Mercedes Benz Group AG
MIL:MBG
Income Statement
Earnings Waterfall
Mercedes Benz Group AG
Revenue
|
154.5B
EUR
|
Cost of Revenue
|
-118.9B
EUR
|
Gross Profit
|
35.6B
EUR
|
Operating Expenses
|
-17B
EUR
|
Operating Income
|
18.7B
EUR
|
Other Expenses
|
-3.3B
EUR
|
Net Income
|
15.4B
EUR
|
Income Statement
Mercedes Benz Group AG
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 | 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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
114 196
N/A
|
115 723
+1%
|
117 982
+2%
|
121 337
+3%
|
123 189
+2%
|
126 212
+2%
|
129 872
+3%
|
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%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(89 802)
|
(91 128)
|
(92 788)
|
(94 970)
|
(96 447)
|
(98 483)
|
(101 593)
|
(105 337)
|
(109 935)
|
(113 650)
|
(118 017)
|
(119 333)
|
(120 930)
|
(121 398)
|
(121 298)
|
(123 775)
|
(125 344)
|
(127 773)
|
(129 626)
|
(130 207)
|
(130 293)
|
(130 316)
|
(134 295)
|
(135 262)
|
(137 689)
|
(140 038)
|
(136 899)
|
(136 182)
|
(115 679)
|
(106 403)
|
(101 092)
|
(94 742)
|
(106 362)
|
(105 800)
|
(102 675)
|
(104 228)
|
(106 043)
|
(110 122)
|
(115 878)
|
(117 456)
|
(118 857)
|
|
Gross Profit |
24 394
N/A
|
24 595
+1%
|
25 194
+2%
|
26 367
+5%
|
26 742
+1%
|
27 729
+4%
|
28 279
+2%
|
29 314
+4%
|
30 699
+5%
|
31 138
+1%
|
31 450
+1%
|
30 945
-2%
|
30 437
-2%
|
31 290
+3%
|
31 963
+2%
|
33 021
+3%
|
34 050
+3%
|
33 769
-1%
|
34 528
+2%
|
35 150
+2%
|
34 606
-2%
|
34 049
-2%
|
33 067
-3%
|
32 013
-3%
|
31 480
-2%
|
32 190
+2%
|
35 846
+11%
|
34 088
-5%
|
28 192
-17%
|
25 818
-8%
|
20 686
-20%
|
22 695
+10%
|
28 948
+28%
|
29 537
+2%
|
31 218
+6%
|
31 641
+1%
|
32 142
+2%
|
34 132
+6%
|
34 139
+0%
|
35 219
+3%
|
35 619
+1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(17 518)
|
(17 456)
|
(17 223)
|
(17 290)
|
(17 362)
|
(17 819)
|
(18 636)
|
(19 140)
|
(19 435)
|
(19 099)
|
(18 711)
|
(18 688)
|
(19 093)
|
(19 498)
|
(19 850)
|
(20 521)
|
(20 376)
|
(21 204)
|
(21 481)
|
(22 306)
|
(22 543)
|
(23 326)
|
(22 816)
|
(22 674)
|
(24 327)
|
(25 849)
|
(25 787)
|
(25 303)
|
(20 176)
|
(17 484)
|
(14 519)
|
(12 852)
|
(14 800)
|
(15 359)
|
(16 316)
|
(16 980)
|
(16 993)
|
(17 417)
|
(16 148)
|
(16 796)
|
(16 951)
|
|
Selling, General & Administrative |
(14 477)
|
(14 429)
|
(14 175)
|
(14 226)
|
(14 251)
|
(14 530)
|
(14 809)
|
(15 134)
|
(15 469)
|
(15 359)
|
(15 510)
|
(15 434)
|
(15 271)
|
(15 486)
|
(15 645)
|
(15 940)
|
(16 308)
|
(16 420)
|
(16 759)
|
(16 859)
|
(16 940)
|
(17 109)
|
(17 103)
|
(17 205)
|
(17 034)
|
(17 031)
|
(16 851)
|
(16 490)
|
(14 212)
|
(12 613)
|
(11 473)
|
(10 558)
|
(11 685)
|
(12 049)
|
(12 002)
|
(11 943)
|
(12 043)
|
(12 207)
|
(12 066)
|
(12 242)
|
(12 469)
|
|
Research & Development |
(4 141)
|
(4 110)
|
(4 192)
|
(4 227)
|
(4 285)
|
(4 391)
|
(4 519)
|
(4 569)
|
(4 695)
|
(4 700)
|
(4 760)
|
(4 872)
|
(4 946)
|
(5 112)
|
(5 257)
|
(5 467)
|
(5 618)
|
(5 967)
|
(5 938)
|
(6 202)
|
(6 408)
|
(6 536)
|
(6 581)
|
(6 573)
|
(6 522)
|
(6 511)
|
(6 586)
|
(6 604)
|
(5 921)
|
(5 401)
|
(4 839)
|
(4 633)
|
(5 231)
|
(5 338)
|
(5 467)
|
(5 328)
|
(5 293)
|
(5 467)
|
(5 602)
|
(5 920)
|
(6 115)
|
|
Other Operating Expenses |
1 100
|
1 083
|
1 144
|
1 163
|
1 174
|
1 102
|
692
|
563
|
729
|
960
|
1 559
|
1 618
|
1 124
|
1 100
|
1 052
|
886
|
1 550
|
1 183
|
1 216
|
755
|
805
|
319
|
868
|
1 104
|
(771)
|
(2 307)
|
(2 350)
|
(2 209)
|
(43)
|
530
|
1 793
|
2 339
|
2 116
|
2 028
|
1 153
|
291
|
343
|
257
|
1 520
|
1 366
|
1 633
|
|
Operating Income |
6 876
N/A
|
7 139
+4%
|
7 971
+12%
|
9 077
+14%
|
9 380
+3%
|
9 910
+6%
|
9 643
-3%
|
10 174
+6%
|
11 264
+11%
|
12 039
+7%
|
12 739
+6%
|
12 257
-4%
|
11 344
-7%
|
11 792
+4%
|
12 113
+3%
|
12 500
+3%
|
13 674
+9%
|
12 565
-8%
|
13 047
+4%
|
12 844
-2%
|
12 063
-6%
|
10 723
-11%
|
10 251
-4%
|
9 339
-9%
|
7 153
-23%
|
6 341
-11%
|
10 059
+59%
|
8 785
-13%
|
8 016
-9%
|
8 334
+4%
|
6 167
-26%
|
9 843
+60%
|
14 148
+44%
|
14 178
+0%
|
14 902
+5%
|
14 661
-2%
|
15 149
+3%
|
16 715
+10%
|
17 991
+8%
|
18 423
+2%
|
18 668
+1%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
3 974
|
3 954
|
3 028
|
3 066
|
372
|
387
|
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
|
1 079
|
1 350
|
949
|
1 522
|
1 578
|
1 815
|
2 121
|
|
Non-Reccuring Items |
(182)
|
(176)
|
(156)
|
(145)
|
(116)
|
(136)
|
(255)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
267
|
0
|
385
|
0
|
0
|
0
|
0
|
0
|
718
|
(1 453)
|
0
|
(5 963)
|
(6 783)
|
(5 586)
|
(5 995)
|
(500)
|
(655)
|
214
|
448
|
(297)
|
193
|
225
|
303
|
395
|
244
|
299
|
|
Total Other Income |
(815)
|
(680)
|
(704)
|
(969)
|
(730)
|
254
|
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)
|
58
|
67
|
193
|
323
|
340
|
204
|
134
|
|
Pre-Tax Income |
9 853
N/A
|
10 237
+4%
|
10 139
-1%
|
11 029
+9%
|
8 906
-19%
|
10 415
+17%
|
10 173
-2%
|
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%
|
15 742
-1%
|
16 271
+3%
|
16 516
+2%
|
18 863
+14%
|
20 304
+8%
|
20 686
+2%
|
21 222
+3%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(866)
|
(591)
|
(1 419)
|
(1 787)
|
(2 051)
|
(2 636)
|
(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)
|
|
Income from Continuing Operations |
8 987
|
9 646
|
8 720
|
9 242
|
6 855
|
7 779
|
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
|
10 981
|
11 097
|
11 156
|
13 190
|
14 809
|
15 234
|
15 677
|
|
Income to Minority Interest |
(2 013)
|
(1 971)
|
(1 878)
|
(1 909)
|
(252)
|
(277)
|
(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)
|
(405)
|
(429)
|
(414)
|
(386)
|
(308)
|
(278)
|
(265)
|
|
Net Income (Common) |
6 974
N/A
|
7 675
+10%
|
6 842
-11%
|
7 333
+7%
|
6 603
-10%
|
7 502
+14%
|
6 962
-7%
|
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%
|
|
EPS (Diluted) |
6.52
N/A
|
7.18
+10%
|
6.4
-11%
|
6.86
+7%
|
6.18
-10%
|
7.02
+14%
|
6.51
-7%
|
7.38
+13%
|
7.53
+2%
|
7.22
-4%
|
7.87
+9%
|
7.27
-8%
|
7.45
+2%
|
7.64
+3%
|
7.96
+4%
|
9.09
+14%
|
9.1
+0%
|
8.69
-5%
|
9.61
+11%
|
9.34
-3%
|
8.67
-7%
|
8.24
-5%
|
6.77
-18%
|
6.61
-2%
|
3.76
-43%
|
3.79
+1%
|
2.23
-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%
|