Income Statement

6.2B

Revenue

760.2m

Operating Income

232.7m

Net Income

Revenue	6.2B EUR
Cost of Revenue	-4.1B EUR
Gross Profit	2.1B EUR
Operating Expenses	-1.3B EUR
Operating Income	760.2m EUR
Other Expenses	-527.5m EUR
Net Income	232.7m EUR

Currency: EUR

	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	2 656 N/A	2 736 +3%	2 806 +3%	2 872 +2%	3 065 +7%	3 260 +6%	3 455 +6%	3 649 +6%	3 716 +2%	3 779 +2%	3 773 0%	3 789 +0%	3 808 +1%	3 792 0%	3 882 +2%	3 988 +3%	4 206 +5%	4 524 +8%	4 801 +6%	5 014 +4%	5 103 +2%	5 109 +0%	5 110 +0%	5 142 +1%	5 194 +1%	5 221 +1%	5 270 +1%	5 298 +1%	5 367 +1%	5 430 +1%	5 485 +1%	5 550 +1%	5 646 +2%	5 698 +1%	5 772 +1%	5 863 +2%	5 915 +1%	6 010 +2%	6 042 +1%	6 120 +1%	6 213 +2%
Gross Profit
Cost of Revenue	(1 743)	(1 794)	(1 838)	(1 875)	(2 034)	(2 173)	(2 305)	(2 443)	(2 437)	(2 448)	(2 430)	(2 428)	(2 462)	(2 437)	(2 503)	(2 539)	(2 691)	(2 930)	(3 115)	(3 288)	(3 350)	(3 341)	(3 338)	(3 375)	(3 427)	(3 449)	(3 496)	(3 546)	(3 769)	(3 769)	(3 778)	(3 778)	(3 685)	(3 734)	(3 783)	(3 847)	(3 906)	(3 996)	(4 021)	(4 085)	(4 145)
Gross Profit	913 N/A	942 +3%	968 +3%	997 +3%	1 030 +3%	1 087 +6%	1 150 +6%	1 206 +5%	1 278 +6%	1 332 +4%	1 343 +1%	1 361 +1%	1 346 -1%	1 355 +1%	1 378 +2%	1 449 +5%	1 515 +5%	1 594 +5%	1 686 +6%	1 726 +2%	1 753 +2%	1 768 +1%	1 772 +0%	1 767 0%	1 767 +0%	1 772 +0%	1 774 +0%	1 752 -1%	1 598 -9%	1 661 +4%	1 707 +3%	1 772 +4%	1 961 +11%	1 964 +0%	1 989 +1%	2 015 +1%	2 009 0%	2 014 +0%	2 021 +0%	2 034 +1%	2 068 +2%
Operating Income
Operating Expenses	(601)	(608)	(592)	(510)	(415)	(441)	(485)	(582)	(736)	(741)	(728)	(731)	(713)	(701)	(712)	(761)	(848)	(620)	(681)	(1 233)	(938)	(1 175)	(1 161)	(951)	(974)	(958)	(968)	(987)	(1 027)	(1 010)	(1 046)	(1 066)	(1 133)	(1 155)	(1 181)	(1 195)	(1 228)	(1 258)	(1 257)	(1 294)	(1 308)
Selling, General & Administrative	(602)	(616)	(601)	(602)	(594)	(646)	(701)	(730)	(700)	(754)	(736)	(737)	(680)	(703)	(705)	(741)	(757)	(892)	(942)	(953)	(844)	(1 037)	(1 070)	(1 100)	(875)	(1 036)	(1 023)	(1 041)	(900)	(1 080)	(1 112)	(1 135)	(1 003)	(1 193)	(1 224)	(1 247)	(1 111)	(1 303)	(1 303)	(1 329)	(1 189)
Depreciation & Amortization	0	0	0	0	(47)	0	0	0	(76)	0	0	0	(58)	0	0	0	(108)	0	0	0	(152)	0	0	0	(167)	0	0	0	(167)	0	0	0	(166)	0	0	0	(164)	0	0	0	(155)
Other Operating Expenses	1	7	9	93	226	204	217	148	40	13	8	6	25	2	(7)	(20)	17	272	262	(280)	58	(138)	(90)	149	68	78	56	54	40	70	66	69	36	39	42	52	47	45	46	35	36
Operating Income	312 N/A	334 +7%	376 +13%	487 +29%	615 +26%	646 +5%	666 +3%	624 -6%	542 -13%	591 +9%	615 +4%	630 +2%	634 +1%	655 +3%	667 +2%	688 +3%	667 -3%	974 +46%	1 006 +3%	493 -51%	815 +65%	593 -27%	612 +3%	816 +33%	793 -3%	814 +3%	806 -1%	765 -5%	571 -25%	650 +14%	661 +2%	706 +7%	828 +17%	809 -2%	807 0%	820 +2%	781 -5%	756 -3%	764 +1%	740 -3%	760 +3%
Pre-Tax Income
Interest Income Expense	(16)	(15)	(15)	(14)	(33)	(41)	(35)	(37)	(20)	(179)	(284)	(286)	(274)	(142)	(48)	262	251	(52)	(50)	(51)	(243)	(74)	(79)	(66)	(37)	(6)	20	(3)	(39)	(22)	(48)	(31)	(45)	(73)	(82)	(86)	(85)	(80)	(100)	(122)	(157)
Non-Reccuring Items	(0)	0	0	0	(0)	0	0	0	13	0	0	0	1	0	0	(15)	(28)	0	0	15	(11)	0	0	0	21	0	0	0	30	0	0	0	0	0	0	0	2	0	0	0	1
Total Other Income	0	0	0	0	(4)	0	0	0	0	0	(0)	(0)	2	(2)	0	0	(1)	0	(0)	(0)	0	0	0	0	3	0	(0)	0	(5)	0	0	0	(10)	0	0	(0)	14	0	(0)	0	(7)
Pre-Tax Income	296 N/A	319 +7%	362 +14%	473 +31%	579 +22%	605 +5%	631 +4%	587 -7%	535 -9%	412 -23%	331 -20%	344 +4%	363 +6%	513 +41%	619 +21%	935 +51%	889 -5%	922 +4%	956 +4%	458 -52%	562 +23%	519 -8%	533 +3%	749 +41%	780 +4%	808 +4%	826 +2%	762 -8%	556 -27%	629 +13%	612 -3%	675 +10%	773 +15%	736 -5%	725 -1%	734 +1%	711 -3%	676 -5%	665 -2%	618 -7%	598 -3%
Net Income
Tax Provision	(89)	(96)	(110)	(120)	(132)	(139)	(137)	(146)	(169)	(180)	(192)	(194)	(187)	(191)	(208)	(218)	(242)	(250)	(248)	(254)	(250)	(246)	(239)	(235)	(241)	(245)	(250)	(250)	(187)	(198)	(205)	(205)	(250)	(246)	(251)	(253)	(247)	(237)	(237)	(236)	(235)
Income from Continuing Operations	207	222	252	354	447	466	494	441	367	232	139	149	176	322	411	717	647	672	708	204	312	273	294	515	539	564	576	512	369	431	407	470	523	490	475	481	465	439	428	382	362
Income to Minority Interest	(1)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(2)	(10)	(22)	(36)	(67)	(87)	(112)	(123)	(118)	(120)	(113)	(115)	(116)	(120)	(110)	(78)	(86)	(80)	(91)	(107)	(99)	(98)	(95)	(98)	(100)	(117)	(115)	(130)
Net Income (Common)	206 N/A	222 +8%	252 +13%	353 +40%	447 +27%	466 +4%	494 +6%	441 -11%	366 -17%	232 -37%	141 -39%	151 +7%	179 +19%	326 +82%	405 +24%	699 +72%	649 -7%	642 -1%	657 +2%	128 -80%	189 +47%	154 -18%	174 +13%	402 +131%	424 +5%	448 +6%	455 +2%	402 -12%	291 -28%	344 +19%	327 -5%	379 +16%	416 +10%	392 -6%	377 -4%	386 +2%	367 -5%	339 -8%	311 -8%	266 -14%	233 -13%
EPS (Diluted)	1.07 N/A	1.15 +7%	1.25 +9%	1.81 +45%	2.26 +25%	2.26 N/A	2.41 +7%	2.15 -11%	1.79 -17%	1.13 -37%	0.69 -39%	0.73 +6%	0.86 +18%	1.62 +88%	2.02 +25%	3.47 +72%	3.24 -7%	3.2 -1%	3.28 +2%	0.63 -81%	0.94 +49%	0.78 -17%	0.87 +12%	2.01 +131%	2.13 +6%	2.38 +12%	2.43 +2%	2.14 -12%	1.54 -28%	1.83 +19%	1.73 -5%	2.01 +16%	2.22 +10%	2.09 -6%	2.02 -3%	2.06 +2%	1.96 -5%	1.88 -4%	1.79 -5%	1.53 -15%	1.33 -13%

Income Statement Balance Sheet Cash Flow Statement

United Internet AG
XETRA:UTDI

Income Statement

Earnings Waterfall
United Internet AG

Income Statement
United Internet AG

See Also

Company

Help

Tools

Stocks

United Internet AG XETRA:UTDI

Income Statement

Earnings Waterfall United Internet AG

Income Statement United Internet AG

See Also

Company

Help

Tools

Stocks

United Internet AG
XETRA:UTDI

Earnings Waterfall
United Internet AG

Income Statement
United Internet AG