freenet AG
XETRA:FNTN

Watchlist Manager
freenet AG Logo
freenet AG
XETRA:FNTN
Watchlist
Price: 27.46 EUR -0.29% Market Closed
Market Cap: €3.3B

Income Statement

Earnings Waterfall
freenet AG

Income Statement
freenet AG

Rotate your device to view
Income Statement
Currency: EUR
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
1
1
0
1
0
7
0
10
11
45
66
126
145
126
2
91
88
79
54
51
54
56
56
57
47
44
43
44
44
44
43
44
45
45
39
42
41
41
42
47
53
57
51
56
53
51
46
50
49
50
46
61
63
64
54
54
51
49
45
43
39
33
29
28
26
26
23
25
26
27
29
31
32
32
31
0
0
0
22
Revenue
2 174
N/A
2 153
-1%
2 128
-1%
2 062
-3%
1 934
-6%
1 844
-5%
1 923
+4%
1 728
-10%
1 674
-3%
2 287
+37%
3 050
+33%
3 400
+11%
3 999
+18%
3 915
-2%
3 766
-4%
3 625
-4%
3 551
-2%
3 454
-3%
3 425
-1%
3 389
-1%
3 307
-2%
3 284
-1%
3 305
+1%
3 235
-2%
3 215
-1%
3 131
-3%
3 089
-1%
3 103
+0%
3 157
+2%
3 190
+1%
3 193
+0%
3 136
-2%
3 053
-3%
3 026
-1%
3 041
+0%
3 072
+1%
3 097
+1%
3 125
+1%
3 118
0%
3 119
+0%
3 174
+2%
3 251
+2%
3 362
+3%
3 451
+3%
3 483
+1%
3 496
+0%
3 507
+0%
3 359
-4%
3 216
-4%
3 053
-5%
2 897
-5%
2 898
+0%
2 900
+0%
2 924
+1%
2 933
+0%
2 891
-1%
2 814
-3%
2 708
-4%
2 576
-5%
2 547
-1%
2 544
0%
2 552
+0%
2 556
+0%
2 554
0%
2 554
+0%
2 565
+0%
2 557
0%
2 578
+1%
2 590
+0%
2 606
+1%
2 385
-8%
2 628
+10%
2 555
-3%
2 505
-2%
2 478
-1%
2 443
-1%
2 493
+2%
2 489
0%
2 440
-2%
Gross Profit
Cost of Revenue
(1 634)
(1 622)
(1 588)
(1 489)
(1 345)
(1 237)
(1 280)
(1 209)
(1 243)
(1 773)
(2 231)
(2 639)
(3 074)
(3 000)
(2 866)
(2 765)
(2 704)
(2 634)
(2 609)
(2 593)
(2 556)
(2 550)
(2 491)
(2 508)
(2 490)
(2 402)
(2 359)
(2 370)
(2 418)
(2 449)
(2 451)
(2 383)
(2 286)
(2 245)
(2 249)
(2 271)
(2 300)
(2 327)
(2 316)
(2 316)
(2 337)
(2 375)
(2 445)
(2 497)
(2 517)
(2 525)
(2 539)
(2 395)
(2 262)
(2 114)
(1 976)
(1 972)
(1 977)
(2 004)
(2 016)
(1 988)
(1 918)
(1 813)
(1 692)
(1 660)
(1 660)
(1 671)
(1 680)
(1 674)
(1 665)
(1 668)
(1 645)
(1 655)
(1 654)
(1 661)
(1 446)
(1 646)
(1 570)
(1 507)
(1 479)
(1 444)
(1 482)
(1 462)
(1 437)
Gross Profit
541
N/A
531
-2%
540
+2%
573
+6%
589
+3%
607
+3%
643
+6%
519
-19%
431
-17%
513
+19%
819
+60%
762
-7%
925
+21%
914
-1%
900
-2%
860
-4%
847
-1%
819
-3%
816
0%
732
-10%
710
-3%
713
+0%
814
+14%
727
-11%
725
0%
728
+0%
730
+0%
733
+0%
739
+1%
741
+0%
742
+0%
753
+1%
768
+2%
781
+2%
791
+1%
801
+1%
797
0%
797
+0%
802
+1%
803
+0%
837
+4%
876
+5%
917
+5%
954
+4%
966
+1%
971
+1%
968
0%
964
0%
954
-1%
939
-2%
922
-2%
926
+0%
923
0%
920
0%
916
0%
903
-1%
897
-1%
895
0%
884
-1%
886
+0%
884
0%
880
0%
876
0%
880
+0%
889
+1%
896
+1%
912
+2%
923
+1%
936
+1%
946
+1%
939
-1%
983
+5%
985
+0%
998
+1%
999
+0%
999
+0%
1 011
+1%
1 027
+2%
1 003
-2%
Operating Income
Operating Expenses
(458)
(440)
(438)
(447)
(435)
(439)
(487)
(356)
(315)
(394)
(738)
(723)
(877)
(885)
(774)
(736)
(703)
(667)
(670)
(643)
(600)
(583)
(644)
(545)
(532)
(520)
(526)
(507)
(490)
(468)
(441)
(453)
(468)
(480)
(490)
(498)
(496)
(498)
(503)
(507)
(549)
(591)
(640)
(688)
(698)
(703)
(707)
(685)
(650)
(606)
(563)
(561)
(567)
(586)
(607)
(600)
(592)
(590)
(587)
(586)
(618)
(613)
(569)
(654)
(670)
(726)
(760)
(770)
(778)
(737)
(666)
(676)
(603)
(606)
(607)
(578)
(610)
(600)
(591)
Selling, General & Administrative
(140)
(129)
(136)
(140)
(145)
(143)
(135)
(114)
(98)
(113)
(223)
(212)
(248)
(257)
(206)
(190)
(171)
(155)
(149)
(145)
(150)
(149)
(163)
(164)
(163)
(163)
(330)
(163)
(164)
(169)
(333)
(179)
(187)
(191)
(366)
(204)
(205)
(204)
(370)
(190)
(197)
(207)
(435)
(235)
(233)
(228)
(444)
(221)
(219)
(220)
(369)
(223)
(230)
(234)
(345)
(236)
(232)
(231)
(321)
(222)
(223)
(220)
(304)
(222)
(220)
(221)
(327)
(231)
(235)
(237)
(333)
(245)
(239)
(239)
(350)
(232)
(238)
(241)
(364)
Depreciation & Amortization
(59)
(56)
(44)
(48)
(53)
(65)
(96)
(36)
(22)
(49)
(125)
(155)
(202)
(202)
(199)
(198)
(196)
(193)
(187)
(188)
(185)
(183)
(167)
(160)
(152)
(145)
(148)
(126)
(102)
(79)
(56)
(58)
(61)
(62)
(64)
(64)
(66)
(69)
(71)
(78)
(95)
(108)
(124)
(138)
(137)
(139)
(148)
(150)
(145)
(141)
(129)
(131)
(140)
(147)
(157)
(158)
(158)
(160)
(162)
(163)
(198)
(195)
(154)
(242)
(257)
(307)
(348)
(352)
(352)
(302)
(244)
(204)
(127)
(125)
(145)
(120)
(145)
(144)
(139)
Other Operating Expenses
(260)
(255)
(258)
(260)
(237)
(231)
(256)
(206)
(195)
(232)
(390)
(356)
(427)
(425)
(368)
(349)
(337)
(319)
(333)
(310)
(266)
(251)
(314)
(221)
(218)
(212)
(48)
(219)
(224)
(220)
(52)
(216)
(220)
(226)
(60)
(231)
(225)
(225)
(62)
(240)
(257)
(276)
(80)
(315)
(329)
(335)
(115)
(314)
(286)
(245)
(65)
(206)
(197)
(206)
(105)
(206)
(202)
(199)
(103)
(201)
(198)
(197)
(110)
(190)
(194)
(198)
(84)
(186)
(191)
(198)
(90)
(228)
(237)
(243)
(112)
(226)
(227)
(216)
(89)
Operating Income
82
N/A
91
+10%
102
+12%
126
+23%
155
+23%
168
+9%
156
-8%
164
+5%
116
-29%
119
+3%
81
-32%
39
-52%
47
+21%
30
-37%
126
+323%
124
-2%
145
+17%
152
+5%
146
-4%
153
+4%
151
-1%
151
+0%
169
+12%
183
+8%
193
+6%
208
+8%
204
-2%
226
+11%
249
+10%
272
+9%
301
+11%
300
-1%
299
0%
301
+1%
301
0%
302
+0%
301
0%
299
-1%
299
0%
295
-1%
288
-3%
285
-1%
278
-2%
267
-4%
268
+0%
269
+0%
261
-3%
279
+7%
305
+9%
333
+9%
359
+8%
365
+2%
356
-3%
334
-6%
309
-7%
303
-2%
304
+0%
306
+0%
297
-3%
300
+1%
266
-11%
268
+1%
307
+15%
226
-26%
219
-3%
171
-22%
152
-11%
153
+1%
158
+3%
209
+32%
273
+31%
307
+12%
383
+25%
391
+2%
391
0%
421
+8%
401
-5%
427
+6%
412
-4%
Pre-Tax Income
Interest Income Expense
13
14
1
18
20
13
1
2
(4)
(38)
2
(115)
(134)
(114)
9
(70)
(61)
(52)
(49)
(37)
(46)
(49)
(48)
(51)
(42)
(40)
(34)
(36)
(36)
(36)
(41)
(42)
(43)
(42)
(38)
(40)
(39)
(40)
(41)
(47)
(52)
(51)
(29)
(30)
(22)
71
67
64
64
(28)
(21)
(33)
(33)
(31)
(44)
(50)
(55)
(60)
(43)
(59)
(55)
(50)
(29)
(27)
(23)
(22)
(19)
(22)
(25)
(25)
(25)
(30)
(29)
(30)
(30)
(26)
(26)
(25)
(18)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(4)
0
0
0
(2)
0
0
0
(2)
0
0
0
(1)
0
0
0
0
0
0
0
(0)
0
0
0
(0)
0
0
0
(0)
0
0
0
(0)
(15)
(26)
(38)
(47)
(44)
(44)
(42)
(39)
(37)
(37)
(36)
(35)
(33)
(29)
(27)
(57)
(12)
(10)
(8)
(22)
(17)
(17)
(18)
(17)
(38)
(36)
(36)
(16)
(18)
(21)
(22)
(26)
Total Other Income
0
0
15
0
0
0
7
0
0
0
(88)
0
0
0
(95)
0
0
0
7
(0)
(0)
(0)
(3)
0
0
0
(2)
0
0
0
(2)
(0)
(0)
(0)
(3)
0
0
0
(3)
0
0
0
(5)
(0)
(0)
(0)
(5)
(0)
0
(47)
(57)
(47)
(47)
1
(2)
(0)
0
0
(3)
0
(1)
(1)
(3)
4
3
3
3
0
(0)
0
0
(1)
1
1
(1)
0
0
0
(5)
Pre-Tax Income
95
N/A
105
+10%
118
+12%
144
+22%
175
+22%
182
+4%
164
-10%
165
+1%
112
-32%
81
-27%
(6)
N/A
(76)
-1 225%
(86)
-14%
(84)
+2%
36
N/A
54
+52%
84
+55%
100
+20%
103
+2%
115
+12%
105
-9%
102
-3%
117
+15%
132
+12%
151
+15%
169
+12%
167
-1%
190
+14%
213
+12%
236
+11%
258
+9%
257
0%
256
0%
259
+1%
261
+1%
262
+0%
262
+0%
259
-1%
255
-2%
249
-2%
236
-5%
234
-1%
244
+4%
237
-3%
245
+3%
340
+38%
323
-5%
329
+2%
343
+5%
219
-36%
234
+7%
241
+3%
232
-4%
261
+12%
224
-14%
215
-4%
213
-1%
210
-1%
218
+3%
208
-4%
181
-13%
190
+5%
218
+15%
191
-12%
189
-1%
145
-24%
114
-21%
115
+1%
116
+1%
166
+43%
231
+40%
238
+3%
318
+34%
326
+2%
345
+6%
378
+10%
354
-6%
381
+7%
363
-5%
Net Income
Tax Provision
(19)
(7)
139
145
157
108
(147)
(127)
(123)
73
154
183
189
16
(19)
(27)
(36)
(12)
16
14
15
19
27
27
29
29
6
3
(6)
(15)
(20)
(21)
(19)
(19)
(12)
(15)
(17)
(19)
(33)
(33)
(22)
(24)
(28)
(30)
(41)
(36)
(47)
(48)
(52)
(45)
(22)
(19)
(16)
(27)
(52)
(53)
(54)
(55)
(27)
(31)
(23)
(25)
(27)
(27)
(23)
(16)
(32)
(37)
(47)
(58)
(63)
(56)
(67)
(67)
(49)
(88)
(92)
(108)
(88)
Income from Continuing Operations
76
98
257
289
332
290
17
38
(12)
154
148
107
103
(69)
17
27
48
89
119
129
120
121
144
159
179
197
173
193
207
221
239
236
238
241
248
247
245
241
221
216
214
211
216
207
204
303
276
281
292
175
212
222
216
233
172
162
159
155
191
177
157
165
191
164
166
128
82
78
69
108
168
182
251
259
296
290
262
273
275
Income to Minority Interest
(20)
(22)
(39)
(33)
(29)
(24)
(0)
(0)
0
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)
(1)
(1)
(1)
(1)
(0)
0
3
5
12
15
15
16
11
11
11
11
11
11
10
10
6
5
4
3
5
3
11
10
7
6
(3)
(3)
(3)
(3)
(3)
(3)
(2)
(2)
1
2
1
0
(3)
(5)
(6)
Net Income (Common)
56
N/A
76
+37%
219
+187%
256
+17%
280
+9%
225
-20%
16
-93%
(87)
N/A
(117)
-35%
46
N/A
112
+144%
98
-13%
98
0%
(41)
N/A
257
N/A
277
+8%
291
+5%
317
+9%
112
-65%
118
+5%
115
-2%
117
+2%
144
+23%
158
+10%
179
+13%
197
+10%
173
-12%
193
+11%
206
+7%
221
+7%
239
+8%
236
-1%
238
+1%
240
+1%
247
+3%
246
-1%
244
-1%
240
-2%
221
-8%
217
-2%
217
+0%
215
-1%
228
+6%
222
-3%
219
-1%
319
+46%
287
-10%
291
+2%
303
+4%
186
-39%
223
+20%
233
+4%
226
-3%
243
+8%
191
-21%
184
-3%
186
+1%
188
+1%
566
+201%
563
-1%
545
-3%
545
+0%
198
-64%
170
-14%
163
-4%
125
-23%
79
-37%
75
-5%
66
-12%
105
+60%
158
+50%
202
+28%
223
+10%
231
+4%
247
+7%
239
-3%
261
+9%
269
+3%
271
+1%
EPS (Diluted)
0.89
N/A
0.79
-11%
3.5
+343%
2.66
-24%
2.88
+8%
2.33
-19%
0.17
-93%
-0.9
N/A
-1.02
-13%
0.37
N/A
1.01
+173%
0.76
-25%
0.78
+3%
-0.31
N/A
2
N/A
2.15
+7%
2.26
+5%
2.47
+9%
0.87
-65%
0.91
+5%
0.88
-3%
0.91
+3%
1.12
+23%
1.24
+11%
1.4
+13%
1.54
+10%
1.35
-12%
1.5
+11%
1.61
+7%
1.73
+7%
1.87
+8%
1.85
-1%
1.86
+1%
1.88
+1%
1.93
+3%
1.93
N/A
1.92
-1%
1.88
-2%
1.73
-8%
1.69
-2%
1.69
N/A
1.68
-1%
1.78
+6%
1.73
-3%
1.71
-1%
2.49
+46%
2.24
-10%
2.28
+2%
2.37
+4%
1.45
-39%
1.74
+20%
1.82
+5%
1.76
-3%
1.9
+8%
1.49
-22%
1.43
-4%
1.45
+1%
1.46
+1%
4.43
+203%
4.51
+2%
4.41
-2%
4.49
+2%
1.62
-64%
1.42
-12%
1.35
-5%
1.05
-22%
0.67
-36%
0.63
-6%
0.55
-13%
0.88
+60%
1.32
+50%
1.69
+28%
1.87
+11%
1.94
+4%
2.07
+7%
2.01
-3%
2.19
+9%
2.28
+4%
2.28
N/A
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett