Fraport AG Frankfurt Airport Services Worldwide
XETRA:FRA
Income Statement
Earnings Waterfall
Fraport AG Frankfurt Airport Services Worldwide
Revenue
|
4B
EUR
|
Cost of Revenue
|
-548.4m
EUR
|
Gross Profit
|
3.5B
EUR
|
Operating Expenses
|
-2.8B
EUR
|
Operating Income
|
675.4m
EUR
|
Other Expenses
|
-282.2m
EUR
|
Net Income
|
393.2m
EUR
|
Income Statement
Fraport AG Frankfurt Airport Services Worldwide
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 |
2 376
N/A
|
2 366
0%
|
2 357
0%
|
2 372
+1%
|
2 395
+1%
|
2 451
+2%
|
2 514
+3%
|
2 565
+2%
|
2 599
+1%
|
2 596
0%
|
2 582
-1%
|
2 591
+0%
|
2 586
0%
|
2 606
+1%
|
2 717
+4%
|
2 855
+5%
|
2 935
+3%
|
3 024
+3%
|
3 112
+3%
|
3 253
+5%
|
3 478
+7%
|
3 600
+4%
|
3 729
+4%
|
3 783
+1%
|
3 706
-2%
|
3 563
-4%
|
2 833
-20%
|
2 171
-23%
|
1 677
-23%
|
1 401
-16%
|
1 577
+13%
|
1 861
+18%
|
2 143
+15%
|
2 298
+7%
|
2 681
+17%
|
3 010
+12%
|
3 194
+6%
|
3 420
+7%
|
3 650
+7%
|
3 851
+5%
|
4 001
+4%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(562)
|
(534)
|
(511)
|
(502)
|
(48)
|
(525)
|
(548)
|
(562)
|
(47)
|
(583)
|
(585)
|
(595)
|
(61)
|
(595)
|
(625)
|
(653)
|
(96)
|
(729)
|
(782)
|
(878)
|
(404)
|
(1 139)
|
(1 231)
|
(1 238)
|
(490)
|
(1 092)
|
(912)
|
(769)
|
(233)
|
(566)
|
(582)
|
(622)
|
(261)
|
(780)
|
(869)
|
(998)
|
(370)
|
(1 202)
|
(1 361)
|
(1 492)
|
(548)
|
|
Gross Profit |
1 813
N/A
|
1 832
+1%
|
1 846
+1%
|
1 869
+1%
|
2 346
+26%
|
1 925
-18%
|
1 967
+2%
|
2 003
+2%
|
2 552
+27%
|
2 012
-21%
|
1 997
-1%
|
1 997
N/A
|
2 525
+26%
|
2 012
-20%
|
2 092
+4%
|
2 203
+5%
|
2 839
+29%
|
2 295
-19%
|
2 330
+2%
|
2 375
+2%
|
3 074
+29%
|
2 461
-20%
|
2 498
+2%
|
2 545
+2%
|
3 216
+26%
|
2 471
-23%
|
1 922
-22%
|
1 402
-27%
|
1 444
+3%
|
835
-42%
|
995
+19%
|
1 239
+25%
|
1 882
+52%
|
1 518
-19%
|
1 812
+19%
|
2 012
+11%
|
2 825
+40%
|
2 218
-21%
|
2 289
+3%
|
2 358
+3%
|
3 452
+46%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(1 375)
|
(1 382)
|
(1 382)
|
(1 402)
|
(1 864)
|
(1 432)
|
(1 468)
|
(1 473)
|
(2 024)
|
(1 499)
|
(1 483)
|
(1 490)
|
(1 797)
|
(1 327)
|
(1 372)
|
(1 399)
|
(2 181)
|
(1 625)
|
(1 659)
|
(1 692)
|
(2 345)
|
(1 727)
|
(1 758)
|
(1 800)
|
(2 512)
|
(1 840)
|
(1 706)
|
(1 863)
|
(2 195)
|
(1 626)
|
(1 377)
|
(1 084)
|
(1 893)
|
(1 175)
|
(1 433)
|
(1 512)
|
(2 373)
|
(1 570)
|
(1 661)
|
(1 671)
|
(2 777)
|
|
Selling, General & Administrative |
(929)
|
(931)
|
(941)
|
(955)
|
(1 013)
|
(986)
|
(1 004)
|
(1 011)
|
(1 081)
|
(1 028)
|
(1 019)
|
(1 023)
|
(1 101)
|
(1 087)
|
(1 103)
|
(1 119)
|
(1 138)
|
(1 100)
|
(1 128)
|
(1 158)
|
(1 231)
|
(1 198)
|
(1 215)
|
(1 224)
|
(1 276)
|
(1 215)
|
(1 102)
|
(1 281)
|
(1 242)
|
(1 127)
|
(1 127)
|
(866)
|
(917)
|
(923)
|
(977)
|
(1 024)
|
(1 077)
|
(1 053)
|
(1 077)
|
(1 068)
|
(1 125)
|
|
Depreciation & Amortization |
(294)
|
(296)
|
(301)
|
(303)
|
(307)
|
(315)
|
(322)
|
(327)
|
(325)
|
(329)
|
(329)
|
(331)
|
(329)
|
(361)
|
(376)
|
(381)
|
(350)
|
(370)
|
(373)
|
(393)
|
(397)
|
(421)
|
(439)
|
(451)
|
(474)
|
(478)
|
(476)
|
(466)
|
(456)
|
(451)
|
(444)
|
(446)
|
(442)
|
(445)
|
(451)
|
(462)
|
(458)
|
(470)
|
(474)
|
(473)
|
(500)
|
|
Other Operating Expenses |
(152)
|
(155)
|
(141)
|
(144)
|
(544)
|
(131)
|
(141)
|
(135)
|
(618)
|
(143)
|
(135)
|
(136)
|
(367)
|
121
|
107
|
102
|
(692)
|
(154)
|
(157)
|
(141)
|
(717)
|
(108)
|
(104)
|
(124)
|
(762)
|
(147)
|
(129)
|
(116)
|
(497)
|
(47)
|
194
|
227
|
(534)
|
193
|
(6)
|
(27)
|
(838)
|
(48)
|
(109)
|
(130)
|
(1 152)
|
|
Operating Income |
439
N/A
|
450
+3%
|
465
+3%
|
467
+1%
|
483
+3%
|
494
+2%
|
499
+1%
|
531
+6%
|
528
-1%
|
513
-3%
|
513
+0%
|
506
-1%
|
729
+44%
|
685
-6%
|
720
+5%
|
804
+12%
|
659
-18%
|
670
+2%
|
671
+0%
|
683
+2%
|
729
+7%
|
734
+1%
|
741
+1%
|
746
+1%
|
705
-5%
|
631
-10%
|
216
-66%
|
(461)
N/A
|
(751)
-63%
|
(791)
-5%
|
(382)
+52%
|
155
N/A
|
(11)
N/A
|
343
N/A
|
380
+11%
|
500
+32%
|
452
-10%
|
648
+43%
|
629
-3%
|
688
+9%
|
675
-2%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(118)
|
(118)
|
(117)
|
(112)
|
(107)
|
(96)
|
(95)
|
(96)
|
(89)
|
(82)
|
(91)
|
(109)
|
(116)
|
(103)
|
(98)
|
(104)
|
(120)
|
(151)
|
(155)
|
(145)
|
(66)
|
(64)
|
(55)
|
(35)
|
(114)
|
(128)
|
(167)
|
(225)
|
(222)
|
(206)
|
(207)
|
(193)
|
(198)
|
(214)
|
(244)
|
(217)
|
(90)
|
(212)
|
(170)
|
(159)
|
(133)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(34)
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
44
|
0
|
0
|
0
|
325
|
0
|
0
|
0
|
22
|
0
|
0
|
0
|
28
|
|
Total Other Income |
10
|
2
|
(5)
|
(6)
|
(2)
|
(16)
|
(7)
|
(1)
|
1
|
9
|
5
|
3
|
3
|
4
|
4
|
5
|
(18)
|
(12)
|
(9)
|
(8)
|
5
|
11
|
8
|
1
|
(2)
|
3
|
18
|
21
|
(5)
|
(5)
|
(16)
|
(25)
|
0
|
(40)
|
(148)
|
(140)
|
(150)
|
(100)
|
(4)
|
(4)
|
(17)
|
|
Pre-Tax Income |
332
N/A
|
334
+1%
|
343
+3%
|
349
+2%
|
375
+7%
|
382
+2%
|
398
+4%
|
434
+9%
|
434
+0%
|
440
+1%
|
427
-3%
|
401
-6%
|
581
+45%
|
586
+1%
|
626
+7%
|
705
+13%
|
506
-28%
|
506
+0%
|
507
+0%
|
530
+4%
|
670
+27%
|
681
+2%
|
694
+2%
|
711
+3%
|
590
-17%
|
506
-14%
|
66
-87%
|
(666)
N/A
|
(933)
-40%
|
(1 002)
-7%
|
(604)
+40%
|
(64)
+89%
|
116
N/A
|
88
-24%
|
(12)
N/A
|
142
N/A
|
234
+65%
|
335
+43%
|
455
+36%
|
525
+15%
|
554
+6%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(96)
|
(96)
|
(98)
|
(110)
|
(123)
|
(126)
|
(135)
|
(140)
|
(137)
|
(139)
|
(134)
|
(126)
|
(181)
|
(182)
|
(188)
|
(202)
|
(146)
|
(146)
|
(144)
|
(134)
|
(165)
|
(167)
|
(164)
|
(170)
|
(136)
|
(115)
|
(8)
|
169
|
243
|
269
|
161
|
29
|
(25)
|
(37)
|
36
|
(70)
|
(67)
|
(83)
|
(150)
|
(99)
|
(123)
|
|
Income from Continuing Operations |
236
|
237
|
245
|
239
|
252
|
256
|
263
|
294
|
297
|
302
|
294
|
274
|
400
|
404
|
438
|
504
|
360
|
361
|
364
|
395
|
506
|
514
|
530
|
541
|
454
|
391
|
58
|
(496)
|
(690)
|
(732)
|
(444)
|
(35)
|
92
|
51
|
23
|
72
|
167
|
252
|
305
|
426
|
431
|
|
Income to Minority Interest |
(15)
|
(15)
|
(15)
|
(16)
|
(17)
|
(18)
|
(19)
|
(19)
|
(21)
|
(21)
|
(23)
|
(25)
|
(25)
|
(24)
|
(26)
|
(36)
|
(30)
|
(25)
|
(27)
|
(29)
|
(32)
|
(33)
|
(33)
|
(34)
|
(34)
|
(29)
|
(6)
|
23
|
33
|
39
|
18
|
(10)
|
(9)
|
(12)
|
(10)
|
(20)
|
(34)
|
(33)
|
(43)
|
(43)
|
(37)
|
|
Net Income (Common) |
221
N/A
|
222
+1%
|
230
+4%
|
223
-3%
|
235
+5%
|
238
+1%
|
244
+3%
|
274
+12%
|
277
+1%
|
280
+1%
|
271
-3%
|
250
-8%
|
375
+50%
|
380
+1%
|
411
+8%
|
468
+14%
|
330
-29%
|
335
+2%
|
337
+0%
|
366
+9%
|
474
+30%
|
481
+2%
|
497
+3%
|
508
+2%
|
421
-17%
|
361
-14%
|
52
-86%
|
(474)
N/A
|
(658)
-39%
|
(694)
-5%
|
(426)
+39%
|
(45)
+89%
|
83
N/A
|
40
-52%
|
14
-66%
|
52
+282%
|
132
+157%
|
219
+65%
|
262
+20%
|
383
+46%
|
393
+3%
|
|
EPS (Diluted) |
2.4
N/A
|
2.41
+0%
|
2.49
+3%
|
2.41
-3%
|
2.54
+5%
|
2.57
+1%
|
2.65
+3%
|
2.98
+12%
|
2.99
+0%
|
3.31
+11%
|
2.95
-11%
|
2.72
-8%
|
4.06
+49%
|
4.19
+3%
|
4.44
+6%
|
5.04
+14%
|
3.56
-29%
|
3.62
+2%
|
3.63
+0%
|
3.95
+9%
|
5.11
+29%
|
5.19
+2%
|
5.36
+3%
|
5.48
+2%
|
4.54
-17%
|
3.86
-15%
|
0.56
-85%
|
-5.12
N/A
|
-7.12
-39%
|
-7.47
-5%
|
-4.6
+38%
|
-0.49
+89%
|
0.89
N/A
|
0.43
-52%
|
0.14
-67%
|
0.55
+293%
|
1.43
+160%
|
2.33
+63%
|
2.84
+22%
|
4.15
+46%
|
4.26
+3%
|