Income Statement

Revenue

-20%

+14%

10Y

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	0	0	0	407	0	0	0	310	0	0	0	298	183	360	530	278	745	742	739	264	689	681	670	234	677	681	706	266	793	865	920	454	910	832	764	186	0	0	0	455	0	0	0	522	0	0	0	530	0	0	0	508	0	0	0	452	0	0	0	349	0	0	0	273	0	0	0	212	0	0	0	171	4	9	13	203	0	0	0	137	0	0	0	113	0	0	0	93	0	0	0	65	0	0	0	33
Revenue	36 985 N/A	36 598 -1%	36 599 +0%	35 928 -2%	36 230 +1%	36 380 +0%	35 579 -2%	33 487 -6%	35 013 +5%	35 046 +0%	36 315 +4%	37 303 +3%	39 064 +5%	40 476 +4%	41 662 +3%	42 927 +3%	43 781 +2%	44 957 +3%	45 842 +2%	47 125 +3%	48 515 +3%	49 843 +3%	51 149 +3%	51 723 +1%	51 661 0%	51 746 +0%	52 483 +1%	53 426 +2%	52 678 -1%	49 338 -6%	44 456 -10%	40 563 -9%	38 392 -5%	38 640 +1%	41 020 +6%	37 711 -8%	43 290 +15%	43 863 +1%	43 690 0%	42 725 -2%	42 301 -1%	41 816 -1%	40 672 -3%	41 536 +2%	41 129 -1%	40 474 -2%	40 032 -1%	38 559 -4%	38 458 0%	39 187 +2%	39 987 +2%	41 212 +3%	42 168 +2%	42 894 +2%	43 352 +1%	42 778 -1%	41 973 -2%	40 566 -3%	38 991 -4%	38 000 -3%	38 479 +1%	35 887 -7%	34 788 -3%	33 993 -2%	32 001 -6%	37 263 +16%	39 530 +6%	41 534 +5%	41 621 +0%	38 131 -8%	36 098 -5%	34 036 -6%	33 852 -1%	33 331 -2%	30 358 -9%	28 899 -5%	28 592 -1%	28 922 +1%	31 833 +10%	34 015 +7%	35 716 +5%	37 738 +6%	40 012 +6%	41 140 +3%	41 136 0%	40 644 -1%	39 292 -3%	37 536 -4%	36 699 -2%	35 656 -3%	35 044 -2%	35 041 0%	34 691 -1%	34 206 -1%	33 371 -2%	32 837 -2%
Gross Profit
Cost of Revenue	(30 383)	(30 095)	(29 978)	(29 599)	(29 763)	(29 875)	(29 263)	(27 525)	(28 754)	(28 728)	(29 789)	(30 655)	(32 006)	(33 239)	(34 273)	(35 695)	(36 700)	(37 696)	(38 417)	(39 142)	(39 897)	(40 812)	(41 693)	(42 291)	(42 479)	(42 724)	(43 491)	(44 270)	(43 853)	(41 895)	(38 829)	(36 905)	(35 151)	(34 767)	(36 034)	(31 648)	(36 930)	(37 389)	(37 242)	(35 377)	(34 924)	(34 530)	(33 694)	(40 072)	(39 833)	(39 252)	(39 004)	(33 822)	(33 599)	(34 208)	(34 644)	(35 007)	(35 761)	(36 416)	(36 707)	(35 904)	(35 171)	(33 737)	(32 310)	(31 421)	(31 865)	(29 773)	(28 960)	(28 543)	(26 819)	(31 103)	(33 157)	(34 944)	(35 390)	(33 020)	(31 602)	(30 336)	(30 402)	(30 267)	(28 191)	(29 184)	(28 734)	(28 651)	(30 415)	(29 659)	(31 023)	(32 280)	(34 412)	(35 479)	(35 501)	(35 905)	(34 746)	(34 878)	(34 411)	(33 149)	(32 580)	(31 798)	(31 281)	(31 012)	(30 398)	(29 119)
Gross Profit	6 602 N/A	6 503 -1%	6 621 +2%	6 329 -4%	6 467 +2%	6 505 +1%	6 316 -3%	5 962 -6%	6 259 +5%	6 318 +1%	6 526 +3%	6 648 +2%	7 058 +6%	7 237 +3%	7 389 +2%	7 232 -2%	7 081 -2%	7 261 +3%	7 425 +2%	7 983 +8%	8 618 +8%	9 031 +5%	9 456 +5%	9 432 0%	9 182 -3%	9 022 -2%	8 992 0%	9 156 +2%	8 825 -4%	7 443 -16%	5 627 -24%	3 658 -35%	3 241 -11%	3 873 +20%	4 986 +29%	6 063 +22%	6 360 +5%	6 474 +2%	6 448 0%	7 348 +14%	7 377 +0%	7 286 -1%	6 978 -4%	1 464 -79%	1 296 -11%	1 222 -6%	1 028 -16%	4 737 +361%	4 859 +3%	4 979 +2%	5 343 +7%	6 205 +16%	6 407 +3%	6 478 +1%	6 645 +3%	6 874 +3%	6 802 -1%	6 829 +0%	6 681 -2%	6 579 -2%	6 614 +1%	6 114 -8%	5 828 -5%	5 450 -6%	5 182 -5%	6 160 +19%	6 373 +3%	6 590 +3%	6 231 -5%	5 111 -18%	4 496 -12%	3 700 -18%	3 450 -7%	3 064 -11%	2 167 -29%	(285) N/A	(142) +50%	271 N/A	1 418 +423%	4 356 +207%	4 693 +8%	5 458 +16%	5 600 +3%	5 661 +1%	5 635 0%	4 739 -16%	4 546 -4%	2 658 -42%	2 288 -14%	2 507 +10%	2 464 -2%	3 243 +32%	3 410 +5%	3 194 -6%	2 973 -7%	3 718 +25%
Operating Income
Operating Expenses	(5 701)	(5 736)	(5 937)	(5 445)	(5 603)	(5 429)	(5 390)	(4 869)	(5 286)	(5 229)	(5 112)	(4 927)	(4 940)	(4 956)	(4 986)	(5 076)	(5 041)	(4 915)	(4 873)	(4 989)	(4 966)	(5 615)	(5 639)	(5 760)	(5 918)	(5 557)	(5 871)	(5 854)	(5 811)	(5 649)	(5 434)	(5 508)	(5 139)	(5 152)	(5 120)	(4 945)	(5 156)	(5 107)	(5 056)	(4 448)	(4 524)	(4 532)	(4 208)	(5 520)	(5 349)	(5 634)	(5 974)	(5 586)	(5 479)	(5 002)	(5 006)	(5 367)	(5 151)	(5 587)	(5 627)	(5 929)	(5 864)	(5 735)	(5 763)	(5 422)	(5 489)	(5 116)	(4 879)	(4 809)	(4 474)	(5 068)	(5 315)	(5 709)	(5 585)	(5 193)	(4 846)	(4 262)	(4 249)	(4 287)	(4 080)	(4 214)	(4 791)	(4 706)	(4 796)	(3 954)	(3 974)	(3 897)	(4 067)	(4 132)	(3 923)	(3 922)	(3 822)	(4 128)	(4 171)	(4 256)	(4 351)	(4 272)	(4 201)	(3 826)	(3 733)	(3 996)
Selling, General & Administrative	(5 778)	(5 815)	(5 726)	(5 321)	(5 281)	(5 117)	(5 029)	(4 797)	(5 015)	(4 978)	(4 878)	(4 854)	(4 863)	(4 898)	(4 890)	(4 900)	(4 897)	(4 955)	(5 036)	(5 112)	(5 178)	(5 196)	(5 232)	(5 321)	(5 386)	(5 448)	(5 546)	(5 590)	(5 615)	(5 533)	(5 394)	(5 363)	(5 240)	(5 192)	(5 190)	(4 660)	(4 994)	(4 985)	(4 922)	(4 572)	(4 517)	(4 451)	(4 368)	(5 171)	(5 184)	(5 227)	(5 308)	(4 950)	(4 950)	(4 971)	(5 020)	(5 098)	(5 059)	(5 131)	(5 211)	(5 321)	(5 270)	(5 238)	(5 200)	(5 172)	(5 218)	(4 876)	(4 697)	(4 667)	(4 412)	(4 997)	(5 180)	(5 247)	(5 135)	(4 620)	(4 356)	(4 027)	(4 058)	(4 182)	(3 965)	(4 094)	(3 940)	(3 894)	(4 000)	(3 936)	(3 972)	(3 883)	(3 974)	(4 076)	(4 065)	(4 120)	(4 095)	(4 110)	(4 187)	(4 218)	(4 260)	(4 281)	(4 208)	(4 195)	(4 112)	(4 061)
Research & Development	0	0	0	(191)	0	0	0	(183)	0	0	0	(191)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(41)	(81)	(120)	(208)	(213)	(224)	(239)	(222)	(232)	(248)	(263)	(264)	(272)	(279)	(280)	(301)	(309)	(313)	(327)	(330)	(339)	(349)	(357)	(373)	(378)	(332)	(310)	(285)	(259)	(322)	(335)	(348)	(354)	(317)	(299)	(271)	(266)	(263)	(255)	(247)	(238)	(233)	(233)	(234)	(234)	(232)	(237)	(246)	(249)	(252)	(244)	(239)	(240)	(243)	(251)	(257)	(257)	(255)	(258)	(259)
Other Operating Expenses	77	79	(211)	67	(322)	(312)	(361)	111	(271)	(251)	(234)	118	(77)	(58)	(96)	(176)	(144)	40	163	123	212	(419)	(407)	(439)	(532)	(109)	(325)	(264)	(196)	(116)	(40)	(145)	101	40	70	(285)	(121)	(41)	(14)	332	206	143	399	(127)	67	(159)	(403)	(372)	(257)	248	294	32	217	(143)	(89)	(278)	(254)	(147)	(206)	123	107	92	128	143	197	251	200	(114)	(96)	(256)	(191)	36	75	158	140	127	(613)	(579)	(563)	216	232	218	144	190	391	450	517	221	256	205	160	266	264	624	637	324
Operating Income	901 N/A	767 -15%	684 -11%	884 +29%	864 -2%	1 076 +25%	926 -14%	1 093 +18%	973 -11%	1 089 +12%	1 414 +30%	1 721 +22%	2 118 +23%	2 281 +8%	2 403 +5%	2 156 -10%	2 040 -5%	2 346 +15%	2 552 +9%	2 994 +17%	3 652 +22%	3 416 -6%	3 817 +12%	3 672 -4%	3 264 -11%	3 465 +6%	3 121 -10%	3 302 +6%	3 014 -9%	1 794 -40%	193 -89%	(1 850) N/A	(1 898) -3%	(1 279) +33%	(134) +90%	1 118 N/A	1 204 +8%	1 367 +14%	1 392 +2%	2 900 +108%	2 853 -2%	2 754 -3%	2 770 +1%	(4 056) N/A	(4 053) +0%	(4 412) -9%	(4 946) -12%	(849) +83%	(620) +27%	(23) +96%	337 N/A	838 +149%	1 256 +50%	891 -29%	1 018 +14%	945 -7%	938 -1%	1 094 +17%	918 -16%	1 157 +26%	1 125 -3%	998 -11%	949 -5%	641 -32%	708 +10%	1 092 +54%	1 058 -3%	881 -17%	646 -27%	(82) N/A	(350) -327%	(562) -61%	(799) -42%	(1 223) -53%	(1 913) -56%	(4 499) -135%	(4 933) -10%	(4 435) +10%	(3 378) +24%	402 N/A	719 +79%	1 561 +117%	1 533 -2%	1 529 0%	1 712 +12%	817 -52%	724 -11%	(1 470) N/A	(1 883) -28%	(1 749) +7%	(1 887) -8%	(1 029) +45%	(791) +23%	(632) +20%	(760) -20%	(278) +63%
Pre-Tax Income
Interest Income Expense	(353)	(225)	(200)	(21)	12	(48)	4	(133)	(168)	(171)	(177)	(185)	(268)	(345)	(451)	(73)	(527)	(503)	(455)	48	(356)	(342)	(314)	96	(344)	(351)	(365)	115	(439)	(529)	(638)	(220)	(635)	(512)	(385)	217	(388)	(435)	(481)	(218)	(593)	(642)	(701)	(323)	(539)	(572)	(619)	(457)	(1 240)	(1 225)	(1 205)	(580)	(632)	(572)	(504)	(211)	(462)	(476)	(444)	(195)	(491)	(440)	(416)	(228)	(304)	(313)	(309)	(130)	(332)	(332)	(346)	(132)	(64)	524	811	(179)	859	308	4	(219)	(326)	(347)	(364)	(320)	(364)	(313)	(227)	44	(99)	(105)	(115)	69	(154)	(38)	11	249
Non-Reccuring Items	0	0	0	(131)	0	0	0	(166)	0	0	0	(48)	0	0	0	16	0	0	0	40	0	0	0	9	0	0	0	76	0	0	0	4	0	0	0	223	0	0	0	(86)	0	0	0	194	0	0	0	134	0	0	(13)	284	0	0	(1)	(6)	0	0	0	11	0	0	0	42	0	0	0	18	0	0	0	42	0	0	0	(762)	0	0	0	29	0	0	0	239	0	0	0	13	0	0	0	(41)	0	0	0	306
Total Other Income	0	0	0	32	0	0	0	6	0	0	0	(11)	(14)	(13)	11	(896)	(415)	(420)	(445)	(459)	(36)	(15)	(31)	(447)	(6)	(30)	18	(365)	147	260	289	(298)	242	146	60	(353)	142	132	158	(302)	0	0	0	(229)	0	0	0	(534)	0	0	0	(299)	0	0	0	(232)	1	0	0	(282)	(1)	1	0	(126)	3	0	0	(208)	(1)	(1)	0	(203)	(278)	(848)	(1 130)	(153)	(1 226)	(655)	(374)	(111)	0	1	0	(61)	2	0	2	(170)	1	1	1	(195)	1	0	0	760
Pre-Tax Income	548 N/A	542 -1%	484 -11%	764 +58%	876 +15%	1 028 +17%	930 -10%	800 -14%	805 +1%	918 +14%	1 237 +35%	1 477 +19%	1 836 +24%	1 923 +5%	1 963 +2%	1 203 -39%	1 098 -9%	1 423 +30%	1 652 +16%	2 623 +59%	3 260 +24%	3 059 -6%	3 472 +14%	3 330 -4%	2 914 -12%	3 084 +6%	2 774 -10%	3 128 +13%	2 722 -13%	1 525 -44%	(156) N/A	(2 364) -1 415%	(2 291) +3%	(1 645) +28%	(459) +72%	1 205 N/A	958 -20%	1 064 +11%	1 069 +0%	2 294 +115%	2 260 -1%	2 112 -7%	2 069 -2%	(4 414) N/A	(4 592) -4%	(4 984) -9%	(5 565) -12%	(1 706) +69%	(1 860) -9%	(1 248) +33%	(881) +29%	243 N/A	624 +157%	319 -49%	513 +61%	496 -3%	477 -4%	619 +30%	475 -23%	691 +45%	633 -8%	559 -12%	533 -5%	329 -38%	407 +24%	779 +91%	750 -4%	561 -25%	313 -44%	(415) N/A	(697) -68%	(855) -23%	(1 141) -33%	(1 547) -36%	(2 232) -44%	(5 593) -151%	(5 300) +5%	(4 782) +10%	(3 748) +22%	101 N/A	393 +289%	1 215 +209%	1 171 -4%	1 387 +18%	1 350 -3%	505 -63%	499 -1%	(1 583) N/A	(1 981) -25%	(1 853) +6%	(2 001) -8%	(1 196) +40%	(944) +21%	(670) +29%	(749) -12%	1 037 N/A
Net Income
Tax Provision	(115)	(89)	(82)	(155)	(192)	(266)	(168)	(154)	(177)	(199)	(417)	(587)	(732)	(801)	(819)	(737)	(699)	(840)	(945)	(919)	(1 150)	(1 146)	(1 268)	(1 140)	(950)	(862)	(698)	(852)	(718)	(385)	53	491	450	400	142	(185)	(136)	(276)	(316)	(502)	(504)	(694)	(511)	79	126	527	277	77	51	(160)	(56)	(234)	(311)	(231)	(277)	(217)	(190)	(271)	(230)	(334)	(337)	(328)	(266)	(317)	(412)	(460)	(670)	(573)	(366)	(277)	(93)	(255)	(347)	(357)	(279)	52	79	74	6	(120)	(170)	(238)	(248)	(175)	(162)	(98)	(77)	(403)	(406)	(405)	(397)	(254)	(235)	(270)	(413)	(505)
Income from Continuing Operations	433	453	402	609	684	762	762	646	628	719	820	890	1 104	1 122	1 144	466	399	583	707	1 704	2 110	1 913	2 204	2 190	1 964	2 222	2 076	2 276	2 004	1 140	(103)	(1 873)	(1 841)	(1 245)	(317)	1 020	822	788	753	1 792	1 756	1 418	1 558	(4 335)	(4 466)	(4 457)	(5 288)	(1 629)	(1 809)	(1 408)	(937)	9	313	88	236	279	287	348	245	357	296	231	267	12	(5)	319	80	(12)	(53)	(692)	(790)	(1 110)	(1 488)	(1 904)	(2 511)	(5 541)	(5 221)	(4 708)	(3 742)	(19)	223	977	923	1 212	1 188	407	422	(1 986)	(2 387)	(2 258)	(2 398)	(1 450)	(1 179)	(940)	(1 162)	532
Income to Minority Interest	9	5	(12)	(33)	(46)	(54)	(44)	(45)	(43)	(42)	(52)	(60)	(71)	(69)	(66)	(41)	(24)	(27)	(33)	(61)	(76)	(89)	(97)	(88)	(89)	(80)	(90)	(81)	(55)	(6)	25	16	(20)	(81)	(98)	(103)	(31)	36	4	492	471	432	512	801	796	794	802	140	130	131	99	17	19	23	33	41	64	77	75	35	(3)	(28)	(48)	(59)	(65)	(66)	(69)	(50)	(45)	(47)	(46)	(44)	(44)	(34)	(28)	(8)	(20)	(42)	(52)	(90)	(87)	(86)	(82)	(85)	(91)	(88)	(96)	(86)	(73)	(59)	(56)	(57)	(66)	(71)	(73)	(67)
Net Income (Common)	104 N/A	120 +15%	52 -57%	215 +313%	589 +174%	681 +16%	693 +2%	552 -20%	598 +8%	785 +31%	894 +14%	904 +1%	1 113 +23%	1 828 +64%	1 747 -4%	1 038 -41%	979 -6%	348 -64%	552 +59%	1 643 +198%	2 034 +24%	1 824 -10%	2 107 +16%	2 102 0%	1 875 -11%	2 142 +14%	1 986 -7%	2 195 +11%	1 949 -11%	1 134 -42%	(78) N/A	(1 857) -2 281%	(1 861) 0%	(1 326) +29%	(415) +69%	824 N/A	802 -3%	868 +8%	808 -7%	(1 291) N/A	(1 893) -47%	(2 752) -45%	(2 855) -4%	(4 241) -49%	(3 784) +11%	(3 326) +12%	(3 830) -15%	(1 436) +63%	(1 498) -4%	(1 100) +27%	(665) +40%	212 N/A	327 +54%	106 -68%	265 +150%	309 +17%	235 -24%	248 +6%	180 -27%	296 +64%	328 +11%	(612) N/A	(623) -2%	(649) -4%	(577) +11%	542 N/A	291 -46%	(62) N/A	(82) -32%	(495) -504%	(458) +7%	(304) +34%	(736) -142%	(1 511) -105%	(2 095) -39%	9 585 N/A	9 812 +2%	10 549 +8%	11 352 +8%	(115) N/A	136 N/A	912 +571%	863 -5%	1 136 +32%	1 106 -3%	318 -71%	325 +2%	(2 072) N/A	(2 462) -19%	(2 317) +6%	(2 454) -6%	(1 506) +39%	(1 243) +17%	(1 010) +19%	(1 234) -22%	465 N/A
EPS (Diluted)	0.2 N/A	0.23 +15%	0.1 -57%	0.41 +310%	1.14 +178%	1.32 +16%	1.37 +4%	1.08 -21%	1.2 +11%	1.56 +30%	1.79 +15%	1.81 +1%	2.23 +23%	3.66 +64%	3.5 -4%	2.08 -41%	1.93 -7%	0.67 -65%	1.07 +60%	3.24 +203%	4.16 +28%	3.73 -10%	4.31 +16%	4.3 0%	3.84 -11%	4.42 +15%	4.19 -5%	4.59 +10%	4.2 -8%	2.44 -42%	-0.18 N/A	-4.01 -2 128%	-4.02 0%	-2.83 +30%	-0.9 +68%	1.77 N/A	1.72 -3%	1.86 +8%	1.73 -7%	-2.71 N/A	-3.67 -35%	-5.34 -46%	-5.54 -4%	-8.24 -49%	-7.34 +11%	-6.44 +12%	-7.44 -16%	-2.79 +63%	-2.82 -1%	-1.94 +31%	-1.17 +40%	0.38 N/A	0.59 +55%	0.2 -66%	0.48 +140%	0.54 +13%	0.41 -24%	0.43 +5%	0.31 -28%	0.52 +68%	0.57 +10%	-1.06 N/A	-1.1 -4%	-1.14 -4%	-0.92 +19%	0.86 N/A	0.46 -47%	-0.1 N/A	-0.13 -30%	-0.79 -508%	-0.73 +8%	-0.48 +34%	-1.18 -146%	-2.42 -105%	-3.36 -39%	15.39 N/A	15.76 +2%	16.94 +7%	18.23 +8%	-0.18 N/A	0.22 N/A	1.46 +564%	1.38 -5%	1.81 +31%	1.76 -3%	0.51 -71%	0.52 +2%	-3.33 N/A	-3.96 -19%	-3.73 +6%	-3.95 -6%	-2.42 +39%	-2 +17%	-1.62 +19%	-1.98 -22%	0.75 N/A

Income Statement Balance Sheet Cash Flow Statement

thyssenkrupp AG
OTC:TYEKF

Income Statement

Earnings Waterfall
thyssenkrupp AG

Income Statement
thyssenkrupp AG

See Also

Company

Help

Tools

Stocks

thyssenkrupp AG OTC:TYEKF

Income Statement

Earnings Waterfall thyssenkrupp AG

Income Statement thyssenkrupp AG

See Also

Company

Help

Tools

Stocks

thyssenkrupp AG
OTC:TYEKF

Earnings Waterfall
thyssenkrupp AG

Income Statement
thyssenkrupp AG