373)
(348)
(316)
(287)
(314)
(356)
(373)
(395)
(419)
(449)
(507)
(562)
(735)
(774)
(793)
(700)
(1 221)
(1 207)
(1 215)
(672)
(1 118)
(1 043)
(942)
(313)
(307)
(303)
(321)
(343)
(353)
(337)
(324)
(317)
(322)
(582)
(582)
(593)
(751)
(601)
(683)
Other Operating Expenses
(586)
(742)
(715)
(733)
(616)
(493)
(506)
(509)
(645)
(655)
(666)
(690)
(708)
(783)
(775)
(785)
(778)
(774)
(833)
(907)
(925)
(925)
(994)
(986)
(1 095)
(1 162)
(1 174)
(1 248)
(1 240)
(1 290)
(1 269)
(1 303)
(1 274)
(1 374)
(1 428)
(1 407)
(347)
(1 604)
(1 675)
(1 695)
(335)
(1 753)
(1 656)
(1 465)
(744)
(1 211)
(1 096)
(1 025)
(425)
(815)
(876)
(1 086)
(708)
(1 437)
(1 466)
(1 360)
(601)
(944)
(894)
(864)
(607)
(940)
(954)
(1 044)
(743)
(999)
(981)
(975)
(804)
(834)
(799)
(826)
(747)
(1 573)
(1 580)
(1 485)
(799)
(69)
(78)
(89)
(645)
(802)
(733)
(850)
(929)
(1 119)
(1 252)
(1 340)
(736)
(1 240)
(1 129)
(1 129)
57
(1 203)
(1 333)
(1 493)
Operating Income
(18)
N/A
80
N/A
199
+148%
266
+33%
233
-12%
199
-15%
220
+11%
200
-9%
121
-40%
105
-13%
100
-5%
90
-10%
156
+74%
190
+22%
240
+27%
248
+3%
280
+13%
259
-7%
268
+4%
269
+0%
222
-17%
179
-20%
122
-32%
116
-5%
33
-71%
48
+44%
128
+169%
237
+86%
152
-36%
351
+131%
455
+30%
429
-6%
530
+24%
498
-6%
544
+9%
494
-9%
798
+62%
419
-48%
504
+20%
751
+49%
839
+12%
845
+1%
639
-24%
588
-8%
656
+12%
770
+17%
903
+17%
896
-1%
914
+2%
542
-41%
400
-26%
158
-60%
385
+144%
(186)
N/A
(153)
+18%
(54)
+64%
614
N/A
553
-10%
520
-6%
538
+3%
528
-2%
716
+36%
740
+3%
798
+8%
761
-5%
744
-2%
793
+7%
788
-1%
803
+2%
873
+9%
892
+2%
899
+1%
897
0%
1 550
+73%
1 505
-3%
1 490
-1%
(497)
N/A
1 406
N/A
1 332
-5%
1 235
-7%
443
-64%
408
-8%
407
0%
408
+0%
262
-36%
508
+94%
527
+4%
582
+10%
619
+6%
552
-11%
1 107
+101%
1 107
N/A
1 762
+59%
1 610
-9%
1 231
-24%
1 430
+16%
Pre-Tax Income
Interest Income Expense
148
55
68
39
(79)
(103)
(118)
(67)
127
62
71
47
87
22
15
19
99
43
9
(20)
158
49
114
231
388
354
335
189
232
48
(39)
12
122
24
(8)
27
54
(308)
(585)
(622)
(808)
(712)
(314)
(306)
(98)
(14)
19
1
(50)
(55)
(146)
(148)
(104)
(84)
(71)
(63)
(53)
(23)
18
31
40
(55)
(34)
(17)
58
90
92
164
175
140
130
125
159
255
210
140
(41)
(6)
50
96
61
48
74
81
168
194
181
129
163
167
(21)
(21)
(167)
(179)
(65)
(127)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
90
0
0
0
159
0
0
0
(5)
0
0
0
(80)
0
0
0
(129)
0
0
0
(12)
0
0
0
(64)
0
0
0
(458)
0
0
0
(38)
0
0
0
54
0
0
0
4
0
0
0
10
0
0
0
2
0
0
0
1 427
0
0
0
(63)
0
0
0
255
0
0
0
(57)
0
0
0
(580)
0
0
0
Total Other Income
(52)
0
0
0
(33)
0
0
0
(89)
0
0
0
(56)
0
0
0
(50)
23
57
95
(41)
126
138
123
(9)
138
128
124
(23)
112
94
90
(47)
77
79
81
(16)
81
101
95
(29)
93
55
43
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(0)
(0)
0
(0)
(0)
0
0
0
0
0
(8)
0
0
0
(9)
0
0
0
(6)
0
0
0
(6)
0
0
0
(7)
0
0
0
(10)
0
0
0
(11)
0
0
0
Pre-Tax Income
78
N/A
135
+73%
267
+97%
305
+14%
121
-60%
96
-21%
102
+7%
133
+30%
159
+20%
166
+5%
171
+2%
137
-20%
187
+37%
212
+13%
255
+20%
267
+5%
329
+23%
325
-1%
334
+3%
343
+3%
338
-2%
354
+5%
374
+6%
469
+25%
501
+7%
539
+8%
590
+9%
550
-7%
520
-5%
511
-2%
511
0%
531
+4%
600
+13%
600
0%
614
+2%
602
-2%
757
+26%
191
-75%
20
-89%
225
+1 002%
(127)
N/A
226
N/A
380
+68%
326
-14%
546
+68%
756
+38%
921
+22%
897
-3%
800
-11%
487
-39%
254
-48%
10
-96%
(177)
N/A
(270)
-52%
(224)
+17%
(117)
+48%
523
N/A
530
+1%
538
+2%
569
+6%
621
+9%
661
+7%
706
+7%
781
+11%
824
+5%
834
+1%
884
+6%
952
+8%
979
+3%
1 013
+3%
1 022
+1%
1 024
+0%
1 050
+3%
1 805
+72%
1 715
-5%
1 630
-5%
882
-46%
1 401
+59%
1 382
-1%
1 331
-4%
435
-67%
456
+5%
481
+6%
489
+1%
677
+39%
702
+4%
709
+1%
711
+0%
715
+1%
719
+1%
1 086
+51%
1 086
N/A
1 004
-8%
1 431
+43%
1 166
-18%
1 303
+12%
Net Income
Tax Provision
0
20
(54)
(90)
(31)
(93)
(95)
(99)
(83)
(75)
(89)
(60)
(106)
(110)
(131)
(142)
(178)
(182)
(175)
(172)
(137)
(134)
(150)
(174)
(160)
(171)
(182)
(176)
(178)
(178)
(170)
(179)
(192)
(192)
(199)
(180)
(210)
(66)
(1)
(68)
(41)
(109)
(200)
(148)
(161)
(218)
(274)
(257)
(254)
(158)
(64)
(15)
45
42
37
(19)
(190)
(194)
(189)
(183)
(187)
(189)
(196)
(229)
(241)
(242)
(259)
(260)
(259)
(258)
(254)
(249)
(258)
(451)
(431)
(420)
(332)
(473)
(441)
(421)
(142)
(148)
(174)
(184)
(162)
(177)
(175)
(170)
(171)
(168)
(165)
(165)
(137)
(226)
(269)
(329)
Income from Continuing Operations
78
155
213
215
90
3
7
34
77
91
82
77
81
103
124
125
151
143
159
171
201
220
224
295
341
368
408
375
342
334
342
351
408
408
415
422
546
125
20
157
(168)
117
180
178
386
538
647
640
545
329
190
(4)
(132)
(228)
(186)
(136)
333
335
349
385
433
473
510
552
582
592
626
692
720
755
768
775
792
1 354
1 284
1 210
550
927
941
910
293
307
308
305
515
525
534
541
544
551
920
920
867
1 205
897
974
Income to Minority Interest
(54)
(61)
(55)
(58)
(47)
(50)
(52)
(55)
(60)
(52)
(41)
(35)
(40)
(40)
(56)
(65)
(89)
(95)
(105)
(109)
(112)
(130)
(153)
(185)
(200)
(205)
(219)
(218)
(167)
(170)
(160)
(160)
(213)
(221)
(222)
(209)
(258)
(41)
25
(68)
8
(143)
(236)
(191)
(227)
(304)
(315)
(424)
(374)
(361)
(278)
(116)
(154)
(142)
(155)
(155)
(125)
(116)
(109)
(104)
(113)
(127)
(141)
(152)
(162)
(162)
(164)
(170)
(177)
(180)
(175)
(179)
(178)
(71)
(73)
(64)
(122)
(221)
(206)
(188)
(85)
(79)
(54)
(36)
(33)
(22)
(31)
(34)
(21)
(23)
(67)
(67)
(92)
(121)
(100)
(122)
Net Income (Common)
24
N/A
94
+293%
157
+67%
157
0%
43
-73%
(47)
N/A
(45)
+5%
(21)
+53%
16
N/A
39
+143%
42
+7%
42
+1%
41
-3%
63
+53%
68
+8%
60
-11%
63
+5%
48
-23%
55
+14%
62
+14%
89
+43%
90
+1%
71
-21%
111
+55%
141
+27%
163
+16%
189
+16%
157
-17%
175
+11%
163
-7%
181
+11%
191
+6%
195
+2%
187
-4%
194
+3%
213
+10%
288
+35%
85
-71%
44
-48%
88
+100%
(160)
N/A
(26)
+84%
(55)
-115%
(13)
+76%
158
N/A
234
+48%
332
+42%
216
-35%
171
-21%
172
+0%
146
-15%
176
+21%
252
+43%
259
+3%
259
0%
247
-5%
208
-16%
220
+5%
241
+10%
281
+17%
320
+14%
345
+8%
369
+7%
400
+8%
421
+5%
430
+2%
461
+7%
522
+13%
543
+4%
574
+6%
593
+3%
596
+1%
26
-96%
237
+798%
174
-27%
118
-32%
395
+235%
690
+75%
711
+3%
689
-3%
212
-69%
232
+9%
258
+11%
273
+6%
482
+76%
503
+4%
503
+0%
507
+1%
523
+3%
528
+1%
854
+62%
854
N/A
776
-9%
1 083
+40%
797
-26%
852
+7%
EPS (Diluted)
0.38
N/A
1.5
+295%
2.5
+67%
2.49
0%
0.69
-72%
-0.76
N/A
-0.72
+5%
-0.34
+53%
0.26
N/A
0.62
+138%
0.66
+6%
0.67
+2%
0.65
-3%
1
+54%
1.08
+8%
0.96
-11%
0.99
+3%
0.77
-22%
0.86
+12%
0.97
+13%
1.37
+41%
1.37
N/A
1.08
-21%
1.59
+47%
2.07
+30%
2.34
+13%
2.66
+14%
2.25
-15%
2.52
+12%
2.45
-3%
2.72
+11%
2.87
+6%
2.93
+2%
2.81
-4%
2.9
+3%
3.19
+10%
4.31
+35%
1.14
-74%
0.6
-47%
1.19
+98%
-2.18
N/A
-0.34
+84%
-0.74
-118%
-0.17
+77%
2.15
N/A
3.18
+48%
4.52
+42%
3
-34%
2.37
-21%
2.47
+4%
2.09
-15%
2.54
+22%
3.65
+44%
3.81
+4%
3.81
N/A
3.7
-3%
3.11
-16%
3.41
+10%
3.75
+10%
4.37
+17%
4.98
+14%
5.37
+8%
5.74
+7%
6.22
+8%
6.55
+5%
6.7
+2%
6.46
-4%
8.11
+26%
8.3
+2%
8.13
-2%
8.4
+3%
8.44
+0%
0.37
-96%
3.35
+805%
2.49
-26%
1.7
-32%
5.68
+234%
10.11
+78%
10.42
+3%
10.1
-3%
3.11
-69%
3.41
+10%
3.7
+9%
3.63
-2%
6.68
+84%
6.69
+0%
6.69
N/A
6.75
+1%
6.95
+3%
7.02
+1%
11.35
+62%
11.35
N/A
10.31
-9%
14.4
+40%
10.59
-26%
11.33
+7%