Watchlist Manager

Watchlist

Price: 19.22 EUR -0.05% Market Closed

Market Cap: €603.5m

G	Gerresheimer AG XHAM:GXI	DE
S	Sims Ltd SWB:I8M	AU
H	H & M Hennes & Mauritz AB XETRA:HMSB	SE
C	China Resources Gas Group Ltd OTC:CRGGF	HK

Income Statement

Currency: EUR

	Nov-2006	Feb-2007	May-2007	Aug-2007	Nov-2007	Feb-2008	May-2008	Aug-2008	Nov-2008	Feb-2009	May-2009	Aug-2009	Nov-2009	Feb-2010	May-2010	Aug-2010	Nov-2010	Feb-2011	May-2011	Aug-2011	Nov-2011	Feb-2012	May-2012	Aug-2012	Nov-2012	Feb-2013	May-2013	Aug-2013	Nov-2013	Feb-2014	May-2014	Aug-2014	Nov-2014	Feb-2015	May-2015	Aug-2015	Nov-2015	Feb-2016	May-2016	Aug-2016	Nov-2016	Feb-2017	May-2017	Aug-2017	Nov-2017	Feb-2018	May-2018	Aug-2018	Nov-2018	Feb-2019	May-2019	Aug-2019	Nov-2019	Feb-2020	May-2020	Aug-2020	Nov-2020	Feb-2021	May-2021	Aug-2021	Nov-2021	Feb-2022	May-2022	Aug-2022	Nov-2022	Feb-2023	May-2023	Aug-2023	Nov-2023	Feb-2024	May-2024	Aug-2024	Nov-2024	Feb-2025	May-2025	Aug-2025
Revenue
Interest Expense	0	0	0	0	89	0	0	0	8	0	0	0	9	0	0	0	10	0	0	0	3	0	0	0	0	0	0	0	0	0	0	0	0	8	16	24	34	34	34	35	34	34	34	33	35	36	36	34	30	28	25	26	25	23	22	21	21	21	21	21	21	21	24	25	28	34	39	46	50	52	53	56	61	90	0	0
Revenue	647 N/A	699 +8%	774 +11%	867 +12%	958 +10%	995 +4%	1 026 +3%	1 044 +2%	1 060 +2%	1 058 0%	1 046 -1%	1 021 -2%	1 000 -2%	988 -1%	992 +0%	1 009 +2%	1 025 +2%	1 037 +1%	1 052 +2%	1 078 +2%	1 095 +2%	1 127 +3%	1 156 +3%	1 183 +2%	1 219 +3%	1 247 +2%	1 260 +1%	1 266 +0%	1 266 +0%	1 267 +0%	1 275 +1%	1 282 +1%	1 290 +1%	1 294 +0%	1 315 +2%	1 335 +2%	1 283 -4%	1 301 +1%	1 292 -1%	1 299 +0%	1 375 +6%	1 290 -6%	1 282 -1%	1 263 -1%	1 348 +7%	1 336 -1%	1 329 -1%	1 351 +2%	1 368 +1%	1 386 +1%	1 410 +2%	1 415 +0%	1 392 -2%	1 388 0%	1 394 +0%	1 385 -1%	1 419 +2%	1 418 0%	1 432 +1%	1 465 +2%	1 498 +2%	1 566 +5%	1 634 +4%	1 725 +6%	1 817 +5%	1 904 +5%	1 959 +3%	1 974 +1%	1 990 +1%	1 999 +0%	2 002 +0%	2 012 +1%	2 036 +1%	2 090 +3%	2 188 +5%	2 250 +3%
Gross Profit
Cost of Revenue	(474)	(508)	(556)	(628)	(684)	(710)	(731)	(739)	(757)	(770)	(765)	(752)	(735)	(721)	(719)	(712)	(719)	(726)	(735)	(761)	(774)	(797)	(820)	(838)	(862)	(886)	(894)	(901)	(902)	(904)	(915)	(921)	(934)	(935)	(943)	(952)	(909)	(911)	(895)	(892)	(944)	(886)	(887)	(881)	(934)	(929)	(929)	(952)	(968)	(984)	(1 001)	(1 006)	(1 004)	(1 114)	(1 103)	(1 089)	(981)	(979)	(995)	(1 017)	(1 056)	(1 103)	(1 152)	(1 209)	(1 270)	(1 324)	(1 362)	(1 376)	(1 393)	(1 406)	(1 414)	(1 427)	(1 428)	(1 485)	(1 574)	(1 645)
Gross Profit	173 N/A	191 +11%	218 +14%	239 +10%	274 +15%	285 +4%	295 +4%	305 +3%	303 0%	288 -5%	281 -2%	269 -4%	265 -1%	267 +1%	274 +3%	297 +9%	306 +3%	311 +2%	318 +2%	317 0%	321 +1%	330 +3%	336 +2%	345 +3%	357 +4%	361 +1%	366 +1%	365 0%	364 0%	363 0%	360 -1%	362 +0%	356 -1%	359 +1%	372 +4%	383 +3%	374 -2%	390 +4%	397 +2%	407 +2%	432 +6%	404 -6%	395 -2%	382 -3%	414 +8%	406 -2%	400 -2%	399 0%	400 +0%	402 +0%	409 +2%	409 +0%	388 -5%	274 -29%	291 +6%	296 +2%	438 +48%	439 +0%	437 0%	448 +2%	442 -1%	463 +5%	481 +4%	516 +7%	547 +6%	580 +6%	597 +3%	598 +0%	597 0%	593 -1%	587 -1%	585 0%	608 +4%	605 0%	614 +2%	605 -1%
Operating Income
Operating Expenses	(143)	(152)	(172)	(179)	(208)	(217)	(222)	(256)	(237)	(228)	(227)	(192)	(201)	(204)	(192)	(202)	(209)	(212)	(212)	(207)	(213)	(219)	(221)	(230)	(221)	(226)	(231)	(226)	(224)	(230)	(222)	(224)	(210)	(220)	(226)	(230)	(217)	(173)	(175)	(171)	(247)	(231)	(228)	(219)	(237)	(230)	(233)	(243)	(249)	(257)	(261)	(262)	(262)	(278)	(285)	(281)	(269)	(275)	(277)	(297)	(286)	(313)	(327)	(349)	(359)	(401)	(406)	(399)	(373)	(379)	(377)	(380)	(397)	(424)	(438)	(470)
Selling, General & Administrative	(107)	(116)	(134)	(147)	(165)	(180)	(193)	(205)	(179)	(208)	(202)	(199)	(197)	(196)	(198)	(208)	(208)	(207)	(211)	(207)	(213)	(218)	(220)	(224)	(200)	(222)	(228)	(226)	(215)	(229)	(225)	(229)	(221)	(225)	(230)	(231)	(220)	(249)	(252)	(254)	(248)	(240)	(241)	(240)	(213)	(255)	(253)	(255)	(221)	(265)	(270)	(273)	(233)	(274)	(276)	(276)	(233)	(273)	(273)	(279)	(247)	(298)	(314)	(336)	(302)	(368)	(378)	(380)	(327)	(371)	(367)	(367)	(343)	(397)	(409)	(415)
Research & Development	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(4)	0	0	0	(6)	0	0	0	(2)	0	0	0	(2)	0	0	0	(2)	0	0	0	(3)	0	0	0	(4)	0	0	0	(3)	0	0	0	(4)	(1)	0	0	(8)	0	(2)	(5)	(10)	(12)	(15)	(17)	(22)	(26)	(23)	(19)	(16)	(13)	(15)	(19)	(22)	(23)	(21)	(22)
Depreciation & Amortization	(24)	(26)	(31)	(28)	(33)	0	0	0	(38)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(21)	0	0	0	(16)	0	0	0	(1)	0	0	0	(7)	0	0	0	(7)	0	0	0	(40)	0	0	0	(37)	0	0	0	(40)	0	0	0	(42)	0	0	0	(40)	0	0	0	(47)	0	0	0	(47)	0	0	0	(46)	0	0	0
Other Operating Expenses	(12)	(10)	(8)	(4)	(10)	(37)	(29)	(51)	(21)	(20)	(25)	7	(4)	(8)	6	5	(1)	(4)	(2)	1	4	(0)	(2)	(5)	5	(4)	(3)	0	9	(0)	3	5	14	5	3	0	12	76	77	84	11	10	13	21	20	26	20	12	12	7	8	11	15	(3)	(8)	(4)	14	0	1	(11)	11	(3)	3	4	12	(8)	(5)	(1)	16	6	6	5	14	(4)	(8)	(33)
Operating Income	30 N/A	39 +31%	46 +18%	61 +32%	66 +9%	69 +4%	74 +8%	49 -34%	66 +35%	60 -8%	54 -11%	77 +43%	64 -16%	63 -2%	81 +29%	95 +16%	97 +3%	100 +3%	105 +6%	111 +5%	109 -2%	112 +3%	115 +3%	115 +0%	136 +18%	136 -1%	135 0%	140 +3%	140 +0%	134 -5%	138 +3%	138 0%	146 +6%	139 -5%	146 +5%	153 +5%	157 +3%	217 +38%	223 +2%	236 +6%	185 -22%	174 -6%	167 -4%	163 -3%	177 +9%	177 0%	167 -6%	155 -7%	151 -3%	145 -4%	148 +2%	148 +0%	126 -14%	(4) N/A	5 N/A	14 +167%	169 +1 087%	164 -3%	160 -2%	150 -6%	156 +4%	150 -4%	155 +3%	167 +8%	188 +13%	179 -5%	191 +7%	199 +4%	224 +13%	214 -4%	210 -2%	205 -2%	211 +3%	181 -14%	176 -3%	135 -23%
Pre-Tax Income
Interest Income Expense	(54)	1	(0)	12	(77)	12	12	2	(43)	2	2	2	(40)	2	1	2	(34)	1	2	2	(37)	(6)	(15)	(26)	(2)	(32)	(34)	(33)	5	(36)	(34)	(33)	5	(30)	(30)	(36)	(29)	(29)	(30)	(30)	(30)	(30)	(30)	(30)	(27)	(31)	(32)	(30)	(28)	(25)	(23)	(23)	(22)	(21)	(20)	(19)	(21)	(20)	(19)	(19)	(20)	(20)	(23)	(23)	(26)	(32)	(36)	(43)	(48)	(48)	(49)	(52)	(57)	(85)	(94)	(102)
Non-Reccuring Items	(8)	(8)	(8)	(10)	(13)	(12)	(11)	(8)	(5)	(5)	(5)	(5)	(4)	0	(5)	(5)	(2)	0	0	0	1	0	0	0	(8)	0	0	0	(14)	0	0	0	(19)	(6)	(11)	(12)	24	(28)	(23)	(22)	(3)	(2)	(2)	(2)	(0)	(7)	(4)	(5)	(11)	86	108	108	(3)	31	6	7	(11)	0	0	0	(8)	0	0	0	(18)	0	0	0	(9)	0	0	0	(12)	0	0	0
Total Other Income	0	(59)	(64)	(94)	0	(83)	(73)	(42)	0	(46)	(46)	(46)	0	(40)	(39)	(38)	0	(33)	(38)	(38)	0	(34)	(18)	(8)	(31)	(0)	0	(0)	(33)	(0)	(0)	(0)	(33)	0	0	0	(5)	(7)	(8)	(9)	(4)	(3)	(4)	(4)	(5)	(5)	(5)	(5)	(5)	(5)	(4)	(4)	(4)	(3)	(3)	(2)	(2)	(2)	(0)	0	(0)	(1)	(2)	(2)	(3)	(2)	(1)	(0)	1	2	3	4	5	5	4	3
Pre-Tax Income	(32) N/A	(27) +17%	(26) +2%	(32) -21%	(24) +24%	(14) +43%	2 N/A	1 -44%	17 +1 630%	11 -36%	5 -59%	29 +533%	20 -29%	25 +24%	39 +56%	53 +37%	61 +14%	67 +11%	68 +2%	74 +9%	73 -3%	73 +1%	82 +12%	81 -1%	96 +18%	103 +8%	102 -2%	107 +5%	99 -8%	98 -1%	104 +6%	104 +0%	99 -5%	103 +3%	105 +2%	105 +0%	147 +40%	153 +4%	162 +6%	175 +8%	147 -16%	138 -6%	132 -5%	127 -3%	145 +14%	134 -8%	126 -6%	115 -9%	107 -7%	201 +88%	229 +14%	229 +0%	98 -57%	3 -97%	(11) N/A	0 N/A	135 +40 363%	143 +6%	140 -2%	131 -7%	128 -2%	129 +1%	130 +0%	141 +9%	141 0%	145 +3%	153 +6%	155 +1%	167 +8%	168 +0%	164 -2%	157 -4%	147 -7%	101 -31%	86 -15%	36 -58%
Net Income
Tax Provision	7	6	8	21	25	21	15	(2)	(13)	(10)	(8)	(13)	(13)	(15)	(18)	(15)	(14)	(16)	(15)	(16)	(18)	(19)	(23)	(27)	(29)	(32)	(36)	(37)	(30)	(29)	(27)	(27)	(26)	(28)	(28)	(28)	(43)	(46)	(48)	(50)	(42)	(40)	(38)	(39)	(42)	(38)	(37)	(33)	(30)	(30)	(29)	(29)	(15)	(16)	(19)	(24)	(45)	(47)	(46)	(42)	(41)	(40)	(43)	(45)	(39)	(41)	(40)	(42)	(47)	(47)	(47)	(41)	(34)	(20)	(20)	(10)
Income from Continuing Operations	(25)	(20)	(19)	(11)	1	7	17	(1)	5	1	(4)	15	7	10	21	39	47	52	54	59	54	55	59	55	67	71	66	70	69	69	77	77	73	75	77	77	104	108	114	125	104	97	94	89	103	95	89	82	78	171	199	200	83	(12)	(30)	(23)	90	95	95	89	87	89	87	96	102	104	113	113	120	120	117	116	112	81	66	26
Income to Minority Interest	(2)	(2)	(2)	(2)	(2)	(2)	(3)	(3)	(4)	(4)	(3)	(2)	(1)	(1)	(0)	(2)	(4)	(4)	(6)	(6)	(4)	(5)	(5)	(5)	(6)	(6)	(6)	(7)	(6)	(6)	(6)	(6)	(7)	(7)	(7)	(8)	(8)	(8)	(8)	(7)	(47)	(46)	(44)	(44)	(2)	(2)	(2)	(2)	(2)	(2)	(2)	(2)	(2)	(2)	(2)	(1)	(1)	(2)	(2)	(3)	(3)	(4)	(5)	(5)	(6)	(7)	(6)	(5)	(4)	(3)	(2)	(2)	(3)	(3)	(3)	(3)
Net Income (Common)	(27) N/A	(22) +17%	(21) +8%	(13) +37%	(1) +91%	5 N/A	14 +176%	(4) N/A	1 N/A	(3) N/A	(7) -136%	13 N/A	6 -55%	9 +62%	21 +119%	37 +80%	43 +16%	48 +10%	48 +0%	53 +10%	51 -4%	50 -1%	54 +9%	50 -8%	60 +21%	65 +8%	59 -9%	64 +8%	62 -3%	63 +0%	71 +14%	71 +0%	66 -7%	68 +3%	69 +1%	69 N/A	104 +50%	109 +5%	119 +8%	131 +11%	122 -7%	118 -3%	113 -4%	108 -5%	101 -7%	137 +35%	131 -4%	124 -5%	129 +4%	179 +39%	207 +15%	207 +0%	81 -61%	(14) N/A	(32) -125%	(25) +22%	89 N/A	94 +6%	93 -1%	86 -7%	84 -3%	85 +2%	82 -3%	91 +10%	96 +6%	97 +1%	107 +10%	107 +1%	116 +8%	117 +1%	115 -2%	114 -1%	110 -4%	79 -28%	63 -20%	23 -63%
EPS (Diluted)	-0.86 N/A	-0.71 +17%	-0.65 +8%	-0.41 +37%	-0.04 +90%	0.16 N/A	0.44 +175%	-0.11 N/A	0.02 N/A	-0.08 N/A	-0.2 -150%	0.42 N/A	0.18 -57%	0.3 +67%	0.66 +120%	1.18 +79%	1.38 +17%	1.52 +10%	1.52 N/A	1.68 +11%	1.61 -4%	1.59 -1%	1.73 +9%	1.59 -8%	1.92 +21%	2.06 +7%	1.88 -9%	2.02 +7%	1.98 -2%	2.02 +2%	2.26 +12%	2.27 +0%	2.11 -7%	2.17 +3%	2.21 +2%	2.21 N/A	3.31 +50%	3.5 +6%	3.77 +8%	4.17 +11%	3.87 -7%	3.75 -3%	3.61 -4%	3.44 -5%	3.21 -7%	4.35 +36%	4.18 -4%	3.96 -5%	4.1 +4%	5.7 +39%	6.58 +15%	6.59 +0%	2.57 -61%	-0.45 N/A	-1.01 -124%	-0.79 +22%	2.82 N/A	2.98 +6%	2.95 -1%	2.75 -7%	2.67 -3%	2.72 +2%	2.62 -4%	2.88 +10%	3.06 +6%	3.1 +1%	3.25 +5%	3.1 -5%	3.48 +12%	3.38 -3%	3.33 -1%	3.31 -1%	3.18 -4%	2.28 -28%	1.83 -20%	0.68 -63%

Income Statement Balance Sheet Cash Flow Statement

Gerresheimer AG
XHAM:GXI

Income Statement

Earnings Waterfall
Gerresheimer AG

Income Statement
Gerresheimer AG

See Also

Company

Help

Tools

Stocks

Gerresheimer AG XHAM:GXI

Income Statement

Earnings Waterfall Gerresheimer AG

Income Statement Gerresheimer AG

See Also

Company

Help

Tools

Stocks

Gerresheimer AG
XHAM:GXI

Earnings Waterfall
Gerresheimer AG

Income Statement
Gerresheimer AG