F

Fraport Frankfurt Airport Services Worldwide AG
XMUN:FRA

Watchlist Manager
Fraport Frankfurt Airport Services Worldwide AG
XMUN:FRA
Watchlist
Price: 76.3 EUR
Market Cap: €7B

Income Statement

Earnings Waterfall
Fraport Frankfurt Airport Services Worldwide AG

Income Statement
Fraport Frankfurt Airport Services Worldwide AG

Rotate your device to view
Income Statement
Currency: EUR
Dec-2001 Mar-2002 Jun-2002 Sep-2002 Dec-2002 Mar-2003 Jun-2003 Sep-2003 Dec-2003 Mar-2004 Jun-2004 Sep-2004 Dec-2004 Mar-2005 Jun-2005 Sep-2005 Dec-2005 Mar-2006 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
Revenue
Interest Expense
90
0
0
0
54
0
0
0
51
0
0
0
43
0
0
0
40
10
21
30
45
46
47
60
77
90
98
114
120
127
138
133
140
152
169
183
183
182
180
177
192
204
213
225
227
217
208
196
172
170
173
171
177
174
168
162
156
152
148
144
139
136
146
164
187
203
208
208
202
201
205
202
197
195
178
179
193
200
230
249
269
289
329
326
294
317
290
296
318
330
337
353
349
343
0
0
Revenue
1 581
N/A
1 631
+3%
1 679
+3%
1 745
+4%
1 804
+3%
1 831
+2%
1 826
0%
1 828
+0%
1 834
+0%
1 851
+1%
1 900
+3%
1 953
+3%
1 998
+2%
2 033
+2%
2 057
+1%
2 073
+1%
2 090
+1%
2 096
+0%
2 125
+1%
2 147
+1%
2 144
0%
2 218
+3%
2 231
+1%
2 279
+2%
2 329
+2%
2 296
-1%
2 249
-2%
2 174
-3%
2 102
-3%
2 030
-3%
2 020
-1%
2 010
0%
1 973
-2%
2 030
+3%
2 063
+2%
2 139
+4%
2 195
+3%
2 227
+1%
2 305
+3%
2 349
+2%
2 371
+1%
2 401
+1%
2 399
0%
2 434
+1%
2 442
+0%
2 434
0%
2 429
0%
2 389
-2%
2 561
+7%
2 366
-8%
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%
4 125
+3%
4 235
+3%
4 370
+3%
4 427
+1%
4 405
0%
4 378
-1%
4 374
0%
Gross Profit
Cost of Revenue
(263)
(254)
(258)
(245)
(257)
(269)
(257)
(270)
(267)
(271)
(280)
(288)
(294)
(300)
(308)
(306)
(313)
(321)
(326)
(330)
(330)
(386)
(390)
(419)
(436)
(400)
(431)
(430)
(437)
(448)
(438)
(435)
(411)
(435)
(434)
(426)
(454)
(463)
(484)
(506)
(500)
(514)
(503)
(507)
(514)
(521)
(549)
(565)
(65)
(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)
(1 632)
(1 694)
(1 770)
(564)
(1 735)
(1 634)
(1 534)
Gross Profit
1 318
N/A
1 378
+5%
1 421
+3%
1 500
+6%
1 547
+3%
1 563
+1%
1 569
+0%
1 559
-1%
1 568
+1%
1 580
+1%
1 620
+3%
1 665
+3%
1 704
+2%
1 733
+2%
1 749
+1%
1 768
+1%
1 777
+1%
1 776
0%
1 799
+1%
1 817
+1%
1 814
0%
1 832
+1%
1 841
+1%
1 860
+1%
1 893
+2%
1 896
+0%
1 818
-4%
1 744
-4%
1 665
-5%
1 582
-5%
1 581
0%
1 575
0%
1 562
-1%
1 595
+2%
1 629
+2%
1 713
+5%
1 741
+2%
1 765
+1%
1 821
+3%
1 843
+1%
1 871
+2%
1 886
+1%
1 896
+1%
1 927
+2%
1 928
+0%
1 913
-1%
1 881
-2%
1 824
-3%
2 497
+37%
1 832
-27%
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%
2 493
-28%
2 541
+2%
2 599
+2%
3 863
+49%
2 670
-31%
2 745
+3%
2 841
+3%
Operating Income
Operating Expenses
(1 009)
(1 057)
(1 080)
(1 139)
(1 246)
(1 265)
(1 299)
(1 316)
(1 313)
(1 376)
(1 394)
(1 425)
(1 408)
(1 442)
(1 444)
(1 463)
(1 446)
(1 473)
(1 469)
(1 458)
(1 466)
(1 493)
(1 518)
(1 525)
(1 520)
(1 560)
(1 473)
(1 401)
(1 261)
(1 241)
(1 254)
(1 276)
(1 262)
(1 292)
(1 308)
(1 327)
(1 299)
(1 323)
(1 347)
(1 345)
(1 356)
(1 388)
(1 412)
(1 427)
(1 428)
(1 427)
(1 404)
(1 391)
(1 966)
(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)
(1 749)
(1 776)
(1 833)
(3 127)
(1 932)
(1 977)
(1 979)
Selling, General & Administrative
(689)
(720)
(771)
(804)
(860)
(884)
(893)
(914)
(934)
(947)
(959)
(972)
(975)
(987)
(1 000)
(1 015)
(1 033)
(1 042)
(1 052)
(1 072)
(1 077)
(1 078)
(1 094)
(1 099)
(1 143)
(1 155)
(1 089)
(1 022)
(926)
(869)
(864)
(864)
(867)
(870)
(882)
(893)
(880)
(890)
(895)
(895)
(979)
(909)
(921)
(932)
(1 063)
(947)
(942)
(933)
(995)
(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)
(1 092)
(1 113)
(1 151)
(1 257)
(1 247)
(1 297)
(1 280)
Depreciation & Amortization
(209)
(211)
(213)
(214)
(214)
(215)
(217)
(218)
(217)
(258)
(260)
(260)
(221)
(233)
(231)
(229)
(217)
(228)
(230)
(221)
(231)
(244)
(240)
(257)
(223)
(246)
(248)
(239)
(212)
(247)
(251)
(264)
(263)
(279)
(290)
(295)
(280)
(282)
(290)
(292)
(293)
(313)
(318)
(330)
(352)
(347)
(336)
(326)
(351)
(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)
(515)
(524)
(529)
(510)
(528)
(529)
(544)
Other Operating Expenses
(111)
(126)
(96)
(121)
(171)
(166)
(189)
(184)
(162)
(172)
(174)
(192)
(213)
(222)
(213)
(219)
(197)
(201)
(186)
(165)
(158)
(171)
(184)
(168)
(154)
(159)
(137)
(140)
(124)
(125)
(139)
(148)
(133)
(142)
(136)
(139)
(138)
(151)
(162)
(158)
(84)
(166)
(174)
(166)
(13)
(133)
(126)
(132)
(620)
(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)
(143)
(138)
(153)
(1 360)
(157)
(152)
(155)
Operating Income
309
N/A
321
+4%
342
+7%
361
+6%
301
-17%
298
-1%
270
-9%
243
-10%
255
+5%
204
-20%
227
+11%
240
+6%
296
+23%
291
-2%
306
+5%
305
0%
331
+8%
303
-8%
331
+9%
359
+9%
348
-3%
338
-3%
323
-5%
336
+4%
373
+11%
336
-10%
345
+3%
343
-1%
404
+18%
342
-15%
328
-4%
299
-9%
300
+0%
303
+1%
322
+6%
386
+20%
442
+14%
442
0%
475
+8%
498
+5%
515
+3%
499
-3%
484
-3%
500
+3%
501
+0%
486
-3%
477
-2%
433
-9%
531
+23%
450
-15%
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%
744
+10%
765
+3%
767
+0%
736
-4%
739
+0%
767
+4%
862
+12%
Pre-Tax Income
Interest Income Expense
(84)
(86)
(83)
(100)
(47)
(30)
(28)
5
0
(9)
(2)
(11)
(8)
(6)
(7)
(5)
(9)
(13)
(13)
(10)
(14)
(8)
(5)
(18)
(39)
(53)
(61)
(68)
(112)
(82)
(95)
(99)
(78)
(115)
(126)
(134)
(131)
(128)
(122)
(121)
(133)
(144)
(162)
(162)
(160)
(169)
(146)
(112)
(187)
(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)
(116)
(100)
(107)
(128)
(156)
(204)
(207)
Non-Reccuring Items
(63)
(1)
(1)
0
(293)
(293)
(293)
(293)
(41)
(0)
(1)
(1)
(21)
(6)
(6)
(6)
(21)
0
(0)
(0)
(18)
0
0
0
(37)
0
0
0
(43)
0
0
0
(10)
0
0
0
(11)
0
0
0
(18)
0
0
0
(3)
0
0
0
(3)
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
0
0
0
36
0
0
0
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
23
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
8
(41)
(43)
(54)
4
3
4
24
1
5
4
5
(2)
(1)
(10)
(11)
(11)
(7)
2
20
24
25
20
2
1
(6)
(8)
27
24
30
28
(9)
(11)
(22)
(33)
(37)
(22)
(7)
3
(5)
(16)
(21)
(10)
30
5
33
35
8
(1)
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)
(14)
(11)
(7)
39
47
46
46
Pre-Tax Income
170
N/A
193
+13%
216
+12%
207
-4%
(35)
N/A
(22)
+38%
(46)
-110%
(22)
+52%
215
N/A
200
-7%
227
+14%
233
+3%
266
+14%
278
+5%
282
+1%
284
+1%
290
+2%
283
-3%
320
+13%
369
+15%
340
-8%
355
+4%
338
-5%
319
-6%
298
-7%
276
-7%
277
+0%
302
+9%
273
-10%
290
+6%
261
-10%
192
-27%
201
+5%
167
-17%
163
-2%
215
+33%
279
+29%
307
+10%
355
+16%
372
+5%
347
-7%
334
-4%
312
-7%
368
+18%
366
0%
349
-5%
365
+4%
329
-10%
341
+4%
334
-2%
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%
614
+11%
654
+7%
653
0%
682
+4%
629
-8%
609
-3%
700
+15%
Net Income
Tax Provision
(68)
(79)
(99)
(117)
(84)
(90)
(77)
(75)
(99)
(91)
(103)
(106)
(128)
(132)
(131)
(130)
(129)
(121)
(134)
(142)
(111)
(118)
(103)
(72)
(84)
(69)
(64)
(75)
(93)
(103)
(99)
(98)
(44)
(31)
(25)
(31)
(7)
(15)
(31)
(37)
(97)
(93)
(85)
(101)
(115)
(108)
(113)
(103)
(105)
(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)
(138)
(147)
(145)
(180)
(166)
(170)
(191)
Income from Continuing Operations
103
113
117
90
(120)
(112)
(123)
(96)
116
109
125
127
138
146
151
154
162
162
186
226
229
238
235
247
214
207
213
228
180
187
162
93
157
136
137
185
272
292
325
336
251
241
227
267
252
241
252
226
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
476
506
508
502
463
440
509
Income to Minority Interest
(1)
(1)
(1)
(1)
(1)
(1)
(2)
(2)
(1)
(1)
(1)
(1)
(2)
(1)
(0)
(0)
(0)
(0)
(1)
(1)
0
1
0
(5)
(5)
(5)
(6)
(7)
(7)
(8)
(7)
(6)
(7)
(6)
(7)
(8)
(9)
(9)
(9)
(11)
(10)
(11)
(12)
(12)
(13)
(13)
(14)
(15)
(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)
(45)
(44)
(51)
(51)
(45)
(44)
(41)
Net Income (Common)
101
N/A
112
+11%
116
+3%
89
-23%
(121)
N/A
(113)
+6%
(124)
-10%
(98)
+21%
115
N/A
108
-6%
124
+14%
126
+2%
136
+8%
145
+6%
150
+3%
154
+3%
161
+5%
161
N/A
185
+15%
226
+22%
229
+2%
239
+4%
235
-2%
243
+3%
209
-14%
202
-3%
207
+2%
221
+7%
173
-22%
179
+4%
155
-13%
87
-44%
150
+72%
131
-13%
131
+0%
177
+35%
263
+49%
283
+8%
316
+12%
325
+3%
240
-26%
231
-4%
215
-7%
255
+18%
238
-6%
228
-4%
238
+4%
211
-11%
221
+5%
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%
431
+10%
463
+7%
457
-1%
451
-1%
418
-7%
395
-5%
469
+19%
EPS (Diluted)
1.28
N/A
1.24
-3%
1.28
+3%
0.98
-23%
-1.34
N/A
-1.22
+9%
-1.39
-14%
-1.06
+24%
1.26
N/A
1.19
-6%
1.37
+15%
1.36
-1%
1.48
+9%
1.58
+7%
1.62
+3%
1.69
+4%
1.75
+4%
1.76
+1%
2.02
+15%
2.47
+22%
2.48
+0%
2.61
+5%
2.57
-2%
2.63
+2%
2.26
-14%
2.2
-3%
2.43
+10%
2.38
-2%
1.87
-21%
1.95
+4%
1.7
-13%
0.97
-43%
1.63
+68%
1.42
-13%
1.43
+1%
1.93
+35%
2.85
+48%
3.08
+8%
3.43
+11%
3.53
+3%
2.6
-26%
2.46
-5%
2.33
-5%
2.74
+18%
2.58
-6%
2.47
-4%
2.58
+4%
2.29
-11%
2.39
+4%
2.41
+1%
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%
4.76
+12%
5.01
+5%
4.95
-1%
4.88
-1%
4.61
-6%
4.28
-7%
5.07
+18%