Beiersdorf AG
XETRA:BEI

Watchlist Manager
Beiersdorf AG Logo
Beiersdorf AG
XETRA:BEI
Watchlist
Price: 122.9 EUR 1.44% Market Closed
Market Cap: 27.5B EUR
Have any thoughts about
Beiersdorf AG?
Write Note

Income Statement

Earnings Waterfall
Beiersdorf AG

Revenue
9.7B EUR
Cost of Revenue
-4.1B EUR
Gross Profit
5.6B EUR
Operating Expenses
-4.5B EUR
Operating Income
1.1B EUR
Other Expenses
-353m EUR
Net Income
738m EUR

Income Statement
Beiersdorf AG

Rotate your device to view
Income Statement
Currency: EUR
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 Jun-2016 Dec-2016 Jun-2017 Dec-2017 Jun-2018 Dec-2018 Jun-2019 Dec-2019 Jun-2020 Dec-2020 Jun-2021 Dec-2021 Jun-2022 Dec-2022 Jun-2023 Dec-2023 Jun-2024
Revenue
Revenue
5 692
N/A
5 653
-1%
5 624
-1%
5 571
-1%
5 595
+0%
5 626
+1%
5 618
0%
5 633
+0%
5 760
+2%
5 794
+1%
5 924
+2%
6 040
+2%
6 084
+1%
6 141
+1%
6 148
+0%
6 141
0%
6 160
+0%
6 149
0%
6 183
+1%
6 285
+2%
6 395
+2%
6 516
+2%
6 604
+1%
6 686
+1%
6 642
-1%
6 752
+2%
6 907
+2%
7 056
+2%
7 156
+1%
7 233
+1%
7 457
+3%
7 653
+3%
7 265
-5%
7 025
-3%
7 450
+6%
7 627
+2%
8 229
+8%
8 799
+7%
9 259
+5%
9 447
+2%
9 686
+3%
Gross Profit
Cost of Revenue
(1 910)
(1 946)
(1 981)
(2 016)
(2 032)
(2 057)
(2 041)
(2 077)
(2 127)
(2 125)
(2 183)
(2 217)
(2 236)
(2 251)
(2 248)
(2 255)
(2 337)
(2 428)
(2 537)
(2 671)
(2 709)
(2 740)
(2 772)
(2 785)
(2 777)
(2 774)
(2 819)
(2 910)
(2 997)
(3 075)
(3 153)
(3 221)
(3 090)
(2 984)
(3 147)
(3 267)
(3 590)
(3 842)
(3 993)
(4 031)
(4 055)
Gross Profit
3 782
N/A
3 707
-2%
3 643
-2%
3 555
-2%
3 563
+0%
3 569
+0%
3 577
+0%
3 556
-1%
3 633
+2%
3 669
+1%
3 741
+2%
3 823
+2%
3 848
+1%
3 890
+1%
3 900
+0%
3 886
0%
3 823
-2%
3 721
-3%
3 646
-2%
3 614
-1%
3 686
+2%
3 776
+2%
3 832
+1%
3 901
+2%
3 865
-1%
3 978
+3%
4 088
+3%
4 146
+1%
4 159
+0%
4 158
0%
4 304
+4%
4 432
+3%
4 175
-6%
4 041
-3%
4 303
+6%
4 360
+1%
4 639
+6%
4 957
+7%
5 266
+6%
5 416
+3%
5 631
+4%
Operating Income
Operating Expenses
(3 154)
(3 026)
(2 939)
(2 972)
(2 999)
(3 022)
(3 055)
(3 125)
(3 166)
(3 213)
(3 243)
(3 125)
(3 118)
(3 132)
(3 110)
(3 066)
(2 983)
(2 883)
(2 868)
(2 810)
(2 870)
(2 924)
(2 894)
(2 942)
(2 898)
(2 929)
(3 025)
(3 050)
(3 047)
(3 061)
(3 210)
(3 321)
(3 284)
(3 131)
(3 351)
(3 340)
(3 574)
(3 712)
(4 009)
(4 060)
(4 540)
Selling, General & Administrative
(2 915)
(2 790)
(2 689)
(2 614)
(2 647)
(2 688)
(2 729)
(2 745)
(2 779)
(2 778)
(2 797)
(2 850)
(2 875)
(2 910)
(2 903)
(2 917)
(2 841)
(2 757)
(2 695)
(2 630)
(2 677)
(2 718)
(2 738)
(2 796)
(2 765)
(2 771)
(2 811)
(2 866)
(2 886)
(2 888)
(2 955)
(3 082)
(2 980)
(2 885)
(2 988)
(3 123)
(3 298)
(3 522)
(3 669)
(3 805)
(4 043)
Research & Development
(149)
(150)
(151)
(152)
(153)
(157)
(161)
(163)
(167)
(166)
(164)
(159)
(156)
(153)
(151)
(154)
(155)
(160)
(165)
(168)
(174)
(175)
(180)
(183)
(188)
(188)
(192)
(196)
(201)
(211)
(225)
(236)
(241)
(246)
(258)
(268)
(281)
(291)
(296)
(320)
(339)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(73)
0
0
0
(1)
0
(1)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Other Operating Expenses
(90)
(86)
(99)
(206)
(199)
(177)
(165)
(217)
(220)
(269)
(282)
(116)
(87)
(69)
(56)
5
13
34
(8)
61
(19)
(31)
24
38
55
31
(22)
12
40
38
(30)
(3)
(63)
0
(105)
51
5
101
(44)
65
(158)
Operating Income
628
N/A
681
+8%
704
+3%
583
-17%
564
-3%
547
-3%
522
-5%
431
-17%
467
+8%
456
-2%
498
+9%
698
+40%
730
+5%
758
+4%
790
+4%
820
+4%
840
+2%
838
0%
778
-7%
804
+3%
816
+1%
852
+4%
938
+10%
959
+2%
967
+1%
1 049
+8%
1 063
+1%
1 096
+3%
1 112
+1%
1 097
-1%
1 094
0%
1 111
+2%
891
-20%
910
+2%
952
+5%
1 020
+7%
1 065
+4%
1 245
+17%
1 257
+1%
1 356
+8%
1 091
-20%
Pre-Tax Income
Interest Income Expense
0
0
0
0
0
0
0
0
1
8
14
25
29
26
24
17
17
16
16
17
23
23
25
(4)
15
19
31
22
27
29
26
(1)
19
6
19
23
20
(49)
18
(30)
24
Non-Reccuring Items
0
0
0
0
(5)
0
0
0
(15)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
18
0
(27)
0
(3)
0
(3)
0
(54)
0
(68)
0
(92)
0
(84)
0
(204)
0
Total Other Income
(11)
(19)
(15)
(30)
(11)
(3)
(11)
9
(6)
(6)
(6)
(10)
(12)
(19)
(15)
(22)
(21)
(17)
(13)
(10)
(9)
(14)
(29)
(5)
(1)
(1)
(16)
(93)
(108)
(75)
(50)
(19)
(34)
(27)
(36)
(44)
(13)
(16)
(20)
(17)
(1)
Pre-Tax Income
617
N/A
662
+7%
689
+4%
553
-20%
548
-1%
544
-1%
511
-6%
440
-14%
447
+2%
458
+2%
506
+10%
713
+41%
747
+5%
765
+2%
799
+4%
815
+2%
836
+3%
837
+0%
781
-7%
811
+4%
830
+2%
861
+4%
934
+8%
968
+4%
981
+1%
1 040
+6%
1 078
+4%
1 022
-5%
1 031
+1%
1 048
+2%
1 070
+2%
1 037
-3%
876
-16%
821
-6%
935
+14%
907
-3%
1 072
+18%
1 096
+2%
1 255
+15%
1 105
-12%
1 114
+1%
Net Income
Tax Provision
(215)
(222)
(245)
(227)
(219)
(209)
(202)
(181)
(188)
(209)
(225)
(259)
(263)
(272)
(270)
(272)
(282)
(272)
(248)
(274)
(278)
(282)
(306)
(297)
(290)
(313)
(326)
(333)
(331)
(303)
(315)
(301)
(266)
(244)
(245)
(252)
(316)
(325)
(400)
(356)
(364)
Income from Continuing Operations
402
440
444
326
329
335
309
259
259
249
281
454
484
493
529
543
554
565
533
537
552
579
628
671
691
727
752
689
700
745
755
736
610
577
690
655
756
771
855
749
750
Income to Minority Interest
(7)
(6)
(7)
(8)
(8)
(9)
(8)
(9)
(9)
(9)
(10)
(9)
(9)
(9)
(9)
(9)
(9)
(8)
(8)
(8)
(8)
(8)
(9)
(11)
(15)
(18)
(19)
(17)
(17)
(17)
(16)
(18)
(17)
(17)
(20)
(17)
(18)
(16)
(15)
(13)
(12)
Net Income (Common)
395
N/A
434
+10%
437
+1%
318
-27%
321
+1%
326
+2%
301
-8%
250
-17%
250
N/A
240
-4%
271
+13%
445
+64%
475
+7%
484
+2%
520
+7%
534
+3%
545
+2%
557
+2%
525
-6%
529
+1%
544
+3%
571
+5%
619
+8%
660
+7%
676
+2%
709
+5%
733
+3%
672
-8%
683
+2%
728
+7%
739
+2%
718
-3%
593
-17%
560
-6%
670
+20%
638
-5%
738
+16%
755
+2%
840
+11%
736
-12%
738
+0%
EPS (Diluted)
1.74
N/A
1.92
+10%
1.94
+1%
1.41
-27%
1.42
+1%
1.44
+1%
1.33
-8%
1.11
-17%
1.11
N/A
1.06
-5%
1.19
+12%
1.95
+64%
2.08
+7%
2.12
+2%
2.28
+8%
2.35
+3%
2.4
+2%
2.46
+3%
2.32
-6%
2.33
+0%
2.4
+3%
2.52
+5%
2.73
+8%
2.91
+7%
2.97
+2%
3.13
+5%
3.23
+3%
2.96
-8%
3.01
+2%
3.21
+7%
3.26
+2%
3.17
-3%
2.62
-17%
2.47
-6%
2.95
+19%
2.81
-5%
3.25
+16%
3.33
+2%
3.71
+11%
3.24
-13%
3.26
+1%

See Also

Discover More