Income Statement

Revenue

-18%

+13%

10Y

Currency: EUR

	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	Dec-2025
Revenue
Interest Expense	0	0	0	286	0	0	0	235	0	0	0	202	0	0	0	161	0	0	0	190	0	0	0	221	0	0	0	213	0	0	0	207	0	0	0	207	0	0	0	190	0	0	0	170	0	0	0	146	0	0	0	148	0	0	0	122	0	0	0	111	0	0	0	76	0	0	0	44	0	0	0	45	0	0	0	47	0	0	0	47	0	0	0	63	0	0	0	59	0	0	0	71	0	0	0	0
Revenue	10 311 N/A	10 461 +1%	10 754 +3%	10 630 -1%	10 498 -1%	10 269 -2%	10 043 -2%	10 168 +1%	9 871 -3%	9 915 +0%	10 078 +2%	9 988 -1%	9 819 -2%	9 588 -2%	9 302 -3%	9 465 +2%	9 669 +2%	9 942 +3%	10 251 +3%	10 081 -2%	10 289 +2%	10 355 +1%	10 239 -1%	10 075 -2%	10 148 +1%	9 920 -2%	9 819 -1%	9 516 -3%	8 968 -6%	8 427 -6%	7 964 -5%	7 741 -3%	7 940 +3%	8 325 +5%	8 761 +5%	8 924 +2%	9 328 +5%	9 533 +2%	9 809 +3%	10 068 +3%	10 386 +3%	10 580 +2%	10 545 0%	10 438 -1%	10 358 -1%	10 246 -1%	10 123 -1%	10 054 -1%	10 061 +0%	9 982 -1%	9 925 -1%	9 868 -1%	9 873 +0%	9 980 +1%	10 095 +1%	10 138 +0%	10 098 0%	9 995 -1%	9 910 -1%	9 812 -1%	9 848 +0%	9 867 +0%	9 915 +0%	10 010 +1%	10 040 +0%	10 165 +1%	10 322 +2%	10 483 +2%	10 663 +2%	10 679 +0%	10 522 -1%	10 238 -3%	9 832 -4%	9 304 -5%	8 839 -5%	8 580 -3%	8 527 -1%	8 834 +4%	9 329 +6%	9 814 +5%	10 087 +3%	10 265 +2%	11 162 +9%	11 720 +5%	12 000 +2%	11 996 0%	11 160 -7%	10 460 -6%	10 313 -1%	10 301 0%	10 238 -1%	10 339 +1%	10 345 +0%	10 199 -1%	9 976 -2%	9 656 -3%
Gross Profit
Cost of Revenue	(8 073)	(8 251)	(8 477)	(5 289)	(8 616)	(8 526)	(8 481)	(5 417)	(8 480)	(8 531)	(8 554)	(5 448)	(8 036)	(7 917)	(7 745)	(5 257)	(8 312)	(8 422)	(8 614)	(5 668)	(8 503)	(8 493)	(8 521)	(5 977)	(8 639)	(8 568)	(8 450)	(5 956)	(8 033)	(7 586)	(7 191)	(4 682)	(6 810)	(7 060)	(7 395)	(5 475)	(7 864)	(8 051)	(8 640)	(6 477)	(9 281)	(9 554)	(9 377)	(6 904)	(9 379)	(9 287)	(9 127)	(6 731)	(8 979)	(8 895)	(8 787)	(6 454)	(8 704)	(8 813)	(8 917)	(6 784)	(8 738)	(8 526)	(8 372)	(6 235)	(8 387)	(8 460)	(8 503)	(6 358)	(8 473)	(8 504)	(8 608)	(6 614)	(8 859)	(8 893)	(8 795)	(6 399)	(8 273)	(7 893)	(7 590)	(5 331)	(7 269)	(7 435)	(7 683)	(6 340)	(8 464)	(8 633)	(9 179)	(7 261)	(9 638)	(9 850)	(9 705)	(6 886)	(9 090)	(9 012)	(8 685)	(6 544)	(8 964)	(8 858)	(8 900)	(8 630)
Gross Profit	2 238 N/A	2 210 -1%	2 277 +3%	5 341 +135%	1 882 -65%	1 743 -7%	1 562 -10%	4 751 +204%	1 391 -71%	1 384 -1%	1 524 +10%	4 540 +198%	1 783 -61%	1 671 -6%	1 557 -7%	4 208 +170%	1 357 -68%	1 520 +12%	1 637 +8%	4 413 +170%	1 786 -60%	1 862 +4%	1 718 -8%	4 098 +139%	1 509 -63%	1 352 -10%	1 369 +1%	3 560 +160%	935 -74%	841 -10%	773 -8%	3 059 +296%	1 130 -63%	1 265 +12%	1 366 +8%	3 449 +152%	1 464 -58%	1 482 +1%	1 169 -21%	3 591 +207%	1 105 -69%	1 026 -7%	1 168 +14%	3 534 +203%	979 -72%	959 -2%	996 +4%	3 323 +234%	1 082 -67%	1 087 +0%	1 138 +5%	3 414 +200%	1 169 -66%	1 167 0%	1 178 +1%	3 354 +185%	1 360 -59%	1 469 +8%	1 538 +5%	3 577 +133%	1 461 -59%	1 407 -4%	1 412 +0%	3 652 +159%	1 567 -57%	1 661 +6%	1 714 +3%	3 869 +126%	1 804 -53%	1 786 -1%	1 727 -3%	3 839 +122%	1 559 -59%	1 411 -9%	1 249 -11%	3 249 +160%	1 258 -61%	1 399 +11%	1 646 +18%	3 474 +111%	1 623 -53%	1 632 +1%	1 983 +22%	4 459 +125%	2 362 -47%	2 146 -9%	1 455 -32%	3 574 +146%	1 223 -66%	1 289 +5%	1 553 +20%	3 795 +144%	1 381 -64%	1 341 -3%	1 076 -20%	1 026 -5%
Operating Income
Operating Expenses	(804)	(851)	(897)	(4 339)	(1 036)	(1 058)	(1 084)	(3 989)	(1 046)	(1 052)	(1 058)	(3 958)	(1 093)	(1 066)	(1 039)	(3 998)	(1 128)	(1 253)	(1 360)	(3 721)	(1 130)	(1 341)	(1 207)	(3 500)	(1 208)	(840)	(1 096)	(3 256)	(1 219)	(1 221)	(944)	(2 842)	(779)	(770)	(775)	(2 875)	(755)	(743)	(817)	(3 211)	(828)	(837)	(759)	(3 146)	(2 429)	(2 384)	(2 305)	(2 835)	(498)	(479)	(487)	(2 661)	(568)	(549)	(556)	(2 428)	(487)	(522)	(458)	(2 584)	(362)	(320)	(331)	(2 541)	(333)	(329)	(353)	(2 458)	(374)	(368)	(366)	(2 516)	(357)	(366)	(355)	(2 415)	(373)	(373)	(232)	(2 093)	(170)	(144)	(271)	(2 429)	(244)	(243)	(345)	(2 713)	(355)	(418)	(362)	(2 713)	(459)	(448)	(443)	(381)
Selling, General & Administrative	0	0	0	(1 769)	0	0	0	(1 683)	0	0	0	(1 447)	0	0	0	(1 544)	0	0	0	(1 616)	0	0	0	(1 509)	0	0	0	(1 406)	0	0	0	(1 242)	0	0	0	(1 232)	0	0	0	(1 362)	0	0	0	(1 354)	0	0	0	(1 385)	0	0	0	(1 342)	0	0	0	(1 034)	0	0	0	(1 246)	0	0	0	(1 307)	0	0	0	(1 240)	0	0	0	(1 242)	0	0	0	(1 212)	0	0	0	(1 114)	0	0	0	(1 219)	0	0	0	(1 314)	0	0	0	(1 210)	0	0	0	0
Depreciation & Amortization	(804)	(851)	(897)	(1 018)	(1 036)	(1 058)	(1 084)	(926)	(1 046)	(1 052)	(1 058)	(1 122)	(1 093)	(1 066)	(1 039)	(1 130)	(1 128)	(1 253)	(1 360)	(890)	(1 130)	(1 341)	(1 207)	(831)	(1 208)	(840)	(1 096)	(806)	(1 219)	(1 221)	(944)	(760)	(779)	(770)	(775)	(769)	(755)	(743)	(817)	(749)	(846)	(896)	(832)	(767)	(2 558)	(2 462)	(2 397)	(535)	(530)	(528)	(522)	(517)	(659)	(656)	(659)	(520)	(531)	(536)	(522)	(504)	(491)	(469)	(455)	(453)	(434)	(428)	(429)	(422)	(436)	(449)	(463)	(477)	(478)	(478)	(475)	(471)	(467)	(465)	(464)	(463)	(473)	(469)	(466)	(458)	(454)	(466)	(606)	(540)	(666)	(684)	(577)	(582)	(576)	(575)	(569)	(554)
Other Operating Expenses	0	0	0	(1 552)	0	0	0	(1 380)	0	0	0	(1 389)	0	0	0	(1 324)	0	0	0	(1 215)	0	0	0	(1 160)	0	0	0	(1 044)	0	0	0	(840)	0	0	0	(874)	0	0	0	(1 100)	18	59	73	(1 025)	129	78	92	(915)	30	49	35	(802)	91	107	103	(874)	44	14	64	(834)	129	149	124	(781)	101	99	76	(796)	62	81	97	(797)	121	112	120	(732)	94	92	232	(516)	303	325	195	(752)	210	223	261	(859)	311	266	215	(921)	117	127	126	173
Operating Income	1 434 N/A	1 359 -5%	1 380 +2%	1 002 -27%	846 -16%	685 -19%	478 -30%	762 +59%	345 -55%	332 -4%	466 +40%	582 +25%	690 +19%	605 -12%	518 -14%	210 -59%	229 +9%	267 +17%	277 +4%	692 +150%	656 -5%	521 -21%	511 -2%	598 +17%	301 -50%	512 +70%	273 -47%	304 +11%	(284) N/A	(380) -34%	(171) +55%	217 N/A	351 +62%	495 +41%	591 +19%	574 -3%	709 +24%	739 +4%	352 -52%	380 +8%	277 -27%	189 -32%	409 +116%	388 -5%	(1 450) N/A	(1 425) +2%	(1 309) +8%	488 N/A	584 +20%	608 +4%	651 +7%	753 +16%	601 -20%	618 +3%	622 +1%	926 +49%	873 -6%	947 +8%	1 080 +14%	993 -8%	1 099 +11%	1 087 -1%	1 081 -1%	1 111 +3%	1 234 +11%	1 332 +8%	1 361 +2%	1 411 +4%	1 430 +1%	1 418 -1%	1 361 -4%	1 323 -3%	1 202 -9%	1 045 -13%	894 -14%	834 -7%	885 +6%	1 026 +16%	1 414 +38%	1 381 -2%	1 453 +5%	1 488 +2%	1 712 +15%	2 030 +19%	2 118 +4%	1 903 -10%	1 110 -42%	861 -22%	868 +1%	871 +0%	1 191 +37%	1 082 -9%	922 -15%	893 -3%	633 -29%	645 +2%
Pre-Tax Income
Interest Income Expense	(245)	(249)	(224)	(178)	(155)	(103)	(91)	(188)	(95)	(93)	(82)	(24)	(46)	(101)	(101)	(24)	(106)	(82)	(92)	(122)	(123)	(124)	(135)	(140)	(162)	(145)	(123)	(162)	(248)	(281)	(318)	(247)	56	97	108	(109)	(93)	(121)	(106)	(23)	(130)	(7)	1	(40)	13	(84)	(86)	(63)	(12)	(8)	(9)	(66)	(72)	(80)	(72)	(195)	(56)	(43)	(57)	(12)	(49)	(50)	(43)	(56)	(68)	(68)	(63)	(32)	(46)	(54)	(35)	(20)	(28)	(18)	(29)	(22)	(25)	(21)	(20)	(42)	(11)	21	14	(43)	(101)	(140)	(150)	(55)	(89)	(100)	(110)	(78)	(107)	(107)	(102)	(59)
Non-Reccuring Items	0	0	0	0	0	0	0	0	0	0	0	57	10	20	25	68	20	(92)	(112)	(217)	(125)	(9)	27	(158)	110	116	99	(342)	33	23	6	13	25	46	73	205	133	199	186	79	146	50	62	(1 722)	52	65	63	78	74	77	83	(1)	82	96	368	370	340	321	39	99	65	85	107	158	93	75	83	499	447	429	386	14	7	(7)	(55)	(70)	(90)	(75)	(16)	206	11	6	(2)	(16)	(13)	(23)	(38)	(294)	(224)	(284)	(271)	(447)	(474)	(389)	(378)	104
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	127	127	127	0	90	91	91	0	1	0	0	0	0	0	0	0	0	2	2	0	2	0	(1)	0	(1)	(2)	(1)	0	(1)	68	66	0	75	41	41	0	34	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
Total Other Income	0	0	0	(35)	0	0	0	(15)	0	0	0	(15)	0	0	0	3	0	0	0	14	0	0	0	(8)	0	0	0	(1)	0	0	0	204	0	0	0	(35)	0	0	0	(28)	0	0	0	(32)	0	0	2	(28)	0	0	0	(19)	0	0	0	(26)	0	0	1	0	2	3	1	(27)	(1)	(2)	0	(39)	0	2	0	(10)	0	0	0	(5)	(1)	0	0	3	0	3	0	(27)	0	0	0	(48)	0	0	0	(57)	0	2	1	0
Pre-Tax Income	1 189 N/A	1 110 -7%	1 156 +4%	789 -32%	691 -12%	582 -16%	387 -34%	559 +44%	377 -33%	366 -3%	511 +40%	600 +17%	744 +24%	615 -17%	533 -13%	257 -52%	144 -44%	93 -35%	73 -22%	367 +403%	408 +11%	388 -5%	403 +4%	292 -28%	249 -15%	485 +95%	251 -48%	(201) N/A	(497) -147%	(638) -28%	(484) +24%	187 N/A	431 +130%	636 +48%	771 +21%	635 -18%	748 +18%	885 +18%	498 -44%	408 -18%	368 -10%	273 -26%	513 +88%	(1 406) N/A	(1 351) +4%	(1 444) -7%	(1 330) +8%	475 N/A	646 +36%	677 +5%	725 +7%	667 -8%	611 -8%	634 +4%	918 +45%	1 075 +17%	1 157 +8%	1 225 +6%	1 063 -13%	1 080 +2%	1 117 +3%	1 125 +1%	1 146 +2%	1 186 +3%	1 258 +6%	1 337 +6%	1 381 +3%	1 839 +33%	1 833 0%	1 796 -2%	1 714 -5%	1 307 -24%	1 183 -9%	1 021 -14%	811 -21%	737 -9%	769 +4%	929 +21%	1 378 +48%	1 548 +12%	1 455 -6%	1 518 +4%	1 726 +14%	1 944 +13%	2 004 +3%	1 739 -13%	921 -47%	464 -50%	556 +20%	488 -12%	811 +66%	500 -38%	341 -32%	398 +17%	153 -62%	690 +351%
Net Income
Tax Provision	(361)	(349)	(366)	(241)	(211)	(171)	(106)	(193)	(97)	144	108	359	334	192	220	4	11	(63)	(7)	(29)	(38)	(113)	(156)	(211)	(196)	(144)	(116)	21	56	99	72	(18)	(34)	(64)	(61)	(74)	(88)	(97)	3	40	40	48	(47)	152	156	155	143	(140)	(165)	(181)	(185)	(155)	(137)	(129)	(187)	(159)	(169)	(199)	(177)	(200)	(224)	(225)	(229)	(212)	(215)	(230)	(231)	(342)	(340)	(327)	(313)	(234)	(222)	(201)	(168)	(169)	(165)	(186)	(221)	(240)	(236)	(250)	(332)	(388)	(403)	(353)	(186)	(71)	(68)	(44)	(92)	(37)	(13)	(31)	(15)	(200)
Income from Continuing Operations	828	761	790	548	480	411	281	366	280	510	619	959	1 078	807	753	261	155	30	66	338	370	275	247	81	53	341	135	(180)	(441)	(539)	(412)	169	397	572	710	561	660	788	501	448	408	321	466	(1 254)	(1 195)	(1 289)	(1 187)	335	481	496	540	512	474	505	731	916	988	1 026	886	880	893	900	917	974	1 043	1 107	1 150	1 497	1 493	1 469	1 401	1 073	961	820	643	568	604	743	1 157	1 308	1 219	1 268	1 394	1 556	1 601	1 386	735	393	488	444	719	463	328	367	138	490
Income to Minority Interest	1	1	1	2	1	1	2	2	2	2	1	(1)	1	2	2	2	2	1	0	2	0	0	2	4	3	5	5	1	2	0	(1)	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	(1)	(1)	(1)	(2)	(1)	(1)	(1)	(2)	(2)	(4)	(1)	0	0	(12)	(12)	(14)	(16)	(3)	(8)	(9)	(11)	(19)	(22)	(24)	(29)	(31)	(31)	(33)	(23)	(10)	(6)	(6)	(13)	(25)	(27)	(26)	(21)	(13)	(11)
Net Income (Common)	829 N/A	762 -8%	791 +4%	550 -30%	481 -13%	412 -14%	283 -31%	368 +30%	282 -23%	512 +82%	620 +21%	958 +55%	1 079 +13%	809 -25%	755 -7%	263 -65%	157 -40%	31 -80%	66 +113%	340 +415%	370 +9%	275 -26%	249 -9%	85 -66%	56 -34%	346 +518%	140 -60%	(179) N/A	(439) -145%	(539) -23%	(413) +23%	169 N/A	397 +135%	572 +44%	710 +24%	561 -21%	660 +18%	788 +19%	501 -36%	448 -11%	408 -9%	321 -21%	466 +45%	(1 254) N/A	(1 195) +5%	(1 289) -8%	(1 187) +8%	335 N/A	481 +44%	496 +3%	540 +9%	512 -5%	474 -7%	505 +7%	731 +45%	916 +25%	988 +8%	1 025 +4%	885 -14%	879 -1%	892 +1%	900 +1%	918 +2%	973 +6%	1 042 +7%	1 106 +6%	1 146 +4%	1 495 +30%	1 492 0%	1 468 -2%	1 389 -5%	1 061 -24%	947 -11%	803 -15%	638 -21%	560 -12%	594 +6%	732 +23%	1 138 +55%	1 286 +13%	1 195 -7%	1 239 +4%	1 362 +10%	1 526 +12%	1 568 +3%	1 363 -13%	726 -47%	388 -47%	484 +25%	432 -11%	695 +61%	436 -37%	301 -31%	345 +15%	124 -64%	480 +287%
EPS (Diluted)	1.6 N/A	1.47 -8%	1.52 +3%	1.05 -31%	0.91 -13%	0.78 -14%	0.53 -32%	0.7 +32%	0.54 -23%	0.98 +81%	1.18 +20%	1.82 +54%	2.06 +13%	1.54 -25%	1.44 -6%	0.5 -65%	0.29 -42%	0.05 -83%	0.12 +140%	0.65 +442%	0.7 +8%	0.53 -24%	0.48 -9%	0.16 -67%	0.12 -25%	0.67 +458%	0.27 -60%	-0.35 N/A	-0.84 -140%	-1.04 -24%	-0.79 +24%	0.33 N/A	0.76 +130%	1.1 +45%	1.36 +24%	1.08 -21%	1.26 +17%	1.5 +19%	0.95 -37%	0.86 -9%	0.77 -10%	0.61 -21%	0.89 +46%	-2.39 N/A	-2.27 +5%	-2.45 -8%	-2.23 +9%	0.63 N/A	0.91 +44%	0.93 +2%	1.01 +9%	0.96 -5%	0.89 -7%	0.95 +7%	1.37 +44%	1.72 +26%	1.85 +8%	1.92 +4%	1.66 -14%	1.65 -1%	1.67 +1%	1.68 +1%	1.72 +2%	1.82 +6%	1.96 +8%	2.08 +6%	2.15 +3%	2.8 +30%	2.79 0%	2.75 -1%	2.6 -5%	1.99 -23%	1.78 -11%	1.51 -15%	1.2 -21%	1.05 -12%	1.11 +6%	1.37 +23%	2.13 +55%	2.41 +13%	2.24 -7%	2.32 +4%	2.55 +10%	2.86 +12%	2.94 +3%	2.56 -13%	1.36 -47%	0.73 -46%	0.91 +25%	0.81 -11%	1.3 +60%	0.82 -37%	0.56 -32%	0.65 +16%	0.23 -65%	0.91 +296%

Income Statement Balance Sheet Cash Flow Statement

UPM-Kymmene Oyj
F:RPL

Income Statement

Earnings Waterfall
UPM-Kymmene Oyj

Income Statement
UPM-Kymmene Oyj

See Also

Company

Help

Tools

Stocks

UPM-Kymmene Oyj F:RPL

Income Statement

Earnings Waterfall UPM-Kymmene Oyj

Income Statement UPM-Kymmene Oyj

See Also

Company

Help

Tools

Stocks

UPM-Kymmene Oyj
F:RPL

Earnings Waterfall
UPM-Kymmene Oyj

Income Statement
UPM-Kymmene Oyj