DMG Mori AG
XETRA:GIL

Watchlist Manager
DMG Mori AG Logo
DMG Mori AG
XETRA:GIL
Watchlist
Price: 45.4 EUR Market Closed
Market Cap: 3.6B EUR
Have any thoughts about
DMG Mori AG?
Write Note

Income Statement

Earnings Waterfall
DMG Mori AG

Revenue
2.4B EUR
Cost of Revenue
-1.8B EUR
Gross Profit
596.2m EUR
Operating Expenses
-345.1m EUR
Operating Income
251.1m EUR
Other Expenses
-164.9m EUR
Net Income
86.2m EUR

Income Statement
DMG Mori AG

Rotate your device to view
Income Statement
Currency: EUR
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 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
1 097
N/A
1 192
+9%
1 432
+20%
1 565
+9%
1 678
+7%
1 768
+5%
1 757
-1%
1 831
+4%
1 899
+4%
1 995
+5%
2 037
+2%
2 052
+1%
2 096
+2%
2 085
-1%
2 054
-1%
2 093
+2%
2 114
+1%
2 136
+1%
2 229
+4%
2 262
+1%
2 285
+1%
2 315
+1%
2 305
0%
2 308
+0%
2 307
0%
2 285
-1%
2 266
-1%
2 258
0%
2 281
+1%
2 655
+16%
2 716
+2%
2 701
-1%
2 263
-16%
1 831
-19%
1 927
+5%
2 053
+7%
2 243
+9%
2 366
+5%
2 431
+3%
2 499
+3%
2 414
-3%
Gross Profit
Cost of Revenue
(913)
(971)
(1 105)
(1 194)
(1 264)
(1 321)
(1 282)
(1 334)
(1 390)
(1 471)
(1 552)
(1 567)
(1 598)
(1 583)
(1 545)
(1 564)
(1 582)
(1 596)
(1 678)
(1 692)
(1 699)
(1 720)
(1 726)
(1 710)
(1 720)
(1 717)
(1 749)
(1 729)
(1 744)
(2 078)
(2 111)
(2 126)
(1 812)
(1 501)
(1 581)
(1 668)
(1 769)
(1 874)
(1 907)
(1 925)
(1 818)
Gross Profit
184
N/A
221
+20%
328
+48%
371
+13%
414
+11%
447
+8%
475
+6%
497
+5%
508
+2%
524
+3%
485
-7%
484
0%
498
+3%
502
+1%
509
+2%
529
+4%
532
+0%
540
+2%
551
+2%
570
+3%
586
+3%
595
+2%
579
-3%
597
+3%
587
-2%
568
-3%
517
-9%
529
+2%
537
+1%
577
+7%
605
+5%
575
-5%
451
-22%
330
-27%
345
+5%
385
+11%
474
+23%
492
+4%
523
+6%
574
+10%
596
+4%
Operating Income
Operating Expenses
(189)
(204)
(283)
(305)
(327)
(345)
(363)
(376)
(383)
(395)
(352)
(353)
(361)
(364)
(362)
(370)
(365)
(369)
(372)
(386)
(403)
(413)
(403)
(414)
(404)
(390)
(416)
(419)
(421)
(366)
(378)
(356)
(299)
(259)
(255)
(264)
(291)
(274)
(335)
(346)
(345)
Selling, General & Administrative
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(333)
0
0
0
(365)
0
0
0
(351)
0
0
(308)
0
(300)
0
(200)
0
(203)
0
(238)
0
(285)
0
Depreciation & Amortization
(29)
(29)
(30)
(30)
(31)
(32)
(34)
(36)
(38)
(40)
(41)
(42)
(44)
(45)
(46)
(46)
(46)
(46)
(50)
(51)
(54)
(56)
(57)
(59)
(60)
(59)
(66)
(66)
(67)
(64)
(76)
(73)
(73)
(72)
(72)
(65)
(74)
(70)
(76)
(70)
(83)
Other Operating Expenses
(160)
(175)
(253)
(275)
(297)
(313)
(329)
(340)
(345)
(355)
(312)
(311)
(317)
(318)
(315)
(324)
(319)
(323)
10
(335)
(349)
(357)
19
(354)
(344)
(331)
0
(353)
(354)
5
(302)
17
(226)
13
(182)
4
(217)
34
(259)
9
(262)
Operating Income
(4)
N/A
17
N/A
45
+163%
67
+48%
87
+31%
102
+18%
113
+10%
121
+7%
125
+4%
129
+3%
133
+3%
131
-1%
137
+4%
138
+1%
148
+7%
159
+8%
166
+5%
171
+3%
179
+5%
184
+3%
183
-1%
182
0%
176
-3%
184
+4%
183
-1%
178
-2%
101
-44%
110
+9%
116
+5%
210
+81%
228
+8%
219
-4%
152
-31%
72
-53%
91
+27%
120
+33%
183
+52%
218
+19%
189
-13%
228
+21%
251
+10%
Pre-Tax Income
Interest Income Expense
0
0
0
0
0
0
0
0
(3)
0
0
(5)
(5)
(9)
(13)
(13)
(11)
(9)
(6)
(7)
(7)
(5)
(3)
31
30
29
(6)
(9)
(8)
2
(3)
2
(2)
(2)
(7)
1
(0)
5
3
10
12
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1
0
0
0
5
0
0
0
3
0
0
3
0
(1)
0
7
0
2
0
(6)
0
(5)
0
Total Other Income
(30)
(35)
(38)
(40)
(52)
(51)
(46)
(40)
(19)
(16)
(13)
(6)
(6)
(2)
0
0
0
0
2
0
0
0
39
0
0
0
(3)
0
0
(1)
0
(1)
0
(2)
0
(1)
0
(1)
0
(5)
0
Pre-Tax Income
(34)
N/A
(18)
+47%
7
N/A
27
+312%
35
+31%
51
+47%
67
+30%
81
+22%
103
+27%
113
+10%
120
+6%
120
+0%
126
+5%
127
+1%
135
+6%
146
+8%
155
+6%
162
+4%
175
+8%
177
+1%
176
0%
177
+1%
217
+22%
215
-1%
213
-1%
208
-2%
94
-55%
101
+8%
108
+7%
215
+99%
224
+4%
219
-2%
149
-32%
75
-50%
83
+11%
122
+46%
183
+50%
216
+18%
192
-11%
229
+19%
263
+15%
Net Income
Tax Provision
10
5
(2)
(8)
(10)
(15)
(21)
(26)
(33)
(36)
(38)
(38)
(39)
(40)
(42)
(45)
(48)
(50)
(54)
(55)
(55)
(55)
(58)
(57)
(56)
(54)
(47)
(49)
(51)
(65)
(68)
(65)
(44)
(23)
(25)
(36)
(54)
(63)
(56)
(66)
(76)
Income from Continuing Operations
(24)
(13)
4
19
25
36
46
56
70
77
82
83
87
88
93
101
107
112
121
123
122
123
160
158
157
153
47
52
57
150
157
154
105
52
58
86
129
153
137
163
187
Income to Minority Interest
0
0
(0)
0
1
1
1
0
1
0
(5)
(5)
(8)
(10)
(8)
(9)
(9)
(9)
(10)
(10)
(9)
(10)
(10)
(10)
(12)
(9)
(3)
(1)
1
(1)
(2)
(3)
(2)
(0)
(1)
(1)
(4)
(8)
(8)
(10)
(9)
Net Income (Common)
(24)
N/A
(13)
+44%
4
N/A
20
+364%
25
+30%
37
+45%
47
+27%
56
+19%
71
+28%
77
+9%
77
+0%
77
0%
78
+2%
78
-1%
85
+9%
92
+8%
98
+6%
102
+5%
111
+8%
112
+1%
112
+0%
112
0%
149
+33%
148
-1%
145
-2%
144
-1%
45
-69%
51
+15%
58
+13%
148
+156%
155
+4%
152
-2%
105
-31%
52
-51%
27
-47%
84
+207%
125
+48%
145
+16%
129
-11%
153
+19%
86
-44%
EPS (Diluted)
-0.5
N/A
-0.28
+44%
0.09
N/A
0.4
+344%
0.46
+15%
0.69
+50%
0.66
-4%
0.92
+39%
1.18
+28%
1.28
+8%
1.29
+1%
1.28
-1%
1.2
-6%
1.2
N/A
1.22
+2%
1.16
-5%
1.25
+8%
1.3
+4%
1.41
+8%
1.42
+1%
1.42
N/A
1.42
N/A
1.9
+34%
1.88
-1%
1.85
-2%
1.84
-1%
0.57
-69%
0.66
+16%
0.74
+12%
1.88
+154%
1.96
+4%
1.93
-2%
1.33
-31%
0.66
-50%
0.34
-48%
1.07
+215%
1.58
+48%
1.84
+16%
1.63
-11%
1.95
+20%
1.09
-44%

See Also

Discover More