First Time Loading...

Daimler AG
XETRA:DAI

Watchlist Manager
Daimler AG Logo
Daimler AG
XETRA:DAI
Watchlist
Price: 63.08 EUR Market Closed
Updated: Apr 29, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

186.3B
+0%
Revenue
Growth Rates:
1 Year
+27%
3 Years
+13%
5 Years
+22%
7 Years
+48%
10 Years
-
21.7B
+0.2%
Operating Income
Growth Rates:
1 Year
+177%
3 Years
+103%
5 Years
+84%
7 Years
+119%
10 Years
-
18.1B
+2%
Net Income
Growth Rates:
1 Year
+54 848%
3 Years
+106%
5 Years
+122%
7 Years
+142%
10 Years
-

Earnings Waterfall
Daimler AG

Revenue
186.3B EUR
Cost of Revenue
-143.7B EUR
Gross Profit
42.6B EUR
Operating Expenses
-20.9B EUR
Operating Income
21.7B EUR
Other Expenses
-3.6B EUR
Net Income
18.1B EUR

Income Statement
Daimler AG

Rotate your device to view
Income Statement
Currency: EUR
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 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
Revenue
Revenue
106 540
N/A
108 822
+2%
111 368
+2%
113 533
+2%
114 297
+1%
113 388
-1%
114 196
+1%
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%
157 804
-7%
146 154
-7%
145 648
0%
149 442
+3%
186 264
+25%
186 291
+0%
Gross Profit
Cost of Revenue
(81 023)
(82 902)
(85 455)
(87 446)
(88 749)
(88 930)
(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)
(127 764)
(118 488)
(119 708)
(119 782)
(144 277)
(143 699)
Gross Profit
25 517
N/A
25 920
+2%
25 913
0%
26 087
+1%
25 548
-2%
24 458
-4%
24 394
0%
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%
30 040
-12%
27 666
-8%
25 940
-6%
29 660
+14%
41 987
+42%
42 592
+1%
Operating Income
Operating Expenses
(17 105)
(16 979)
(17 219)
(17 454)
(17 325)
(17 398)
(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)
(22 524)
(19 832)
(18 289)
(17 247)
(20 296)
(20 855)
Selling, General & Administrative
(13 679)
(13 943)
(14 096)
(14 320)
(14 398)
(14 453)
(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)
(15 713)
(14 114)
(13 882)
(13 804)
(16 324)
(16 688)
Research & Development
(4 174)
(4 259)
(4 342)
(4 364)
(4 160)
(4 163)
(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)
(6 579)
(6 059)
(5 806)
(5 915)
(7 371)
(7 478)
Other Operating Expenses
748
1 223
1 219
1 230
1 233
1 218
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)
(232)
341
1 399
2 472
3 399
3 311
Operating Income
8 412
N/A
8 941
+6%
8 694
-3%
8 633
-1%
8 223
-5%
7 060
-14%
6 876
-3%
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%
7 516
-14%
7 834
+4%
7 651
-2%
12 413
+62%
21 691
+75%
21 737
+0%
Pre-Tax Income
Interest Income Expense
325
388
273
(26)
833
692
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)
77
48
630
1 208
1 785
1 881
Non-Reccuring Items
0
(36)
(82)
(98)
(139)
(120)
(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)
(2 038)
(2 281)
(2 015)
(1 797)
Total Other Income
(288)
(734)
(759)
(670)
(801)
(749)
(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)
(330)
(284)
(435)
(390)
202
220
Pre-Tax Income
8 449
N/A
8 559
+1%
8 126
-5%
7 839
-4%
8 116
+4%
6 883
-15%
9 853
+43%
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%
1 677
-4%
1 603
-4%
5 808
+262%
10 950
+89%
21 663
+98%
22 041
+2%
Net Income
Tax Provision
(2 420)
(2 285)
(1 991)
(1 826)
(1 286)
(914)
(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)
(1 613)
(1 541)
(2 146)
(3 083)
(5 272)
(5 437)
Income from Continuing Operations
6 029
6 274
6 135
6 013
6 830
5 969
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
64
62
3 662
7 867
16 391
16 604
Income to Minority Interest
(362)
(319)
(310)
(339)
(402)
(352)
(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)
(361)
(378)
(384)
(393)
(469)
(453)
Net Income (Common)
5 667
N/A
5 955
+5%
5 825
-2%
5 674
-3%
6 428
+13%
5 617
-13%
6 974
+24%
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%
17 712
+126%
18 133
+2%
EPS (Diluted)
5.31
N/A
5.59
+5%
5.4
-3%
5.32
-1%
6.01
+13%
5.26
-12%
6.53
+24%
7.17
+10%
6.41
-11%
6.85
+7%
6.17
-10%
7.01
+14%
6.51
-7%
7.36
+13%
7.54
+2%
7.23
-4%
7.86
+9%
7.28
-7%
7.45
+2%
7.65
+3%
7.98
+4%
9.09
+14%
9.09
N/A
8.7
-4%
9.61
+10%
9.32
-3%
8.65
-7%
8.25
-5%
6.76
-18%
6.61
-2%
3.76
-43%
3.78
+1%
2.22
-41%
0.35
-84%
-0.28
N/A
0.03
N/A
3.39
+11 200%
7.31
+116%
16.56
+127%
16.95
+2%

See Also

Summary
DAI intrinsic value, competitors valuation, and company profile.
DCF Valuation
DAI stock valuation using Discount Cash Flow valuation method.
Relative Valuation
DAI stock valuation using valuation multiples.
Wall Street Estimates
DAI price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
DAI stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 132,600+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.