Mercedes-Benz Group AG
XETRA:MBG
Mercedes-Benz Group AG
XETRA:MBG
Price:
55.02
EUR
0.79%
Market Cap:
53B
EUR
Income Statement
Earnings Waterfall
Mercedes-Benz Group AG
Mercedes-Benz Group AG
|
Revenue
|
145.6B
EUR
|
|
Cost of Revenue
|
-117B
EUR
|
|
Gross Profit
|
28.6B
EUR
|
|
Operating Expenses
|
-16.1B
EUR
|
|
Operating Income
|
12.5B
EUR
|
|
Other Expenses
|
-2.3B
EUR
|
|
Net Income
|
10.2B
EUR
|
Income Statement
Mercedes-Benz Group AG
Mercedes-Benz Group AG
Currency: EUR
Millions
TTM
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||
| Revenue |
129 872
N/A
|
134 651
+4%
|
140 634
+4%
|
144 788
+3%
|
149 467
+3%
|
150 278
+1%
|
151 367
+1%
|
152 688
+1%
|
153 261
+0%
|
156 796
+2%
|
159 394
+2%
|
161 542
+1%
|
164 154
+2%
|
165 357
+1%
|
164 899
0%
|
164 365
0%
|
167 362
+2%
|
167 275
0%
|
169 169
+1%
|
172 228
+2%
|
172 745
+0%
|
170 270
-1%
|
143 871
-16%
|
132 221
-8%
|
121 778
-8%
|
117 437
-4%
|
135 310
+15%
|
135 337
+0%
|
133 893
-1%
|
135 869
+1%
|
138 185
+2%
|
144 254
+4%
|
150 017
+4%
|
152 675
+2%
|
154 476
+1%
|
153 960
0%
|
152 390
-1%
|
151 575
-1%
|
150 077
-1%
|
147 405
-2%
|
145 594
-1%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(101 593)
|
(105 337)
|
(109 935)
|
(113 650)
|
(117 971)
|
(119 333)
|
(120 930)
|
(121 398)
|
(121 171)
|
(123 775)
|
(125 344)
|
(127 773)
|
(129 626)
|
(130 207)
|
(130 293)
|
(130 316)
|
(134 162)
|
(135 262)
|
(137 689)
|
(140 038)
|
(136 839)
|
(136 182)
|
(115 679)
|
(106 403)
|
(101 092)
|
(94 742)
|
(106 362)
|
(105 800)
|
(102 559)
|
(104 228)
|
(106 043)
|
(110 122)
|
(115 890)
|
(117 456)
|
(118 857)
|
(119 186)
|
(117 386)
|
(119 479)
|
(119 132)
|
(118 282)
|
(117 018)
|
|
| Gross Profit |
28 279
N/A
|
29 314
+4%
|
30 699
+5%
|
31 138
+1%
|
31 496
+1%
|
30 945
-2%
|
30 437
-2%
|
31 290
+3%
|
32 090
+3%
|
33 021
+3%
|
34 050
+3%
|
33 769
-1%
|
34 528
+2%
|
35 150
+2%
|
34 606
-2%
|
34 049
-2%
|
33 200
-2%
|
32 013
-4%
|
31 480
-2%
|
32 190
+2%
|
35 906
+12%
|
34 088
-5%
|
28 192
-17%
|
25 818
-8%
|
20 686
-20%
|
22 695
+10%
|
28 948
+28%
|
29 537
+2%
|
31 334
+6%
|
31 641
+1%
|
32 142
+2%
|
34 132
+6%
|
34 127
0%
|
35 219
+3%
|
35 619
+1%
|
34 774
-2%
|
35 004
+1%
|
32 096
-8%
|
30 945
-4%
|
29 123
-6%
|
28 576
-2%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(18 636)
|
(19 140)
|
(19 435)
|
(19 099)
|
(18 452)
|
(18 688)
|
(19 093)
|
(19 498)
|
(19 614)
|
(20 521)
|
(20 376)
|
(21 204)
|
(21 882)
|
(22 306)
|
(22 543)
|
(23 326)
|
(22 850)
|
(22 674)
|
(24 327)
|
(25 849)
|
(25 682)
|
(25 303)
|
(20 176)
|
(17 484)
|
(13 797)
|
(12 852)
|
(14 800)
|
(15 359)
|
(15 796)
|
(16 980)
|
(16 993)
|
(17 417)
|
(16 604)
|
(16 796)
|
(16 951)
|
(16 649)
|
(17 628)
|
(16 421)
|
(15 931)
|
(15 951)
|
(16 097)
|
|
| Selling, General & Administrative |
(14 809)
|
(15 134)
|
(15 469)
|
(15 359)
|
(15 386)
|
(15 434)
|
(15 271)
|
(15 486)
|
(15 526)
|
(15 940)
|
(16 308)
|
(16 420)
|
(16 625)
|
(16 859)
|
(16 940)
|
(17 109)
|
(16 961)
|
(17 205)
|
(17 034)
|
(17 031)
|
(16 745)
|
(16 490)
|
(14 212)
|
(12 613)
|
(10 875)
|
(10 558)
|
(11 685)
|
(12 049)
|
(11 614)
|
(11 943)
|
(12 043)
|
(12 207)
|
(11 899)
|
(12 242)
|
(12 469)
|
(12 373)
|
(12 925)
|
(12 466)
|
(12 303)
|
(12 082)
|
(12 416)
|
|
| Research & Development |
(4 519)
|
(4 569)
|
(4 695)
|
(4 700)
|
(4 722)
|
(4 872)
|
(4 946)
|
(5 112)
|
(5 219)
|
(5 467)
|
(5 618)
|
(5 967)
|
(5 890)
|
(6 202)
|
(6 408)
|
(6 536)
|
(6 515)
|
(6 573)
|
(6 522)
|
(6 511)
|
(6 554)
|
(6 604)
|
(5 921)
|
(5 401)
|
(4 666)
|
(4 633)
|
(5 231)
|
(5 338)
|
(5 335)
|
(5 328)
|
(5 293)
|
(5 467)
|
(5 570)
|
(5 920)
|
(6 115)
|
(6 131)
|
(6 230)
|
(6 003)
|
(5 820)
|
(5 961)
|
(5 561)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
(152)
|
0
|
0
|
0
|
(147)
|
0
|
0
|
0
|
(183)
|
0
|
0
|
0
|
(209)
|
0
|
0
|
0
|
(139)
|
0
|
0
|
0
|
(196)
|
0
|
0
|
0
|
(161)
|
0
|
0
|
0
|
(144)
|
0
|
0
|
0
|
(116)
|
0
|
0
|
0
|
(125)
|
|
| Other Operating Expenses |
692
|
563
|
729
|
960
|
1 808
|
1 618
|
1 124
|
1 100
|
1 278
|
886
|
1 550
|
1 183
|
816
|
755
|
805
|
319
|
835
|
1 104
|
(771)
|
(2 307)
|
(2 244)
|
(2 209)
|
(43)
|
530
|
1 940
|
2 339
|
2 116
|
2 028
|
1 314
|
291
|
343
|
257
|
1 009
|
1 366
|
1 633
|
1 855
|
1 643
|
2 048
|
2 192
|
2 092
|
2 005
|
|
| Operating Income |
9 643
N/A
|
10 174
+6%
|
11 264
+11%
|
12 039
+7%
|
13 044
+8%
|
12 257
-6%
|
11 344
-7%
|
11 792
+4%
|
12 476
+6%
|
12 500
+0%
|
13 674
+9%
|
12 565
-8%
|
12 646
+1%
|
12 844
+2%
|
12 063
-6%
|
10 723
-11%
|
10 350
-3%
|
9 339
-10%
|
7 153
-23%
|
6 341
-11%
|
10 224
+61%
|
8 785
-14%
|
8 016
-9%
|
8 334
+4%
|
6 889
-17%
|
9 843
+43%
|
14 148
+44%
|
14 178
+0%
|
15 538
+10%
|
14 661
-6%
|
15 149
+3%
|
16 715
+10%
|
17 523
+5%
|
18 423
+5%
|
18 668
+1%
|
18 125
-3%
|
17 376
-4%
|
15 675
-10%
|
15 014
-4%
|
13 172
-12%
|
12 479
-5%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
448
|
602
|
127
|
230
|
322
|
29
|
97
|
241
|
408
|
1 269
|
1 410
|
1 362
|
1 339
|
937
|
582
|
650
|
264
|
104
|
332
|
238
|
189
|
(30)
|
144
|
115
|
697
|
1 239
|
1 262
|
1 285
|
1 185
|
1 350
|
949
|
1 522
|
1 626
|
1 815
|
2 121
|
2 405
|
2 563
|
2 765
|
2 626
|
2 158
|
1 702
|
|
| Non-Reccuring Items |
(255)
|
0
|
0
|
0
|
(305)
|
0
|
0
|
0
|
(363)
|
267
|
0
|
385
|
401
|
0
|
0
|
0
|
(99)
|
718
|
(1 453)
|
0
|
(6 128)
|
(6 783)
|
(5 586)
|
(5 995)
|
(1 222)
|
(655)
|
214
|
448
|
(1 179)
|
193
|
225
|
303
|
863
|
244
|
299
|
396
|
47
|
0
|
0
|
0
|
19
|
|
| Total Other Income |
337
|
548
|
623
|
(306)
|
(317)
|
(265)
|
131
|
(31)
|
53
|
151
|
(422)
|
(301)
|
(419)
|
(258)
|
(243)
|
65
|
80
|
(190)
|
(263)
|
(580)
|
(455)
|
(225)
|
(360)
|
(314)
|
(407)
|
(352)
|
(40)
|
(9)
|
267
|
67
|
193
|
323
|
292
|
204
|
134
|
110
|
98
|
104
|
(15)
|
(40)
|
(53)
|
|
| Pre-Tax Income |
10 173
N/A
|
11 324
+11%
|
12 014
+6%
|
11 963
0%
|
12 744
+7%
|
12 021
-6%
|
11 572
-4%
|
12 002
+4%
|
12 574
+5%
|
14 187
+13%
|
14 662
+3%
|
14 011
-4%
|
13 967
0%
|
13 523
-3%
|
12 402
-8%
|
11 438
-8%
|
10 595
-7%
|
9 971
-6%
|
5 769
-42%
|
5 999
+4%
|
3 830
-36%
|
1 747
-54%
|
2 214
+27%
|
2 140
-3%
|
5 957
+178%
|
10 075
+69%
|
15 584
+55%
|
15 902
+2%
|
15 811
-1%
|
16 271
+3%
|
16 516
+2%
|
18 863
+14%
|
20 304
+8%
|
20 686
+2%
|
21 222
+3%
|
21 036
-1%
|
20 084
-5%
|
18 544
-8%
|
17 625
-5%
|
15 290
-13%
|
14 147
-7%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(2 883)
|
(3 070)
|
(3 584)
|
(3 939)
|
(4 033)
|
(3 960)
|
(3 431)
|
(3 550)
|
(3 790)
|
(4 151)
|
(4 566)
|
(4 404)
|
(3 350)
|
(3 204)
|
(2 770)
|
(2 282)
|
(3 013)
|
(2 594)
|
(1 459)
|
(1 637)
|
(1 121)
|
(1 019)
|
(1 506)
|
(1 434)
|
(1 926)
|
(2 742)
|
(3 850)
|
(4 015)
|
(4 761)
|
(5 174)
|
(5 360)
|
(5 673)
|
(5 495)
|
(5 452)
|
(5 545)
|
(5 638)
|
(5 553)
|
(4 999)
|
(4 659)
|
(4 324)
|
(3 738)
|
|
| Income from Continuing Operations |
7 290
|
8 254
|
8 430
|
8 024
|
8 711
|
8 061
|
8 141
|
8 452
|
8 784
|
10 036
|
10 096
|
9 607
|
10 617
|
10 319
|
9 632
|
9 156
|
7 582
|
7 377
|
4 310
|
4 362
|
2 709
|
728
|
708
|
706
|
4 031
|
7 333
|
11 734
|
11 887
|
11 050
|
11 097
|
11 156
|
13 190
|
14 809
|
15 234
|
15 677
|
15 398
|
14 531
|
13 545
|
12 966
|
10 966
|
10 409
|
|
| Income to Minority Interest |
(328)
|
(356)
|
(367)
|
(311)
|
(287)
|
(247)
|
(167)
|
(268)
|
(258)
|
(306)
|
(351)
|
(311)
|
(339)
|
(325)
|
(356)
|
(337)
|
(333)
|
(306)
|
(293)
|
(315)
|
(332)
|
(352)
|
(359)
|
(376)
|
(382)
|
(380)
|
(393)
|
(385)
|
(390)
|
(429)
|
(414)
|
(386)
|
(308)
|
(278)
|
(265)
|
(273)
|
(270)
|
(255)
|
(223)
|
(126)
|
(202)
|
|
| Net Income (Common) |
6 962
N/A
|
7 898
+13%
|
8 063
+2%
|
7 713
-4%
|
8 424
+9%
|
7 814
-7%
|
7 974
+2%
|
8 184
+3%
|
8 526
+4%
|
9 730
+14%
|
9 745
+0%
|
9 296
-5%
|
10 278
+11%
|
9 994
-3%
|
9 276
-7%
|
8 819
-5%
|
7 249
-18%
|
7 071
-2%
|
4 017
-43%
|
4 047
+1%
|
2 377
-41%
|
376
-84%
|
(297)
N/A
|
33
N/A
|
3 627
+10 891%
|
7 823
+116%
|
13 422
+72%
|
13 843
+3%
|
23 006
+66%
|
22 206
-3%
|
21 715
-2%
|
23 168
+7%
|
14 501
-37%
|
14 956
+3%
|
15 412
+3%
|
15 125
-2%
|
14 261
-6%
|
13 290
-7%
|
12 743
-4%
|
10 840
-15%
|
10 207
-6%
|
|
| EPS (Diluted) |
6.51
N/A
|
7.38
+13%
|
7.53
+2%
|
7.22
-4%
|
7.87
+9%
|
7.27
-8%
|
7.45
+2%
|
7.64
+3%
|
7.97
+4%
|
9.09
+14%
|
9.1
+0%
|
8.69
-5%
|
9.61
+11%
|
9.34
-3%
|
8.67
-7%
|
8.24
-5%
|
6.78
-18%
|
6.61
-3%
|
3.76
-43%
|
3.79
+1%
|
2.22
-41%
|
0.36
-84%
|
-0.27
N/A
|
0.03
N/A
|
3.38
+11 167%
|
7.31
+116%
|
12.54
+72%
|
12.93
+3%
|
21.5
+66%
|
20.75
-3%
|
20.29
-2%
|
21.65
+7%
|
13.55
-37%
|
13.98
+3%
|
14.46
+3%
|
14.3
-1%
|
13.46
-6%
|
12.79
-5%
|
12.46
-3%
|
10.69
-14%
|
10.19
-5%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
