Deutsche Lufthansa AG (DLAKY)

Deutsche Lufthansa AG Income Statement

Financials in millions EUR. Fiscal year is January - December.

Year Ending	TTM	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019
Revenue	35,817	35,442	32,770	16,811	13,589	36,424
Revenue Growth (YoY)	4.05%	8.15%	94.93%	23.71%	-62.69%	1.62%
Cost of Revenue	30,989	31,158	28,153	16,814	16,572	30,571
Gross Profit	4,828	4,284	4,617	-3	-2,983	5,853
Selling, General & Admin	5,183	3,006	918	642	538	1,210
Research & Development	65	56	25	23	25	49
Other Operating Expenses	0	295	2,448	1,590	1,896	3,128
Operating Expenses	3,744	2,767	3,366	2,232	2,434	4,338
Operating Income	1,098	1,517	1,232	-2,318	-7,089	1,689
Interest Income	303	299	66	31	83	74
Interest Expense	606	627	488	443	417	397
Other Expense / Income	-892	-864	-227	-124	1,208	-462
Pretax Income	1,861	2,196	1,050	-2,606	-8,631	1,860
Income Tax	281	380	246	-413	-1,865	615
Net Income	1,406	1,673	791	-2,193	-6,766	1,213
Net Income Growth	47.38%	111.50%	-	-	-	-43.92%
Shares Outstanding (Basic)	1,197	1,196	1,195	739	753	667
Shares Outstanding (Diluted)	1,197	1,196	1,195	739	753	667
Shares Change	0.09%	0.00%	61.86%	-1.95%	13.00%	0.67%
EPS (Basic)	1.19	1.40	0.66	-2.97	-8.98	1.82
EPS (Diluted)	1.19	1.40	0.66	-2.97	-8.98	1.82
EPS Growth	46.42%	112.12%	-	-	-	-44.34%
Free Cash Flow	715	659	2,660	-700	-3,577	313
Free Cash Flow Per Share	0.60	0.55	2.23	-0.95	-4.75	0.47
Gross Margin	13.48%	12.09%	14.09%	-0.02%	-21.95%	16.07%
Operating Margin	3.07%	4.28%	3.76%	-13.79%	-52.17%	4.64%
Profit Margin	3.93%	4.72%	2.41%	-13.05%	-49.79%	3.33%
Free Cash Flow Margin	2.00%	1.86%	8.12%	-4.16%	-26.32%	0.86%
Effective Tax Rate	15.10%	17.30%	23.43%	-	-	33.06%
EBITDA	3,887	3,745	3,727	-24	-1,113	4,645
EBITDA Margin	10.85%	10.57%	11.37%	-0.14%	-8.19%	12.75%
Depreciation & Amortization	2,258	2,228	2,444	2,255	4,552	2,738
EBIT	1,629	1,517	1,283	-2,279	-5,665	1,907
EBIT Margin	4.55%	4.28%	3.92%	-13.56%	-41.69%	5.24%

Sources: The data provider is Financial Modeling Prep and the numbers are sourced from SEC filings.