TUI AG
XETRA:TUI1
Income Statement
Earnings Waterfall
TUI AG
Revenue
|
21.2B
EUR
|
Cost of Revenue
|
-19.5B
EUR
|
Gross Profit
|
1.7B
EUR
|
Operating Expenses
|
-1B
EUR
|
Operating Income
|
705.9m
EUR
|
Other Expenses
|
-266.4m
EUR
|
Net Income
|
439.5m
EUR
|
Income Statement
TUI 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 |
18 325
N/A
|
18 109
-1%
|
18 207
+1%
|
18 715
+3%
|
18 550
-1%
|
18 679
+1%
|
18 778
+1%
|
17 516
-7%
|
17 371
-1%
|
17 082
-2%
|
16 446
-4%
|
17 154
+4%
|
17 253
+1%
|
17 358
+1%
|
17 894
+3%
|
18 535
+4%
|
18 773
+1%
|
18 719
0%
|
18 520
-1%
|
18 469
0%
|
18 495
+0%
|
22 154
+20%
|
22 322
+1%
|
18 928
-15%
|
27 524
+45%
|
27 486
0%
|
22 813
-17%
|
7 944
-65%
|
8 484
+7%
|
2 561
-70%
|
3 139
+23%
|
4 732
+51%
|
7 751
+64%
|
9 163
+18%
|
12 946
+41%
|
16 545
+28%
|
17 926
+8%
|
18 951
+6%
|
19 804
+5%
|
20 666
+4%
|
21 218
+3%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(16 263)
|
(15 935)
|
(16 033)
|
(16 415)
|
(16 310)
|
(16 529)
|
(16 629)
|
(15 493)
|
(15 347)
|
(15 065)
|
(14 509)
|
(15 247)
|
(15 336)
|
(15 488)
|
(15 964)
|
(16 536)
|
(16 773)
|
(16 668)
|
(16 517)
|
(16 466)
|
(16 585)
|
(20 288)
|
(20 619)
|
(17 489)
|
(25 780)
|
(26 113)
|
(22 602)
|
(9 926)
|
(11 804)
|
(6 363)
|
(6 478)
|
(5 955)
|
(9 552)
|
(10 296)
|
(13 485)
|
(15 613)
|
(16 802)
|
(17 769)
|
(18 474)
|
(19 053)
|
(19 498)
|
|
Gross Profit |
2 063
N/A
|
2 173
+5%
|
2 174
+0%
|
2 300
+6%
|
2 240
-3%
|
2 150
-4%
|
2 148
0%
|
2 023
-6%
|
2 024
+0%
|
2 017
0%
|
1 937
-4%
|
1 907
-2%
|
1 917
+1%
|
1 870
-2%
|
1 930
+3%
|
2 000
+4%
|
2 000
+0%
|
2 051
+3%
|
2 003
-2%
|
2 003
0%
|
1 910
-5%
|
1 866
-2%
|
1 703
-9%
|
1 439
-16%
|
1 744
+21%
|
1 374
-21%
|
211
-85%
|
(1 982)
N/A
|
(3 320)
-67%
|
(3 801)
-14%
|
(3 339)
+12%
|
(1 224)
+63%
|
(1 802)
-47%
|
(1 133)
+37%
|
(539)
+52%
|
932
N/A
|
1 124
+21%
|
1 182
+5%
|
1 330
+13%
|
1 613
+21%
|
1 720
+7%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(1 535)
|
(1 501)
|
(1 494)
|
(1 543)
|
(1 480)
|
(1 478)
|
(1 455)
|
(1 314)
|
(1 345)
|
(1 247)
|
(1 163)
|
(1 188)
|
(1 176)
|
(1 218)
|
(1 232)
|
(1 245)
|
(1 220)
|
(1 219)
|
(1 213)
|
(1 227)
|
(1 224)
|
(1 471)
|
(1 405)
|
(988)
|
(1 410)
|
(1 312)
|
(1 302)
|
(458)
|
(865)
|
(811)
|
(805)
|
(601)
|
(985)
|
(772)
|
(753)
|
(696)
|
(762)
|
(834)
|
(928)
|
(1 010)
|
(1 014)
|
|
Selling, General & Administrative |
(1 404)
|
(1 426)
|
(1 433)
|
(1 477)
|
(1 442)
|
(1 437)
|
(1 415)
|
(1 273)
|
(1 260)
|
(1 184)
|
(1 121)
|
(1 153)
|
(1 193)
|
(1 189)
|
(1 208)
|
(1 163)
|
(1 183)
|
(1 180)
|
(1 181)
|
(1 216)
|
(1 176)
|
(1 401)
|
(1 323)
|
(915)
|
(1 420)
|
(1 447)
|
(1 428)
|
(891)
|
(1 312)
|
(1 127)
|
(1 140)
|
(709)
|
(1 106)
|
(920)
|
(875)
|
(673)
|
(717)
|
(794)
|
(876)
|
(929)
|
(985)
|
|
Depreciation & Amortization |
(91)
|
(87)
|
(87)
|
(100)
|
(88)
|
(88)
|
(90)
|
(78)
|
0
|
0
|
0
|
(64)
|
0
|
0
|
0
|
(93)
|
0
|
0
|
0
|
(76)
|
0
|
(30)
|
0
|
(72)
|
0
|
0
|
0
|
(127)
|
(101)
|
(146)
|
0
|
(132)
|
(153)
|
(126)
|
(145)
|
(74)
|
(70)
|
(69)
|
0
|
(87)
|
(33)
|
|
Other Operating Expenses |
(40)
|
12
|
26
|
34
|
50
|
48
|
50
|
37
|
(85)
|
(63)
|
(42)
|
29
|
17
|
(29)
|
(24)
|
11
|
(38)
|
(39)
|
(32)
|
64
|
(48)
|
(39)
|
(82)
|
(1)
|
10
|
135
|
125
|
559
|
549
|
462
|
336
|
239
|
274
|
275
|
267
|
51
|
26
|
28
|
(52)
|
6
|
4
|
|
Operating Income |
528
N/A
|
673
+27%
|
680
+1%
|
757
+11%
|
760
+0%
|
672
-12%
|
693
+3%
|
709
+2%
|
679
-4%
|
770
+13%
|
774
+0%
|
719
-7%
|
741
+3%
|
653
-12%
|
698
+7%
|
754
+8%
|
780
+3%
|
832
+7%
|
791
-5%
|
776
-2%
|
685
-12%
|
395
-42%
|
298
-24%
|
450
+51%
|
334
-26%
|
62
-82%
|
(1 092)
N/A
|
(2 441)
-124%
|
(4 185)
-71%
|
(4 612)
-10%
|
(4 143)
+10%
|
(1 825)
+56%
|
(2 787)
-53%
|
(1 905)
+32%
|
(1 292)
+32%
|
236
N/A
|
362
+54%
|
348
-4%
|
402
+16%
|
603
+50%
|
706
+17%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(26)
|
(171)
|
(183)
|
(190)
|
(137)
|
(55)
|
(11)
|
(150)
|
(194)
|
(253)
|
(240)
|
(15)
|
(2)
|
117
|
171
|
401
|
344
|
301
|
279
|
298
|
230
|
311
|
327
|
265
|
290
|
104
|
(182)
|
(650)
|
(1 101)
|
(1 371)
|
(1 308)
|
(631)
|
(926)
|
(730)
|
(655)
|
(364)
|
(374)
|
(266)
|
(112)
|
(21)
|
1
|
|
Non-Reccuring Items |
0
|
0
|
(9)
|
(22)
|
(22)
|
(22)
|
(21)
|
(58)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(25)
|
0
|
0
|
(20)
|
0
|
0
|
0
|
(5)
|
0
|
(5)
|
(144)
|
(103)
|
(209)
|
(210)
|
(70)
|
(5)
|
(1)
|
(0)
|
(0)
|
(2)
|
(2)
|
(5)
|
1
|
5
|
7
|
|
Total Other Income |
(162)
|
(18)
|
(18)
|
(39)
|
(80)
|
(80)
|
(80)
|
(34)
|
0
|
0
|
0
|
(85)
|
(39)
|
(39)
|
(39)
|
(76)
|
0
|
0
|
0
|
(88)
|
0
|
0
|
(1)
|
(20)
|
(3)
|
(5)
|
(5)
|
(10)
|
(2)
|
1
|
0
|
(0)
|
0
|
0
|
0
|
(17)
|
(0)
|
0
|
(9)
|
(36)
|
7
|
|
Pre-Tax Income |
339
N/A
|
484
+43%
|
470
-3%
|
506
+8%
|
521
+3%
|
515
-1%
|
582
+13%
|
466
-20%
|
485
+4%
|
517
+7%
|
535
+3%
|
618
+16%
|
700
+13%
|
730
+4%
|
830
+14%
|
1 080
+30%
|
1 099
+2%
|
1 132
+3%
|
1 070
-6%
|
966
-10%
|
915
-5%
|
705
-23%
|
625
-11%
|
692
+11%
|
621
-10%
|
156
-75%
|
(1 423)
N/A
|
(3 203)
-125%
|
(5 497)
-72%
|
(6 192)
-13%
|
(5 520)
+11%
|
(2 462)
+55%
|
(3 713)
-51%
|
(2 636)
+29%
|
(1 948)
+26%
|
(146)
+93%
|
(14)
+90%
|
76
N/A
|
282
+270%
|
551
+96%
|
721
+31%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(142)
|
(175)
|
(175)
|
(222)
|
(210)
|
(83)
|
(103)
|
(58)
|
(85)
|
(256)
|
(242)
|
(153)
|
(179)
|
(164)
|
(179)
|
(169)
|
(175)
|
(186)
|
(180)
|
(191)
|
(184)
|
(121)
|
(97)
|
(160)
|
(146)
|
(207)
|
(186)
|
64
|
89
|
100
|
(2)
|
(19)
|
(94)
|
5
|
(73)
|
(67)
|
(44)
|
(139)
|
38
|
(96)
|
(117)
|
|
Income from Continuing Operations |
198
|
309
|
294
|
284
|
311
|
432
|
479
|
408
|
400
|
261
|
292
|
465
|
521
|
566
|
651
|
911
|
924
|
946
|
890
|
775
|
731
|
584
|
528
|
532
|
475
|
(51)
|
(1 609)
|
(3 139)
|
(5 408)
|
(6 091)
|
(5 521)
|
(2 481)
|
(3 807)
|
(2 631)
|
(2 021)
|
(213)
|
(58)
|
(63)
|
320
|
456
|
604
|
|
Income to Minority Interest |
(181)
|
(166)
|
(178)
|
(179)
|
(194)
|
(283)
|
(283)
|
(39)
|
(91)
|
(110)
|
(110)
|
(115)
|
(122)
|
(115)
|
(119)
|
(117)
|
(130)
|
(133)
|
(114)
|
(86)
|
(73)
|
(97)
|
(118)
|
(116)
|
(165)
|
(157)
|
(103)
|
(9)
|
29
|
99
|
75
|
14
|
21
|
(17)
|
(47)
|
(65)
|
(91)
|
(115)
|
(119)
|
(150)
|
(165)
|
|
Net Income (Common) |
(6)
N/A
|
133
N/A
|
103
-22%
|
82
-21%
|
95
+16%
|
119
+25%
|
174
+47%
|
340
+95%
|
261
-23%
|
93
-64%
|
151
+62%
|
1 037
+588%
|
1 104
+6%
|
1 123
+2%
|
1 084
-3%
|
645
-41%
|
653
+1%
|
727
+11%
|
820
+13%
|
727
-11%
|
697
-4%
|
526
-25%
|
408
-22%
|
416
+2%
|
311
-25%
|
(208)
N/A
|
(1 712)
-724%
|
(3 148)
-84%
|
(5 379)
-71%
|
(5 992)
-11%
|
(5 446)
+9%
|
(2 467)
+55%
|
(3 786)
-53%
|
(2 647)
+30%
|
(2 068)
+22%
|
(277)
+87%
|
(149)
+46%
|
(178)
-19%
|
201
N/A
|
306
+53%
|
440
+44%
|
|
EPS (Diluted) |
-0.02
N/A
|
0.55
N/A
|
0.5
-9%
|
0.31
-38%
|
0.2
-35%
|
0.23
+15%
|
0.29
+26%
|
0.66
+128%
|
0.44
-33%
|
0.15
-66%
|
0.26
+73%
|
0.94
+262%
|
1.88
+100%
|
1.9
+1%
|
1.84
-3%
|
3.11
+69%
|
1.13
-64%
|
1.2
+6%
|
1.39
+16%
|
3.49
+151%
|
1.2
-66%
|
0.88
-27%
|
0.7
-20%
|
2.19
+213%
|
0.33
-85%
|
-0.35
N/A
|
-2.9
-729%
|
-18.13
-525%
|
-4.84
+73%
|
-6.3
-30%
|
-4.95
+21%
|
-12.73
-157%
|
-14.08
-11%
|
-8.76
+38%
|
-6.77
+23%
|
-0.98
+86%
|
-0.47
+52%
|
-0.61
-30%
|
0.39
N/A
|
0.75
+92%
|
0.86
+15%
|