V

Verbund AG
VSE:VER

Watchlist Manager
Verbund AG
VSE:VER
Watchlist
Price: 60.75 EUR -2.57%
Market Cap: €10.3B

Income Statement

Earnings Waterfall
Verbund AG

Income Statement
Verbund 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
229
0
0
0
227
0
0
0
193
0
0
0
174
0
0
0
160
0
0
0
144
0
0
0
140
55
89
133
165
203
206
205
208
233
249
264
238
236
262
216
244
219
193
218
150
134
121
113
145
145
139
134
140
125
117
117
110
100
95
93
89
91
92
91
89
87
87
87
88
88
88
81
72
63
54
51
46
43
42
43
51
52
51
50
56
83
96
110
82
72
70
66
68
73
0
0
Revenue
1 685
N/A
1 875
+11%
1 991
+6%
2 031
+2%
2 072
+2%
2 061
-1%
2 205
+7%
2 379
+8%
2 478
+4%
2 490
+0%
2 388
-4%
2 267
-5%
2 022
-11%
2 089
+3%
2 157
+3%
2 282
+6%
2 134
-6%
2 328
+9%
2 419
+4%
2 492
+3%
2 878
+16%
2 907
+1%
2 923
+1%
3 002
+3%
3 038
+1%
3 118
+3%
3 197
+3%
3 423
+7%
3 745
+9%
3 736
0%
3 763
+1%
3 554
-6%
3 483
-2%
3 411
-2%
3 397
0%
3 442
+1%
3 308
-4%
3 204
-3%
3 186
-1%
3 104
-3%
3 028
-2%
3 159
+4%
3 131
-1%
3 120
0%
3 160
+1%
3 151
0%
3 200
+2%
3 224
+1%
3 178
-1%
3 020
-5%
2 973
-2%
2 891
-3%
2 871
-1%
2 919
+2%
2 870
-2%
2 898
+1%
2 970
+2%
3 049
+3%
3 025
-1%
2 986
-1%
2 796
-6%
2 800
+0%
2 812
+0%
2 835
+1%
2 913
+3%
2 851
-2%
2 810
-1%
2 832
+1%
2 671
-6%
3 131
+17%
3 294
+5%
3 417
+4%
3 895
+14%
4 107
+5%
3 776
-8%
3 754
-1%
3 450
-8%
3 011
-13%
3 460
+15%
3 747
+8%
4 777
+27%
7 520
+57%
8 813
+17%
10 603
+20%
10 346
-2%
11 077
+7%
12 301
+11%
12 519
+2%
10 450
-17%
9 195
-12%
7 656
-17%
6 497
-15%
8 245
+27%
8 532
+3%
8 388
-2%
8 284
-1%
Gross Profit
Cost of Revenue
(846)
(1 034)
(1 160)
(1 184)
(1 084)
(1 146)
(1 267)
(1 449)
(1 533)
(1 349)
(1 212)
(1 066)
(954)
(1 029)
(1 089)
(1 147)
(915)
(1 022)
(1 022)
(1 032)
(1 403)
(1 398)
(1 430)
(1 505)
(1 458)
(1 496)
(1 454)
(1 532)
(1 814)
(1 775)
(1 822)
(1 696)
(1 608)
(1 618)
(1 653)
(1 700)
(1 611)
(1 496)
(1 505)
(1 430)
(1 368)
(1 406)
(1 302)
(1 301)
(1 234)
(1 273)
(1 274)
(1 263)
(1 279)
(1 275)
(1 364)
(1 339)
(1 303)
(1 364)
(1 275)
(1 335)
(1 390)
(1 504)
(1 530)
(1 499)
(1 302)
(1 304)
(1 358)
(1 395)
(1 399)
(1 345)
(1 248)
(1 318)
(1 153)
(1 558)
(1 623)
(1 656)
(2 051)
(2 290)
(1 998)
(1 892)
(1 363)
(1 033)
(1 434)
(1 633)
(2 558)
(4 910)
(5 779)
(7 543)
(6 745)
(7 068)
(7 259)
(6 451)
(5 173)
(4 399)
(3 690)
(3 049)
(3 586)
(3 862)
(3 828)
(3 756)
Gross Profit
839
N/A
841
+0%
831
-1%
847
+2%
988
+17%
916
-7%
938
+2%
930
-1%
945
+2%
1 141
+21%
1 177
+3%
1 201
+2%
1 068
-11%
1 060
-1%
1 067
+1%
1 135
+6%
1 219
+7%
1 305
+7%
1 397
+7%
1 460
+4%
1 476
+1%
1 509
+2%
1 493
-1%
1 498
+0%
1 580
+6%
1 622
+3%
1 743
+7%
1 892
+9%
1 931
+2%
1 960
+2%
1 941
-1%
1 858
-4%
1 875
+1%
1 793
-4%
1 744
-3%
1 742
0%
1 697
-3%
1 708
+1%
1 681
-2%
1 674
0%
1 660
-1%
1 753
+6%
1 829
+4%
1 819
-1%
1 926
+6%
1 878
-2%
1 926
+3%
1 961
+2%
1 899
-3%
1 744
-8%
1 610
-8%
1 552
-4%
1 568
+1%
1 555
-1%
1 594
+3%
1 564
-2%
1 580
+1%
1 545
-2%
1 495
-3%
1 488
0%
1 494
+0%
1 496
+0%
1 454
-3%
1 439
-1%
1 514
+5%
1 507
0%
1 562
+4%
1 514
-3%
1 518
+0%
1 573
+4%
1 671
+6%
1 761
+5%
1 844
+5%
1 817
-1%
1 778
-2%
1 862
+5%
2 087
+12%
1 978
-5%
2 026
+2%
2 114
+4%
2 219
+5%
2 609
+18%
3 034
+16%
3 060
+1%
3 601
+18%
4 009
+11%
5 042
+26%
6 067
+20%
5 276
-13%
4 795
-9%
3 965
-17%
3 448
-13%
4 659
+35%
4 670
+0%
4 561
-2%
4 528
-1%
Operating Income
Operating Expenses
(522)
(520)
(513)
(540)
(657)
(577)
(598)
(586)
(624)
(800)
(825)
(830)
(682)
(651)
(625)
(639)
(692)
(698)
(692)
(681)
(669)
(677)
(666)
(652)
(662)
(670)
(710)
(775)
(791)
(841)
(833)
(802)
(831)
(812)
(853)
(877)
(867)
(858)
(833)
(806)
(832)
(857)
(878)
(924)
(984)
(957)
(842)
(870)
(948)
(926)
(1 112)
(1 097)
(1 107)
(1 081)
(1 023)
(1 018)
(1 047)
(1 010)
(989)
(852)
(908)
(779)
(786)
(885)
(960)
(879)
(884)
(906)
(982)
(966)
(969)
(981)
(1 024)
(1 019)
(1 014)
(1 011)
(1 046)
(970)
(1 007)
(1 058)
(1 328)
(1 499)
(1 567)
(1 644)
(1 756)
(1 774)
(1 904)
(1 808)
(1 858)
(1 735)
(1 691)
(1 822)
(1 936)
(1 916)
(1 980)
(2 124)
Selling, General & Administrative
(298)
(299)
(274)
(279)
(268)
(275)
(276)
(255)
(264)
(259)
(272)
(277)
(280)
(274)
(288)
(305)
(343)
(346)
(325)
(313)
(276)
(279)
(269)
(262)
(262)
(255)
(266)
(281)
(306)
(315)
(319)
(325)
(304)
(306)
(304)
(296)
(548)
(314)
(304)
(305)
(510)
(301)
(309)
(317)
(588)
(318)
(331)
(333)
(675)
(373)
(385)
(391)
(604)
(355)
(336)
(326)
(588)
(331)
(331)
(330)
(519)
(314)
(312)
(312)
(521)
(311)
(316)
(318)
(535)
(328)
(329)
(331)
(562)
(340)
(339)
(343)
(604)
(350)
(362)
(372)
(688)
(399)
(409)
(418)
(812)
(435)
(454)
(469)
(513)
(506)
(529)
(545)
(593)
(579)
(582)
(589)
Depreciation & Amortization
(192)
(193)
(198)
(200)
(193)
(193)
(188)
(186)
(185)
(186)
(185)
(184)
(182)
(179)
(177)
(177)
(180)
(180)
(180)
(178)
(177)
(179)
(181)
(183)
(183)
(182)
(182)
(181)
(183)
(185)
(190)
(197)
(206)
(219)
(226)
(232)
(229)
(232)
(234)
(236)
(238)
(249)
(259)
(268)
(275)
(281)
(300)
(326)
(350)
(375)
(386)
(403)
(393)
(391)
(384)
(363)
(360)
(350)
(344)
(337)
(339)
(341)
(343)
(344)
(341)
(337)
(332)
(329)
(327)
(335)
(344)
(352)
(364)
(369)
(374)
(377)
(379)
(379)
(385)
(403)
(417)
(432)
(441)
(447)
(463)
(479)
(497)
(516)
(537)
(551)
(571)
(576)
(578)
(588)
(592)
(603)
Purchased Fuel Power Gas
0
(3)
(9)
(8)
(100)
1
(4)
(18)
(116)
(122)
(127)
(123)
(106)
(97)
(94)
(105)
(109)
(112)
(104)
(104)
(99)
(102)
(100)
(94)
(99)
(108)
(111)
(124)
(134)
(154)
(153)
(138)
(119)
(88)
(89)
(99)
(118)
(120)
(128)
(112)
(139)
(167)
(165)
(162)
(160)
(149)
(150)
(159)
(121)
(99)
(117)
(97)
(138)
(148)
(126)
(147)
(139)
(130)
(117)
(109)
(62)
(76)
(94)
(84)
(114)
(96)
(91)
(108)
(126)
(130)
(127)
(127)
(117)
(128)
(119)
(101)
(79)
(51)
(47)
(55)
(250)
(424)
(479)
(545)
(522)
(559)
(628)
(468)
(434)
(357)
(251)
(355)
(320)
(323)
(374)
(482)
Other Operating Expenses
(32)
(26)
(32)
(53)
(96)
(111)
(129)
(127)
(59)
(233)
(240)
(246)
(115)
(102)
(65)
(52)
(59)
(60)
(84)
(86)
(116)
(116)
(116)
(113)
(118)
(125)
(151)
(188)
(168)
(187)
(171)
(142)
(202)
(199)
(234)
(250)
27
(192)
(167)
(152)
56
(140)
(145)
(178)
39
(208)
(62)
(52)
198
(78)
(224)
(205)
27
(187)
(177)
(182)
39
(200)
(198)
(76)
12
(48)
(37)
(145)
16
(135)
(146)
(151)
6
(174)
(169)
(172)
20
(183)
(182)
(190)
15
(189)
(213)
(227)
28
(244)
(239)
(234)
40
(301)
(324)
(355)
(373)
(322)
(340)
(345)
(445)
(426)
(432)
(449)
Operating Income
317
N/A
321
+1%
318
-1%
308
-3%
331
+8%
338
+2%
339
+0%
344
+1%
322
-7%
341
+6%
352
+3%
371
+5%
386
+4%
409
+6%
443
+8%
496
+12%
527
+6%
607
+15%
705
+16%
778
+10%
806
+4%
832
+3%
827
-1%
845
+2%
918
+9%
952
+4%
1 033
+8%
1 117
+8%
1 139
+2%
1 119
-2%
1 108
-1%
1 056
-5%
1 044
-1%
980
-6%
891
-9%
865
-3%
829
-4%
850
+3%
848
0%
869
+2%
828
-5%
896
+8%
951
+6%
895
-6%
941
+5%
922
-2%
1 084
+18%
1 091
+1%
951
-13%
819
-14%
498
-39%
455
-9%
461
+1%
474
+3%
572
+21%
546
-5%
533
-2%
534
+0%
506
-5%
635
+26%
586
-8%
717
+22%
667
-7%
554
-17%
554
0%
628
+13%
678
+8%
608
-10%
536
-12%
607
+13%
703
+16%
780
+11%
820
+5%
798
-3%
764
-4%
851
+11%
1 041
+22%
1 008
-3%
1 020
+1%
1 056
+4%
891
-16%
1 110
+25%
1 467
+32%
1 416
-4%
1 845
+30%
2 235
+21%
3 138
+40%
4 260
+36%
3 419
-20%
3 060
-10%
2 274
-26%
1 626
-28%
2 723
+67%
2 755
+1%
2 581
-6%
2 404
-7%
Pre-Tax Income
Interest Income Expense
(122)
(10)
(5)
4
(123)
0
13
15
(6)
36
70
72
(48)
71
52
54
(15)
47
34
32
(15)
68
75
77
8
40
53
32
(28)
(74)
(100)
(106)
(97)
(144)
(167)
(192)
(113)
(204)
(255)
(356)
(346)
(351)
(351)
(205)
(149)
(189)
(197)
(250)
(313)
(263)
(200)
(149)
(87)
(82)
(68)
(63)
(47)
(62)
(66)
(64)
(21)
(24)
(16)
(22)
9
(17)
(13)
(12)
(21)
(17)
(25)
(31)
47
18
27
26
(108)
(83)
(59)
66
311
559
386
470
829
589
420
20
621
897
1 272
1 513
317
100
72
60
Non-Reccuring Items
0
2
4
6
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(2)
0
0
0
(1)
0
0
0
(2)
0
(0)
(0)
(57)
0
0
202
154
202
144
(77)
(107)
(125)
357
373
270
274
(141)
(300)
(63)
(69)
(78)
20
(109)
(105)
(194)
(131)
34
(85)
5
28
(182)
(186)
(180)
(203)
117
116
110
109
62
62
47
47
12
0
27
27
105
104
124
124
(123)
(119)
(168)
(168)
(434)
(443)
(611)
(612)
(164)
(165)
30
29
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(5)
0
0
0
(5)
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
Total Other Income
0
(128)
(103)
(108)
(0)
(57)
(51)
(49)
(0)
(94)
(128)
(109)
(0)
(89)
(85)
(90)
(0)
(65)
(89)
(83)
(0)
(123)
(92)
(104)
(0)
(36)
(18)
(24)
(86)
(38)
(84)
10
36
39
51
(6)
(26)
(19)
12
(21)
10
(65)
(19)
1
(25)
4
(20)
(33)
(19)
(15)
(51)
(42)
(58)
(55)
(42)
(62)
(73)
(44)
(28)
(14)
(42)
(43)
(70)
(65)
(3)
1
3
4
(29)
(19)
(15)
4
(116)
(95)
(66)
(65)
4
4
(15)
(33)
(42)
(47)
(34)
(35)
(19)
(8)
(45)
(50)
(48)
(39)
(51)
(48)
(98)
(97)
(49)
(50)
Pre-Tax Income
194
N/A
185
-5%
213
+15%
209
-2%
208
-1%
281
+35%
302
+7%
311
+3%
316
+2%
282
-11%
294
+4%
335
+14%
337
+1%
392
+16%
410
+5%
461
+12%
508
+10%
589
+16%
650
+10%
727
+12%
786
+8%
777
-1%
810
+4%
818
+1%
924
+13%
957
+4%
1 069
+12%
1 124
+5%
1 025
-9%
1 007
-2%
924
-8%
960
+4%
982
+2%
875
-11%
774
-12%
666
-14%
633
-5%
627
-1%
605
-4%
694
+15%
646
-7%
681
+6%
725
+6%
615
-15%
660
+7%
612
-7%
1 224
+100%
1 180
-4%
889
-25%
814
-8%
106
-87%
(36)
N/A
254
N/A
269
+6%
383
+43%
441
+15%
304
-31%
324
+7%
218
-33%
427
+96%
557
+30%
566
+2%
586
+4%
496
-15%
379
-24%
426
+13%
489
+15%
397
-19%
603
+52%
687
+14%
773
+12%
863
+12%
813
-6%
783
-4%
773
-1%
859
+11%
948
+10%
929
-2%
972
+5%
1 116
+15%
1 264
+13%
1 725
+36%
1 944
+13%
1 974
+2%
2 532
+28%
2 697
+7%
3 345
+24%
4 062
+21%
3 557
-12%
3 475
-2%
2 883
-17%
2 479
-14%
2 778
+12%
2 593
-7%
2 634
+2%
2 443
-7%
Net Income
Tax Provision
(72)
(69)
(72)
(72)
(45)
(64)
(78)
(83)
(98)
(90)
(58)
(74)
(69)
(69)
(96)
(100)
(105)
(121)
(146)
(165)
(178)
(189)
(186)
(199)
(217)
(225)
(249)
(251)
(234)
(229)
(210)
(217)
(229)
(206)
(181)
(158)
(148)
(154)
(157)
(191)
(180)
(187)
(200)
(144)
(161)
(158)
(126)
(140)
121
147
148
149
(98)
(104)
(121)
(87)
(53)
(57)
(19)
(74)
(97)
(98)
(128)
(105)
(77)
(90)
(102)
(79)
(127)
(144)
(164)
(184)
(172)
(165)
(164)
(188)
(239)
(237)
(252)
(284)
(279)
(342)
(400)
(428)
(583)
(675)
(793)
(988)
(825)
(797)
(678)
(546)
(638)
(595)
(601)
(493)
Income from Continuing Operations
123
116
141
138
163
217
224
228
218
193
235
261
269
323
314
361
402
468
504
562
609
588
624
620
706
731
820
873
791
778
713
742
753
669
593
508
484
473
448
503
466
494
525
471
499
455
1 097
1 040
1 010
960
253
113
155
165
262
354
250
267
199
353
460
468
458
391
302
336
386
318
476
543
609
679
641
618
609
671
709
692
720
833
985
1 383
1 543
1 546
1 949
2 022
2 551
3 074
2 732
2 678
2 206
1 933
2 140
1 998
2 034
1 951
Income to Minority Interest
(7)
(12)
(6)
3
(8)
(19)
(24)
(28)
(18)
(15)
(16)
(25)
(33)
(40)
(38)
(41)
(42)
(66)
(54)
(67)
(60)
(37)
(69)
(71)
(86)
(90)
(102)
(109)
(104)
(104)
(96)
(106)
(108)
(103)
(98)
(82)
(84)
(83)
(80)
(121)
(110)
(118)
(132)
(98)
(110)
(106)
(97)
(84)
(66)
(58)
(50)
(35)
(54)
(51)
(53)
(61)
(43)
(40)
(34)
(34)
(35)
(32)
(33)
(37)
(0)
(6)
(12)
(4)
(43)
(53)
(65)
(77)
(86)
(84)
(81)
(89)
(78)
(72)
(75)
(92)
(112)
(140)
(177)
(195)
(232)
(290)
(364)
(441)
(466)
(434)
(317)
(261)
(264)
(233)
(266)
(250)
Equity Earnings Affiliates
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(11)
0
0
0
(47)
0
0
0
(41)
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
Net Income (Common)
115
N/A
105
-9%
135
+29%
141
+5%
155
+10%
198
+28%
200
+1%
201
+0%
200
0%
178
-11%
219
+23%
236
+8%
235
0%
283
+20%
276
-2%
320
+16%
349
+9%
391
+12%
439
+12%
484
+10%
501
+3%
551
+10%
555
+1%
548
-1%
579
+6%
600
+4%
677
+13%
723
+7%
687
-5%
674
-2%
618
-8%
636
+3%
644
+1%
566
-12%
495
-13%
426
-14%
401
-6%
389
-3%
367
-6%
382
+4%
356
-7%
376
+6%
393
+4%
373
-5%
389
+4%
337
-13%
582
+72%
525
-10%
580
+10%
544
-6%
230
-58%
175
-24%
126
-28%
149
+18%
266
+79%
291
+9%
208
-29%
227
+9%
165
-27%
319
+93%
424
+33%
436
+3%
425
-2%
354
-17%
301
-15%
330
+9%
374
+14%
315
-16%
433
+38%
490
+13%
544
+11%
601
+11%
555
-8%
533
-4%
527
-1%
582
+10%
631
+9%
620
-2%
646
+4%
741
+15%
874
+18%
1 244
+42%
1 366
+10%
1 352
-1%
1 717
+27%
1 732
+1%
2 187
+26%
2 633
+20%
2 266
-14%
2 243
-1%
1 889
-16%
1 673
-11%
1 875
+12%
1 766
-6%
1 768
+0%
1 700
-4%
EPS (Diluted)
0.37
N/A
0.33
-11%
0.43
+30%
0.45
+5%
0.5
+11%
0.64
+28%
0.65
+2%
0.66
+2%
0.65
-2%
0.58
-11%
0.71
+22%
0.76
+7%
0.76
N/A
0.91
+20%
0.89
-2%
1.03
+16%
1.13
+10%
1.27
+12%
1.4
+10%
1.58
+13%
1.63
+3%
1.79
+10%
1.8
+1%
1.78
-1%
1.88
+6%
1.95
+4%
2.2
+13%
2.34
+6%
2.23
-5%
2.18
-2%
2
-8%
2.06
+3%
2.09
+1%
1.84
-12%
1.6
-13%
1.38
-14%
1.28
-7%
1.11
-13%
1.05
-5%
1.09
+4%
1.02
-6%
1.09
+7%
1.13
+4%
1.07
-5%
1.12
+5%
0.97
-13%
1.65
+70%
1.51
-8%
1.66
+10%
1.56
-6%
0.66
-58%
0.48
-27%
0.36
-25%
0.42
+17%
0.76
+81%
0.85
+12%
0.6
-29%
0.65
+8%
0.48
-26%
0.93
+94%
1.22
+31%
1.26
+3%
1.23
-2%
1.02
-17%
0.87
-15%
0.95
+9%
1.07
+13%
0.9
-16%
1.25
+39%
1.4
+12%
1.56
+11%
1.72
+10%
1.6
-7%
1.53
-4%
1.51
-1%
1.67
+11%
1.82
+9%
1.78
-2%
1.86
+4%
2.14
+15%
2.51
+17%
3.58
+43%
3.93
+10%
3.88
-1%
4.94
+27%
4.98
+1%
6.29
+26%
7.58
+21%
6.52
-14%
6.46
-1%
5.44
-16%
4.81
-12%
5.4
+12%
5.07
-6%
5.08
+0%
4.89
-4%