O

O2 Czech Republic as
F:TEE

Watchlist Manager
O2 Czech Republic as
F:TEE
Watchlist
Price: 0.2 EUR
Market Cap: 60.2m EUR

Income Statement

Earnings Waterfall
O2 Czech Republic as

Revenue
60.8B CZK
Cost of Revenue
-35.9B CZK
Gross Profit
24.9B CZK
Operating Expenses
-11.8B CZK
Operating Income
13.1B CZK
Other Expenses
-3.7B CZK
Net Income
9.4B CZK

Income Statement
O2 Czech Republic as

Rotate your device to view
Income Statement
Currency: CZK
Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 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
Revenue
Revenue
53 610
N/A
52 859
-1%
52 409
-1%
51 988
-1%
51 691
-1%
51 195
-1%
50 588
-1%
50 045
-1%
49 274
-2%
48 368
-2%
47 845
-1%
23 569
-51%
19 100
-19%
28 272
+48%
37 706
+33%
35 766
-5%
37 779
+6%
37 655
0%
37 542
0%
37 662
+0%
38 158
+1%
38 357
+1%
38 328
0%
38 246
0%
38 201
0%
38 170
0%
38 310
+0%
38 510
+1%
47 829
+24%
47 874
+0%
57 515
+20%
76 555
+33%
76 847
+0%
77 191
+0%
77 540
+0%
58 823
-24%
59 486
+1%
60 019
+1%
60 778
+1%
60 843
+0%
Gross Profit
Cost of Revenue
(32 057)
(31 852)
(35 239)
(35 421)
(34 770)
(34 537)
(22 396)
(21 884)
(19 633)
(19 101)
(28 085)
(13 915)
(14 606)
(19 292)
(28 387)
(28 087)
(27 637)
(27 568)
(13 707)
(13 794)
(9 838)
(9 863)
(23 433)
(23 412)
(27 688)
(27 645)
(27 410)
(27 342)
(31 478)
(31 332)
(35 657)
(44 663)
(36 679)
(36 747)
(36 704)
(27 690)
(35 381)
(35 700)
(36 080)
(35 915)
Gross Profit
21 553
N/A
21 007
-3%
17 170
-18%
16 567
-4%
16 921
+2%
16 658
-2%
28 192
+69%
28 161
0%
29 641
+5%
29 267
-1%
19 760
-32%
9 654
-51%
4 494
-53%
8 980
+100%
9 319
+4%
7 679
-18%
10 142
+32%
10 087
-1%
23 835
+136%
23 868
+0%
28 320
+19%
28 494
+1%
14 895
-48%
14 834
0%
10 513
-29%
10 525
+0%
10 900
+4%
11 168
+2%
16 351
+46%
16 542
+1%
21 858
+32%
31 892
+46%
40 168
+26%
40 444
+1%
40 836
+1%
31 133
-24%
24 105
-23%
24 319
+1%
24 698
+2%
24 928
+1%
Operating Income
Operating Expenses
(11 479)
(11 521)
(7 882)
(7 769)
(8 320)
(8 468)
(10 516)
(11 245)
(12 886)
(12 930)
(12 273)
(5 391)
(1 702)
(4 804)
(3 477)
(1 683)
(3 520)
(3 231)
(16 867)
(16 773)
(21 256)
(21 385)
(7 806)
(7 759)
(3 348)
(3 294)
(3 567)
(3 848)
(7 323)
(7 587)
(11 149)
(17 657)
(25 702)
(25 851)
(26 185)
(19 735)
(12 221)
(12 128)
(11 920)
(11 825)
Selling, General & Administrative
0
0
(8 342)
(8 207)
0
0
0
(2 623)
(3 088)
0
0
(2 069)
0
0
0
0
0
0
0
0
0
(2 077)
0
(4 057)
0
(3 985)
(2 082)
(2 125)
(2 125)
(2 020)
0
(7 600)
(15 230)
(15 343)
(15 589)
(11 633)
(4 173)
(4 058)
(3 937)
(3 985)
Depreciation & Amortization
(11 915)
(11 948)
(11 651)
(11 649)
(11 547)
(11 437)
0
(8 353)
(8 317)
(8 332)
(11 033)
(5 322)
(1 702)
(2 695)
(3 477)
(1 755)
(3 520)
(3 412)
(3 402)
(3 385)
(3 442)
(3 427)
(3 457)
(3 379)
(3 348)
(3 250)
(3 251)
(3 403)
(4 529)
(4 880)
(6 376)
(8 913)
(9 413)
(9 456)
(9 518)
(7 252)
(7 195)
(7 180)
(7 088)
(6 995)
Other Operating Expenses
436
427
12 111
12 087
3 227
2 969
(10 516)
(269)
(1 481)
(4 598)
(1 240)
2 000
0
(2 109)
0
72
0
181
(13 465)
(13 388)
(17 814)
(15 881)
(4 349)
(323)
0
3 941
1 766
1 680
(669)
(687)
(4 773)
(1 144)
(1 059)
(1 052)
(1 078)
(850)
(853)
(890)
(895)
(845)
Operating Income
10 074
N/A
9 486
-6%
9 288
-2%
8 798
-5%
8 601
-2%
8 190
-5%
17 676
+116%
16 916
-4%
16 755
-1%
16 337
-2%
7 487
-54%
4 263
-43%
2 792
-35%
4 176
+50%
5 842
+40%
5 996
+3%
6 622
+10%
6 856
+4%
6 968
+2%
7 095
+2%
7 064
0%
7 109
+1%
7 089
0%
7 075
0%
7 165
+1%
7 231
+1%
7 333
+1%
7 320
0%
9 028
+23%
8 955
-1%
10 709
+20%
14 235
+33%
14 466
+2%
14 593
+1%
14 651
+0%
11 398
-22%
11 884
+4%
12 191
+3%
12 778
+5%
13 103
+3%
Pre-Tax Income
Interest Income Expense
(119)
(113)
(131)
(148)
(203)
(192)
(188)
(173)
(173)
(191)
(182)
(82)
(52)
(101)
(157)
(154)
(157)
(128)
(97)
(99)
(113)
(109)
(123)
(131)
(60)
(87)
(85)
(98)
(238)
(275)
(405)
(643)
(720)
(784)
(899)
(711)
(730)
(668)
(561)
(564)
Non-Reccuring Items
4 456
286
483
682
682
536
0
217
25
12
(42)
(90)
(173)
(173)
(175)
(140)
(27)
(45)
(141)
(177)
(207)
(190)
(91)
(55)
(7)
(11)
(15)
(15)
(28)
(30)
(162)
(173)
(169)
(162)
(28)
(16)
(15)
(313)
(617)
(622)
Total Other Income
0
0
0
(1)
0
0
0
1
0
0
0
1
0
2
0
2
0
(1)
0
0
0
0
0
(1)
0
1
0
0
0
0
0
0
0
0
0
0
0
(1)
0
0
Pre-Tax Income
14 411
N/A
9 659
-33%
9 640
0%
9 331
-3%
9 080
-3%
8 534
-6%
17 488
+105%
16 961
-3%
16 607
-2%
16 158
-3%
7 263
-55%
4 092
-44%
2 567
-37%
3 903
+52%
5 510
+41%
5 702
+3%
6 438
+13%
6 682
+4%
6 730
+1%
6 819
+1%
6 744
-1%
6 810
+1%
6 875
+1%
6 888
+0%
7 098
+3%
7 133
+0%
7 233
+1%
7 207
0%
8 762
+22%
8 650
-1%
10 142
+17%
13 419
+32%
13 577
+1%
13 647
+1%
13 724
+1%
10 671
-22%
11 139
+4%
11 209
+1%
11 599
+3%
11 916
+3%
Net Income
Tax Provision
(2 873)
(1 929)
(1 324)
(1 132)
(1 120)
(1 015)
0
(1 108)
(1 042)
(1 007)
(1 569)
(886)
(557)
(822)
(1 175)
(1 219)
(1 361)
(1 432)
(1 426)
(1 457)
(1 485)
(1 509)
(1 536)
(1 528)
(1 511)
(1 503)
(1 502)
(1 516)
(1 873)
(1 854)
(2 189)
(2 884)
(2 858)
(2 896)
(2 902)
(2 213)
(2 366)
(2 411)
(2 492)
(2 560)
Income from Continuing Operations
11 538
7 730
8 316
8 199
7 960
7 519
16 856
16 281
15 993
15 579
5 694
3 206
2 010
3 081
4 335
4 483
5 077
5 250
5 304
5 362
5 259
5 301
5 339
5 360
5 587
5 630
5 731
5 691
6 889
6 796
7 953
10 535
10 719
10 751
10 822
8 458
8 773
8 798
9 107
9 356
Income to Minority Interest
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
3
0
11
11
14
0
19
0
Net Income (Common)
11 538
N/A
7 730
-33%
8 316
+8%
8 199
-1%
7 960
-3%
7 519
-6%
16 856
+124%
16 281
-3%
15 993
-2%
15 579
-3%
5 694
-63%
3 206
-44%
2 222
-31%
3 293
+48%
6 269
+90%
6 417
+2%
6 799
+6%
6 972
+3%
5 304
-24%
5 362
+1%
5 259
-2%
5 301
+1%
5 339
+1%
5 360
+0%
5 592
+4%
5 635
+1%
5 736
+2%
5 696
-1%
6 891
+21%
6 798
-1%
7 955
+17%
10 537
+32%
10 722
+2%
10 754
+0%
10 833
+1%
8 469
-22%
8 787
+4%
8 812
+0%
9 126
+4%
9 375
+3%
EPS (Diluted)
35.39
N/A
24.01
-32%
25.83
+8%
25.46
-1%
24.42
-4%
23.35
-4%
0
N/A
50.56
N/A
49.06
-3%
48.38
-1%
19.77
-59%
10.34
-48%
7.08
-32%
10.62
+50%
19.96
+88%
20.7
+4%
21.65
+5%
22.49
+4%
17
-24%
17.47
+3%
16.8
-4%
17.1
+2%
17.68
+3%
17.57
-1%
18.46
+5%
18.66
+1%
18.81
+1%
18.86
+0%
22.85
+21%
22.55
-1%
26.38
+17%
34.95
+32%
35.59
+2%
35.67
+0%
35.94
+1%
28.1
-22%
29.26
+4%
29.29
+0%
30.33
+4%
31.16
+3%