freenet AG
XETRA:FNTN
Income Statement
Earnings Waterfall
freenet AG
Revenue
|
2.6B
EUR
|
Cost of Revenue
|
-1.7B
EUR
|
Gross Profit
|
975.6m
EUR
|
Operating Expenses
|
-712.9m
EUR
|
Operating Income
|
262.7m
EUR
|
Other Expenses
|
-108.1m
EUR
|
Net Income
|
154.6m
EUR
|
Income Statement
freenet AG
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
3 193
N/A
|
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%
|
2 627
+1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(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)
|
(1 652)
|
|
Gross Profit |
742
N/A
|
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%
|
976
+3%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(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)
|
(713)
|
|
Selling, General & Administrative |
(174)
|
(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)
|
(358)
|
|
Depreciation & Amortization |
(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)
|
(250)
|
|
Other Operating Expenses |
(211)
|
(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)
|
(104)
|
|
Operating Income |
301
N/A
|
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%
|
263
+26%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(43)
|
(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)
|
|
Non-Reccuring Items |
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)
|
|
Total Other Income |
(0)
|
(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
|
(2)
|
|
Pre-Tax Income |
258
N/A
|
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%
|
220
+33%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(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)
|
|
Income from Continuing Operations |
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
|
156
|
|
Income to Minority Interest |
(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)
|
|
Net Income (Common) |
239
N/A
|
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%
|
155
+47%
|
|
EPS (Diluted) |
1.87
N/A
|
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%
|
1.3
+48%
|