Deutsche Lufthansa AG (FRA:LHAB)
Germany · Delayed Price · Currency is EUR 8.80
+0.35 (4.14%)
At close: Jan 30, 2026
Deutsche Lufthansa AG Income Statement
Financials in millions EUR. Fiscal year is January - December.
Millions EUR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 |
|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 |
Operating Revenue | 32,222 | 31,439 | 29,926 | 25,864 | 11,876 | 9,078 |
Other Revenue | 7,125 | 6,185 | 5,549 | 5,072 | 4,967 | 4,545 |
| 39,347 | 37,624 | 35,475 | 30,936 | 16,843 | 13,623 | |
Revenue Growth (YoY) | 7.34% | 6.06% | 14.67% | 83.67% | 23.64% | -62.68% |
Cost of Revenue | 31,941 | 30,545 | 28,046 | 24,903 | 14,662 | 14,481 |
Gross Profit | 7,406 | 7,079 | 7,429 | 6,033 | 2,181 | -858 |
Selling, General & Admin | 324 | 324 | 281 | 229 | 136 | 225 |
Other Operating Expenses | 3,222 | 3,127 | 2,786 | 2,365 | 1,423 | 1,636 |
Operating Expenses | 5,962 | 5,815 | 5,304 | 4,796 | 3,827 | 4,441 |
Operating Income | 1,444 | 1,264 | 2,125 | 1,237 | -1,646 | -5,299 |
Interest Expense | -473 | -496 | -516 | -394 | -357 | -320 |
Interest & Investment Income | 475 | 441 | 245 | 68 | 2 | 83 |
Earnings From Equity Investments | 301 | 189 | 213 | 23 | 2 | -264 |
Currency Exchange Gain (Loss) | -172 | -172 | 86 | 93 | -78 | 109 |
Other Non Operating Income (Expenses) | 279 | 82 | 53 | 203 | 98 | -870 |
EBT Excluding Unusual Items | 1,854 | 1,308 | 2,206 | 1,230 | -1,979 | -6,561 |
Merger & Restructuring Charges | 6 | -17 | 2 | 64 | -581 | -233 |
Impairment of Goodwill | - | - | - | - | - | -222 |
Gain (Loss) on Sale of Investments | 124 | 124 | 91 | 122 | 98 | -36 |
Gain (Loss) on Sale of Assets | 93 | 192 | 101 | -5 | -29 | -22 |
Asset Writedown | -11 | -11 | -33 | -41 | -13 | -1,557 |
Legal Settlements | - | - | - | -6 | -102 | - |
Other Unusual Items | -22 | -20 | -50 | -115 | - | - |
Pretax Income | 2,044 | 1,576 | 2,317 | 1,249 | -2,606 | -8,631 |
Income Tax Expense | 395 | 176 | 380 | 239 | -413 | -1,865 |
Earnings From Continuing Operations | 1,649 | 1,400 | 1,937 | 1,010 | -2,193 | -6,766 |
Earnings From Discontinued Operations | 15 | -7 | -248 | -206 | - | - |
Net Income to Company | 1,664 | 1,393 | 1,689 | 804 | -2,193 | -6,766 |
Minority Interest in Earnings | -21 | -13 | -16 | -13 | 2 | 41 |
Net Income | 1,643 | 1,380 | 1,673 | 791 | -2,191 | -6,725 |
Preferred Dividends & Other Adjustments | - | - | - | - | 19 | - |
Net Income to Common | 1,643 | 1,380 | 1,673 | 791 | -2,210 | -6,725 |
Net Income Growth | 83.17% | -17.51% | 111.50% | - | - | - |
Shares Outstanding (Basic) | 1,198 | 1,197 | 1,196 | 1,195 | 739 | 538 |
Shares Outstanding (Diluted) | 1,198 | 1,197 | 1,196 | 1,195 | 739 | 538 |
Shares Change (YoY) | 0.13% | 0.10% | 0.00% | 61.86% | 37.39% | 13.00% |
EPS (Basic) | 1.37 | 1.15 | 1.40 | 0.66 | -2.99 | -12.51 |
EPS (Diluted) | 1.37 | 1.15 | 1.40 | 0.66 | -2.99 | -12.51 |
EPS Growth | 82.91% | -17.59% | 111.50% | - | - | - |
Free Cash Flow | 718 | -6 | 895 | 2,660 | -919 | -3,577 |
Free Cash Flow Per Share | 0.60 | -0.01 | 0.75 | 2.23 | -1.24 | -6.65 |
Dividend Per Share | 0.300 | 0.300 | 0.300 | - | - | - |
Gross Margin | 18.82% | 18.82% | 20.94% | 19.50% | 12.95% | -6.30% |
Operating Margin | 3.67% | 3.36% | 5.99% | 4.00% | -9.77% | -38.90% |
Profit Margin | 4.18% | 3.67% | 4.72% | 2.56% | -13.12% | -49.36% |
Free Cash Flow Margin | 1.82% | -0.02% | 2.52% | 8.60% | -5.46% | -26.26% |
EBITDA | 3,393 | 3,173 | 3,921 | 3,114 | 125 | -3,339 |
EBITDA Margin | 8.62% | 8.43% | 11.05% | 10.07% | 0.74% | -24.51% |
D&A For EBITDA | 1,949 | 1,909 | 1,796 | 1,877 | 1,771 | 1,960 |
EBIT | 1,444 | 1,264 | 2,125 | 1,237 | -1,646 | -5,299 |
EBIT Margin | 3.67% | 3.36% | 5.99% | 4.00% | -9.77% | -38.90% |
Effective Tax Rate | 19.32% | 11.17% | 16.40% | 19.13% | - | - |
Advertising Expenses | - | 324 | 281 | 229 | 136 | 128 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.