UPM-Kymmene Oyj
OMXH:UPM
Income Statement
Earnings Waterfall
UPM-Kymmene Oyj
Revenue
|
10.3B
EUR
|
Cost of Revenue
|
-9.1B
EUR
|
Gross Profit
|
1.2B
EUR
|
Operating Expenses
|
-355m
EUR
|
Operating Income
|
868m
EUR
|
Other Expenses
|
-384m
EUR
|
Net Income
|
484m
EUR
|
Income Statement
UPM-Kymmene Oyj
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
10 061
N/A
|
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%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(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)
|
|
Gross Profit |
1 082
N/A
|
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%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(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)
|
|
Selling, General & Administrative |
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
|
|
Depreciation & Amortization |
(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)
|
|
Other Operating Expenses |
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
|
|
Operating Income |
584
N/A
|
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%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(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)
|
|
Non-Reccuring Items |
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)
|
|
Gain/Loss on Disposition of Assets |
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
|
(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
|
|
Pre-Tax Income |
646
N/A
|
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%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(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)
|
|
Income from Continuing Operations |
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
|
|
Income to Minority Interest |
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)
|
|
Net Income (Common) |
481
N/A
|
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%
|
|
EPS (Diluted) |
0.91
N/A
|
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
-13%
|
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%
|