
Mercedes-Benz Group AG
FSX:MBG.DE
52.26 (EUR) • At close July 9, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) EUR.
2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 33,224 | 38,450 | 34,528 | 36,743 | 35,873 | 40,261 | 37,200 | 38,241 | 37,516 | 41,003 | 37,716 | 36,440 | 34,858 | 35,240 | 31,647 | 34,124 | 32,882 | 36,684 | 31,620 | 16,251 | 37,223 | 47,127 | 43,270 | 42,650 | 39,698 | 46,610 | 40,211 | 40,756 | 39,785 | 43,613 | 40,745 | 41,214 | 38,582 | 41,001 | 38,597 | 38,616 | 35,047 | 40,428 | 37,276 | 37,527 | 34,236 | 35,749 | 33,122 | 31,544 | 29,457 | 32,089 | 30,099 | 29,692 | 26,102 | 29,830 | 28,572 | 28,884 | 27,011 | 29,066 | 26,407 | 26,338 | 24,729 | 26,396 | 25,071 | 25,107 | 21,187 | 21,323 | 19,310 | 19,612 | 18,679 | 23,289.649 | 23,854.184 | 25,404.656 | 23,443.227 | 26,640.284 | 25,688.126 | 23,842.324 | 35,352.243 | 40,779.526 | 35,139.864 | 38,589.223 | 37,166.701 | 41,457.245 | 38,114.217 | 38,392.53 | 31,732.002 | 37,656.655 | 34,885.328 | 37,033.812 | 32,310.561 | 33,649.209 | 34,566.208 | 34,315.939 | 33,617.133 | 37,272.491 | 36,293.734 | 39,271.492 | 36,873.075 | 30,267.334 | 39,141.787 | 41,424.556 | 35,545.584 | 40,232.642 | 37,228.261 | 43,827.468 | 41,033.793 | 42,046.045 | 36,066.267 | 37,170.73 | 35,129.724 |
Cost of Revenue
| 26,660 | 31,016 | 28,316 | 28,919 | 28,767 | 32,280 | 29,166 | 29,284 | 28,109 | 32,543 | 29,340 | 28,336 | 27,209 | 26,826 | 25,273 | 26,614 | 25,812 | 29,216 | 26,092 | 15,899 | 31,915 | 42,401 | 35,092 | 37,594 | 31,824 | 40,565 | 32,247 | 33,358 | 31,541 | 35,982 | 32,621 | 32,787 | 30,919 | 32,757 | 30,110 | 31,135 | 28,397 | 32,929 | 29,619 | 29,551 | 27,073 | 28,555 | 25,863 | 24,918 | 23,272 | 25,386 | 23,808 | 23,446 | 21,101 | 23,796 | 22,501 | 22,341 | 20,665 | 22,210 | 20,259 | 19,754 | 18,800 | 20,137 | 19,023 | 19,209 | 16,619 | 17,203 | 15,469 | 16,491 | 16,404 | 18,579.047 | 18,994.329 | 18,917.982 | 17,916.744 | 19,973.881 | 19,436.557 | 17,857.548 | 30,056.181 | 33,546.029 | 29,280.594 | 31,644.431 | 31,272.004 | 34,368.701 | 31,176.275 | 31,271.362 | 26,011.077 | 30,500.713 | 28,578.145 | 29,547.034 | 25,860.299 | 26,656.527 | 27,814.071 | 28,133.091 | 27,089.57 | 30,077.803 | 29,247.646 | 31,443.164 | 30,793.532 | 25,668.023 | 32,236.156 | 34,593.217 | 30,409.75 | 32,851.491 | 27,540.002 | 31,619.227 | 29,642.725 | 30,908.558 | 28,614.892 | 26,552.591 | 25,466.89 |
Gross Profit
| 6,564 | 7,434 | 6,212 | 7,824 | 7,106 | 7,981 | 8,034 | 8,957 | 9,407 | 8,460 | 8,376 | 8,104 | 7,649 | 8,414 | 6,374 | 7,510 | 7,070 | 7,468 | 5,528 | 352 | 5,308 | 4,726 | 8,178 | 5,056 | 7,874 | 6,045 | 7,964 | 7,398 | 8,244 | 7,631 | 8,124 | 8,427 | 7,663 | 8,244 | 8,487 | 7,481 | 6,650 | 7,499 | 7,657 | 7,976 | 7,163 | 7,194 | 7,259 | 6,626 | 6,185 | 6,703 | 6,291 | 6,246 | 5,001 | 6,034 | 6,071 | 6,543 | 6,346 | 6,856 | 6,148 | 6,584 | 5,929 | 6,259 | 6,048 | 5,898 | 4,568 | 4,120 | 3,841 | 3,121 | 2,275 | 4,710.603 | 4,859.854 | 6,486.674 | 5,526.482 | 6,666.403 | 6,251.569 | 5,984.776 | 5,296.062 | 7,233.497 | 5,859.271 | 6,944.792 | 5,894.696 | 7,088.544 | 6,937.943 | 7,121.168 | 5,720.925 | 7,155.942 | 6,307.184 | 7,486.779 | 6,450.262 | 6,992.683 | 6,752.137 | 6,182.849 | 6,527.563 | 7,194.688 | 7,046.088 | 7,828.328 | 6,079.543 | 4,599.311 | 6,905.631 | 6,831.34 | 5,135.833 | 7,381.152 | 9,688.258 | 12,208.24 | 11,391.068 | 11,137.487 | 7,451.376 | 10,618.139 | 9,662.834 |
Gross Profit Ratio
| 0.198 | 0.193 | 0.18 | 0.213 | 0.198 | 0.198 | 0.216 | 0.234 | 0.251 | 0.206 | 0.222 | 0.222 | 0.219 | 0.239 | 0.201 | 0.22 | 0.215 | 0.204 | 0.175 | 0.022 | 0.143 | 0.1 | 0.189 | 0.119 | 0.198 | 0.13 | 0.198 | 0.182 | 0.207 | 0.175 | 0.199 | 0.204 | 0.199 | 0.201 | 0.22 | 0.194 | 0.19 | 0.185 | 0.205 | 0.213 | 0.209 | 0.201 | 0.219 | 0.21 | 0.21 | 0.209 | 0.209 | 0.21 | 0.192 | 0.202 | 0.212 | 0.227 | 0.235 | 0.236 | 0.233 | 0.25 | 0.24 | 0.237 | 0.241 | 0.235 | 0.216 | 0.193 | 0.199 | 0.159 | 0.122 | 0.202 | 0.204 | 0.255 | 0.236 | 0.25 | 0.243 | 0.251 | 0.15 | 0.177 | 0.167 | 0.18 | 0.159 | 0.171 | 0.182 | 0.185 | 0.18 | 0.19 | 0.181 | 0.202 | 0.2 | 0.208 | 0.195 | 0.18 | 0.194 | 0.193 | 0.194 | 0.199 | 0.165 | 0.152 | 0.176 | 0.165 | 0.144 | 0.183 | 0.26 | 0.279 | 0.278 | 0.265 | 0.207 | 0.286 | 0.275 |
Reseach & Development Expenses
| 1,607 | 969 | 1,682 | 1,461 | 1,468 | 1,350 | 1,541 | 1,644 | 1,695 | 3,303 | 1,525 | 1,449 | 1,377 | 3,061 | 1,351 | 1,484 | 1,516 | 2,683 | 1,244 | 886 | 1,722 | 3,342 | 1,764 | 1,569 | 1,704 | 3,012 | 1,775 | 1,620 | 1,712 | 2,739 | 1,647 | 1,414 | 1,448 | 1,422 | 1,298 | 1,263 | 1,238 | 1,278 | 1,132 | 1,189 | 1,126 | 2,445 | 1,129 | 1,073 | 1,076 | 2,258 | 1,022 | 1,016 | 1,297 | 2,030 | 1,052 | 1,033 | 1,041 | 1,247 | 1,030 | 944 | 953 | 930 | 898 | 850 | 798 | 581 | 728 | 802 | 785 | 654.41 | 790.929 | 831.804 | 781.356 | 854.896 | 835.318 | 733.599 | 1,018.79 | 1,365.304 | 1,299.346 | 1,285.812 | 1,383.542 | 1,569.732 | 1,406.373 | 1,323.966 | 1,346.145 | 1,580.408 | 1,435.461 | 1,379.791 | 1,259.696 | 1,303.019 | 1,320.231 | 1,509.644 | 1,426.875 | 1,855.37 | 1,363.04 | 1,460.577 | 1,396.264 | 1,160.557 | 1,585.079 | 1,406.037 | 1,534.243 | 1,800.632 | 1,508.901 | 1,468.684 | 1,555.848 | 1,582.87 | 1,419.755 | 1,437.259 | 1,312.592 |
General & Administrative Expenses
| 660 | 584 | 610 | 619 | 716 | 732 | 606 | 701 | 649 | 580 | 436 | 387 | 428 | 379 | 509 | 430 | 485 | 204 | 454 | 140 | 733 | 773 | 814 | 760 | 792 | 186 | 953 | 700 | 741 | 66 | 678 | 707 | 680 | 787 | 698 | 614 | 595 | 761 | 607 | 615 | 656 | 690 | 691 | 641 | 628 | 701 | 692 | 596 | 621 | 850 | 787 | 1,058 | 931 | 1,017 | 1,001 | 903 | 934 | 1,625 | 826 | 834 | 776 | 845 | 722 | 798 | 922 | 11,811.912 | 553.35 | 3,219.825 | 2,918.373 | 3,846.537 | 3,173.087 | 3,108.744 | 4,004.796 | 4,891.963 | 4,467.733 | 4,635.34 | 4,528.48 | 5,528.784 | 4,386.19 | 4,711.931 | 4,348.551 | 5,075.052 | 4,414.144 | 4,396.802 | 4,074.533 | 4,344.827 | 4,634.964 | 4,544.576 | 4,210.15 | 5,062.807 | 4,410.134 | 4,699.815 | 4,136.017 | 3,978.181 | 4,631.196 | 4,609.919 | 4,355.013 | 3,242.675 | 4,905.347 | 5,130.421 | 4,581.748 | 4,713.321 | 3,942.205 | 4,876.829 | 4,050.178 |
Selling & Marketing Expenses
| 2,400 | 3,064 | 2,143 | 2,441 | 2,345 | 2,476 | 2,368 | 2,522 | 2,362 | 2,171 | 2,279 | 2,225 | 2,065 | 2,247 | 2,034 | 2,072 | 2,046 | 2,300 | 1,743 | 1,290 | 2,711 | 3,261 | 2,941 | 2,875 | 2,961 | 2,633 | 3,191 | 3,045 | 2,909 | 2,879 | 2,860 | 3,038 | 2,912 | 3,053 | 2,832 | 2,821 | 2,763 | 2,940 | 2,722 | 3,005 | 2,791 | 3,004 | 2,806 | 2,693 | 2,567 | 2,802 | 2,555 | 2,706 | 2,512 | 2,821 | 2,494 | 2,504 | 2,391 | 2,910 | 2,302 | 2,492 | 2,120 | 2,680 | 2,108 | 2,279 | 1,794 | 2,046 | 1,790 | 1,899 | 1,873 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
SG&A
| 3,060 | 3,648 | 2,753 | 3,072 | 3,061 | 3,091 | 2,974 | 3,223 | 3,011 | 2,799 | 2,715 | 2,612 | 2,493 | 2,676 | 2,543 | 2,502 | 2,531 | 2,523 | 2,216 | 1,437 | 3,483 | 4,094 | 3,799 | 3,680 | 3,797 | 2,853 | 4,175 | 3,778 | 3,682 | 3,002 | 3,588 | 3,796 | 3,643 | 3,901 | 3,577 | 3,491 | 3,416 | 3,782 | 3,401 | 3,677 | 3,527 | 3,785 | 3,577 | 3,426 | 3,279 | 3,591 | 3,336 | 3,390 | 3,221 | 3,758 | 3,363 | 3,562 | 3,322 | 3,927 | 3,303 | 3,395 | 3,054 | 4,305 | 2,934 | 3,113 | 2,570 | 2,891 | 2,512 | 2,697 | 2,795 | 11,811.912 | 553.35 | 3,219.825 | 2,918.373 | 3,846.537 | 3,173.087 | 3,108.744 | 4,004.796 | 4,891.963 | 4,467.733 | 4,635.34 | 4,528.48 | 5,528.784 | 4,386.19 | 4,711.931 | 4,348.551 | 5,075.052 | 4,414.144 | 4,396.802 | 4,074.533 | 4,344.827 | 4,634.964 | 4,544.576 | 4,210.15 | 5,062.807 | 4,410.134 | 4,699.815 | 4,136.017 | 3,978.181 | 4,631.196 | 4,609.919 | 4,355.013 | 3,242.675 | 4,905.347 | 5,130.421 | 4,581.748 | 4,713.321 | 3,942.205 | 4,876.829 | 4,050.178 |
Other Expenses
| -268 | 0 | 0 | -32,706 | -32,010 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 25 | 22 | 19 | 15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20 | 74 | -1,277 | 60 | 2 | 166 | -1,197 | 53 | 70 | 192 | -116 | -33 | -684 | -63 | -7,623.595 | 2,466.015 | 29.231 | 402.076 | 984.295 | -283.111 | 101.95 | 154.203 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1,842.662 | 117.33 | 0 | -192.405 | -169.114 | 256.683 | 1,252.852 | -2,583.986 | -106.477 | -385.925 | 2,863.007 | 3,617.221 | 3,240 | 3,272.258 | 2,973.585 | 2,810.508 | 0 | 2,229.297 | 1,970.282 |
Operating Expenses
| 4,399 | 4,242 | 4,455 | 4,533 | 32,010 | 4,441 | 4,061 | 4,601 | 4,376 | -3,097 | -3,182 | -3,483 | -2,420 | -4,351 | -3,538 | -3,138 | -2,371 | -3,323 | -3,038 | -1,565 | -4,733 | -4,405 | -5,535 | -6,661 | -5,122 | -3,418 | -5,510 | -4,796 | -4,946 | -4,275 | -4,770 | -4,735 | -3,948 | -4,850 | -4,501 | -4,283 | -4,565 | -4,684 | -4,071 | -4,320 | -4,340 | -5,153 | -3,611 | -3,626 | -4,486 | -4,371 | -4,151 | -1,094 | -4,173 | -3,593 | -4,232 | 4,615 | 4,437 | 3,897 | 4,393 | 4,341 | 4,173 | 4,038 | 3,885 | 4,033 | 3,314 | 3,356 | 3,207 | 3,449 | 3,517 | 4,842.727 | 3,810.294 | 4,051.629 | 3,699.729 | 4,701.433 | 4,008.404 | 3,842.343 | 5,023.586 | 6,257.267 | 5,767.079 | 5,921.152 | 5,912.022 | 7,098.516 | 5,792.563 | 6,035.896 | 5,694.696 | 6,655.46 | 5,849.605 | 5,776.593 | 5,334.23 | 5,647.845 | 5,955.195 | 6,054.22 | 5,637.025 | 6,725.772 | 5,604.06 | 6,417.075 | 6,785.132 | 2,554.752 | 6,109.798 | 5,630.031 | 8,752.264 | 8,660.527 | 9,654.249 | 9,871.363 | 9,111.18 | 9,106.699 | 5,361.96 | 8,543.386 | 7,333.052 |
Operating Income
| 2,165 | 3,192 | 1,757 | 3,291 | 3,863 | 3,540 | 5,032 | 4,557 | 5,031 | 5,047 | 4,344 | 4,032 | 4,365 | 4,996 | 2,753 | 3,799 | 2,750 | 4,611 | 2,437 | -1,441 | 479 | -668 | 2,423 | -1,853 | 1,898 | 1,980 | 1,930 | 2,210 | 2,855 | 3,126 | 3,251 | 3,407 | 2,763 | 3,439 | 3,979 | 2,908 | 2,376 | 2,978 | 3,506 | 3,403 | 2,745 | 2,280 | 2,728 | 2,338 | 2,044 | 2,432 | 2,210 | 2,047 | 931 | 1,507 | 1,938 | 2,243 | 2,130 | 2,175 | 1,968 | 2,581 | 2,031 | 1,562 | 2,418 | 2,104 | 1,254 | 764 | 634 | -328 | -1,242 | -94.771 | 1,049.56 | 2,435.044 | 1,826.753 | 1,969.07 | 2,243.165 | 2,142.433 | 272.476 | 976.23 | 92.191 | 1,023.641 | -18.15 | -10.803 | 1,145.38 | 1,085.272 | 26.229 | 500.482 | 457.578 | 1,711.006 | 1,116.033 | 1,386.872 | 760.055 | 123.414 | 890.538 | 468.916 | 1,442.028 | 1,412.26 | 441.711 | 2,044.559 | 794.735 | 1,201.309 | -3,617.572 | -1,279.375 | 34.01 | 2,336.877 | 2,279.888 | 2,030.788 | 2,089.416 | 2,074.753 | 2,329.782 |
Operating Income Ratio
| 0.065 | 0.083 | 0.051 | 0.09 | 0.108 | 0.088 | 0.135 | 0.119 | 0.134 | 0.123 | 0.115 | 0.111 | 0.125 | 0.142 | 0.087 | 0.111 | 0.084 | 0.126 | 0.077 | -0.089 | 0.013 | -0.014 | 0.056 | -0.043 | 0.048 | 0.042 | 0.048 | 0.054 | 0.072 | 0.072 | 0.08 | 0.083 | 0.072 | 0.084 | 0.103 | 0.075 | 0.068 | 0.074 | 0.094 | 0.091 | 0.08 | 0.064 | 0.082 | 0.074 | 0.069 | 0.076 | 0.073 | 0.069 | 0.036 | 0.051 | 0.068 | 0.078 | 0.079 | 0.075 | 0.075 | 0.098 | 0.082 | 0.059 | 0.096 | 0.084 | 0.059 | 0.036 | 0.033 | -0.017 | -0.066 | -0.004 | 0.044 | 0.096 | 0.078 | 0.074 | 0.087 | 0.09 | 0.008 | 0.024 | 0.003 | 0.027 | -0 | -0 | 0.03 | 0.028 | 0.001 | 0.013 | 0.013 | 0.046 | 0.035 | 0.041 | 0.022 | 0.004 | 0.026 | 0.013 | 0.04 | 0.036 | 0.012 | 0.068 | 0.02 | 0.029 | -0.102 | -0.032 | 0.001 | 0.053 | 0.056 | 0.048 | 0.058 | 0.056 | 0.066 |
Total Other Income Expenses Net
| 257 | 115 | 888 | 583 | 1,416 | 657 | 1,443 | 768 | 854 | 986 | 1,030 | 506 | 1,408 | 1,353 | 404 | 780 | 1,635 | -129 | 433 | -258 | 437 | 604 | -40 | -1,479 | 250 | 2,293 | 331 | 530 | 397 | 1,426 | 420 | 434 | 1,119 | 683 | -65 | 449 | -354 | -63 | 406 | 515 | 291 | -150 | 1,028 | 808 | -439 | -192 | 139 | 3,011 | -171 | 840 | -250 | -180 | -105 | -105 | 7 | -60 | -148 | -107 | -121 | -220 | -198 | -505 | -348 | -884 | -389 | -1,959.547 | -291.56 | -358.044 | 181.092 | -469.467 | -164.681 | 47.281 | 2,577.292 | 203.779 | 279.726 | 1,085.466 | 88.276 | 813.091 | 125.51 | 48.73 | 210.6 | -138.614 | 402.09 | -362.369 | -228.076 | -663.231 | -2,123.179 | 86.042 | 97.017 | -74.753 | -174.178 | 213.399 | 2,329.019 | -2,005.738 | 491.77 | 0 | -131.278 | -46.767 | -133.772 | 491.311 | 505.363 | 345.006 | 247.849 | 318.747 | 488.622 |
Income Before Tax
| 2,422 | 3,307 | 2,645 | 3,835 | 4,029 | 4,197 | 4,980 | 5,085 | 5,569 | 5,402 | 5,166 | 4,549 | 5,187 | 4,030 | 2,819 | 4,304 | 4,658 | 4,121 | 2,501 | -1,205 | 540 | 304 | 2,575 | -1,672 | 2,623 | 2,473 | 2,345 | 2,530 | 3,247 | 3,316 | 3,309 | 3,651 | 3,691 | 3,360 | 3,960 | 3,176 | 2,078 | 2,788 | 3,530 | 3,625 | 2,801 | 2,007 | 3,581 | 2,935 | 1,650 | 2,249 | 2,072 | 5,058 | 760 | 2,347 | 1,688 | 2,017 | 1,979 | 2,070 | 1,975 | 2,521 | 1,883 | 1,455 | 2,297 | 1,884 | 992 | 259 | 286 | -1,212 | -1,631 | -2,054.318 | 759.854 | 2,078.557 | 2,007.845 | 1,499.603 | 2,078.484 | 2,189.714 | 2,849.768 | 1,180.009 | 432.59 | 2,109.107 | 274.728 | 802.287 | 1,261.746 | 1,134.828 | 236.829 | 361.868 | 859.668 | 1,348.637 | 887.956 | 723.641 | -1,363.124 | 209.456 | 987.555 | 394.163 | 1,267.85 | 1,625.659 | 2,770.73 | 38.821 | 1,286.504 | 1,201.309 | -3,748.85 | -1,326.143 | 174.584 | 2,828.188 | 2,785.251 | 2,375.794 | 2,337.265 | 2,393.5 | 2,818.404 |
Income Before Tax Ratio
| 0.073 | 0.086 | 0.077 | 0.104 | 0.112 | 0.104 | 0.134 | 0.133 | 0.148 | 0.132 | 0.137 | 0.125 | 0.149 | 0.114 | 0.089 | 0.126 | 0.142 | 0.112 | 0.079 | -0.074 | 0.015 | 0.006 | 0.06 | -0.039 | 0.066 | 0.053 | 0.058 | 0.062 | 0.082 | 0.076 | 0.081 | 0.089 | 0.096 | 0.082 | 0.103 | 0.082 | 0.059 | 0.069 | 0.095 | 0.097 | 0.082 | 0.056 | 0.108 | 0.093 | 0.056 | 0.07 | 0.069 | 0.17 | 0.029 | 0.079 | 0.059 | 0.07 | 0.073 | 0.071 | 0.075 | 0.096 | 0.076 | 0.055 | 0.092 | 0.075 | 0.047 | 0.012 | 0.015 | -0.062 | -0.087 | -0.088 | 0.032 | 0.082 | 0.086 | 0.056 | 0.081 | 0.092 | 0.081 | 0.029 | 0.012 | 0.055 | 0.007 | 0.019 | 0.033 | 0.03 | 0.007 | 0.01 | 0.025 | 0.036 | 0.027 | 0.022 | -0.039 | 0.006 | 0.029 | 0.011 | 0.035 | 0.041 | 0.075 | 0.001 | 0.033 | 0.029 | -0.105 | -0.033 | 0.005 | 0.065 | 0.068 | 0.057 | 0.065 | 0.064 | 0.08 |
Income Tax Expense
| 691 | 704 | 926 | 1,104 | 1,004 | 1,290 | 1,261 | 1,444 | 1,558 | 1,375 | 1,168 | 1,351 | 1,601 | 1,553 | 855 | 1,165 | 1,188 | 807 | 690 | 57 | 372 | 315 | 762 | 430 | 474 | 831 | 584 | 705 | 893 | 100 | 1,072 | 1,139 | 1,039 | 1,154 | 1,234 | 724 | 678 | 914 | 1,115 | 1,253 | 751 | 820 | 760 | 739 | 564 | 573 | 175 | 475 | 196 | 255 | 450 | 502 | 563 | 285 | 615 | 817 | 703 | 315 | 687 | 572 | 380 | 611 | 230 | -150 | -345 | -790.281 | 541.321 | 665.316 | 673.714 | -207.648 | 3,081.986 | 746.896 | 130.249 | 610.036 | -135.529 | 261.388 | -28.875 | -281.29 | 473.778 | 379.928 | -60.172 | -188.832 | 81.222 | 764.911 | 486.996 | 185.655 | 289.095 | 100.817 | 400.88 | 57.869 | 489.115 | 519.406 | 111.288 | -85.123 | 305.161 | 470.64 | -1,390.408 | -221.189 | 54.416 | 1,077.105 | 1,089.198 | 1,199.572 | 918.445 | 912.776 | 1,650.726 |
Net Income
| 1,678 | 2,484 | 1,733 | 3,016 | 2,974 | 3,117 | 3,636 | 3,563 | 3,945 | 3,981 | 3,923 | 3,107 | 3,490 | 2,379 | 1,861 | 3,598 | 3,387 | 3,485 | 2,049 | -1,357 | 94 | -109 | 1,719 | -1,328 | 2,095 | 1,561 | 1,689 | 1,726 | 2,273 | 3,203 | 2,177 | 2,439 | 2,706 | 2,149 | 2,595 | 2,429 | 1,353 | 1,807 | 2,385 | 2,269 | 1,963 | 1,096 | 2,735 | 2,104 | 1,027 | 1,636 | 1,836 | 2,834 | 536 | 2,227 | 1,103 | 1,427 | 1,338 | 1,715 | 1,286 | 1,607 | 1,059 | 1,050 | 1,533 | 1,248 | 667 | -348 | 41 | -1,016 | -1,317 | -1,529.904 | 213.521 | 1,354.144 | 1,289.808 | 1,764.15 | -1,548.001 | 1,818.852 | 1,948.502 | 579.456 | 540.541 | 1,810.936 | 298.654 | 1,065.721 | 753.889 | 736.73 | 287.743 | 524.169 | 950.541 | 553.392 | 392.843 | 1,401.89 | -1,652.219 | 108.639 | 586.675 | 177.148 | 778.736 | 1,106.253 | 2,659.441 | 123.944 | 981.344 | 730.669 | -2,358.442 | 1,411.921 | 3,018.937 | 1,751.083 | 1,707.562 | 1,160.591 | 1,950.994 | 1,480.725 | 1,167.678 |
Net Income Ratio
| 0.051 | 0.065 | 0.05 | 0.082 | 0.083 | 0.077 | 0.098 | 0.093 | 0.105 | 0.097 | 0.104 | 0.085 | 0.1 | 0.068 | 0.059 | 0.105 | 0.103 | 0.095 | 0.065 | -0.084 | 0.003 | -0.002 | 0.04 | -0.031 | 0.053 | 0.033 | 0.042 | 0.042 | 0.057 | 0.073 | 0.053 | 0.059 | 0.07 | 0.052 | 0.067 | 0.063 | 0.039 | 0.045 | 0.064 | 0.06 | 0.057 | 0.031 | 0.083 | 0.067 | 0.035 | 0.051 | 0.061 | 0.095 | 0.021 | 0.075 | 0.039 | 0.049 | 0.05 | 0.059 | 0.049 | 0.061 | 0.043 | 0.04 | 0.061 | 0.05 | 0.031 | -0.016 | 0.002 | -0.052 | -0.071 | -0.066 | 0.009 | 0.053 | 0.055 | 0.066 | -0.06 | 0.076 | 0.055 | 0.014 | 0.015 | 0.047 | 0.008 | 0.026 | 0.02 | 0.019 | 0.009 | 0.014 | 0.027 | 0.015 | 0.012 | 0.042 | -0.048 | 0.003 | 0.017 | 0.005 | 0.021 | 0.028 | 0.072 | 0.004 | 0.025 | 0.018 | -0.066 | 0.035 | 0.081 | 0.04 | 0.042 | 0.028 | 0.054 | 0.04 | 0.033 |
EPS
| 1.74 | 2.57 | 1.71 | 2.95 | 2.86 | 2.99 | 3.44 | 3.34 | 3.69 | 3.72 | 3.67 | 2.9 | 3.26 | 2.22 | 1.74 | 2.84 | 3.17 | 3 | 1.59 | -1.27 | 0.088 | -0.1 | 1.61 | -1.24 | 1.96 | 1.46 | 1.58 | 1.61 | 2.12 | 2.93 | 2.01 | 2.28 | 2.39 | 2.01 | 2.43 | 2.27 | 1.26 | 1.69 | 2.23 | 2.12 | 1.83 | 1.02 | 2.56 | 1.97 | 0.96 | 1.53 | 1.72 | 2.65 | 0.5 | 2.32 | 1.06 | 1.39 | 1.26 | 1.61 | 1.21 | 1.51 | 0.99 | 0.99 | 1.44 | 1.18 | 0.65 | -0.34 | 0.04 | -0.99 | -1.4 | -1.51 | 0.21 | 1.4 | 0.82 | 1.68 | -1.47 | 1.74 | 1.41 | 0.57 | 0.82 | 2.07 | 0.77 | 1.05 | 0.84 | 0.73 | 0.28 | 0.52 | 0.94 | 0.55 | 0.39 | 1.38 | -1.63 | 0.11 | 0.58 | 0.17 | 0.77 | 1.1 | 2.65 | 0.12 | 0.98 | 0.73 | -2.35 | 1.41 | 3.01 | 1.74 | 1.71 | 1.16 | 1.95 | 1.48 | 1.16 |
EPS Diluted
| 1.74 | 2.57 | 1.71 | 2.95 | 2.86 | 2.99 | 3.44 | 3.34 | 3.69 | 3.72 | 3.67 | 2.9 | 3.26 | 2.22 | 1.74 | 2.84 | 3.17 | 3 | 1.59 | -1.27 | 0.088 | -0.1 | 1.61 | -1.24 | 1.96 | 1.46 | 1.58 | 1.61 | 2.12 | 2.93 | 2.01 | 2.28 | 2.39 | 2.01 | 2.43 | 2.27 | 1.26 | 1.68 | 2.23 | 2.12 | 1.83 | 1.02 | 2.56 | 1.97 | 0.96 | 1.53 | 1.72 | 2.65 | 0.5 | 2.31 | 1.06 | 1.39 | 1.26 | 1.61 | 1.21 | 1.51 | 0.99 | 0.99 | 1.44 | 1.18 | 0.65 | -0.34 | 0.04 | -0.99 | -1.4 | -1.51 | 0.21 | 1.4 | 0.82 | 1.68 | -1.46 | 1.72 | 1.41 | 0.57 | 0.82 | 2.06 | 0.76 | 1.05 | 0.84 | 0.73 | 0.28 | 0.52 | 0.94 | 0.55 | 0.39 | 1.38 | -1.63 | 0.11 | 0.58 | 0.17 | 0.77 | 1.1 | 2.63 | 0.12 | 0.98 | 0.73 | -2.35 | 1.41 | 2.97 | 1.73 | 1.68 | 1.16 | 1.93 | 1.47 | 1.14 |
EBITDA
| 4,391 | 4,522 | 4,530 | 5,344 | 4,926 | 5,987 | 5,610 | 6,189 | 6,682 | 6,898 | 6,032 | 5,647 | 5,976 | 6,046.5 | 4,466 | 5,651 | 4,566 | 6,457 | 4,653 | 1,030 | 2,460 | 2,809 | 4,340 | 495 | 3,699 | 2,171 | 3,533 | 3,705 | 4,333 | 3,334 | 4,635 | 4,792 | 4,152 | 3,551 | 5,398 | 4,252 | 3,711 | 3,127 | 4,829 | 4,689 | 4,112 | 2,301 | 3,955 | 3,566 | 3,262 | 3,240.5 | 3,312 | 3,397 | 1,734 | 1,543 | 2,995 | 3,314 | 3,205 | 2,277 | 3,139 | 3,726 | 3,140 | 2,624 | 3,489 | 3,142 | 2,208 | 1,550 | 1,626 | 449 | -396 | 1,448.078 | 1,860 | 2,597.707 | 3,183.046 | 3,402.455 | 3,535.013 | 4,259.58 | 3,448.616 | 4,474.546 | 3,525.808 | 4,479.725 | 4,107.725 | 3,149.692 | 4,271.249 | 4,189.389 | 3,280.12 | 3,483.537 | 3,277.454 | 4,501.493 | 3,775.842 | 4,164.766 | 3,632.386 | 3,039.101 | 3,721.407 | 4,199.184 | 4,564.385 | 4,773.623 | 2,714.512 | 5,086.081 | 5,020.05 | 4,853.787 | -234.018 | 2,337.845 | 3,961.86 | 5,619.11 | 5,253.472 | 4,841.296 | 4,357.469 | 4,382.443 | 4,300.063 |
EBITDA Ratio
| 0.132 | 0.118 | 0.131 | 0.145 | 0.137 | 0.149 | 0.151 | 0.162 | 0.178 | 0.168 | 0.16 | 0.155 | 0.171 | 0.172 | 0.141 | 0.166 | 0.139 | 0.176 | 0.147 | 0.063 | 0.066 | 0.06 | 0.1 | 0.012 | 0.093 | 0.047 | 0.088 | 0.091 | 0.109 | 0.076 | 0.114 | 0.116 | 0.108 | 0.087 | 0.14 | 0.11 | 0.106 | 0.077 | 0.13 | 0.125 | 0.12 | 0.064 | 0.119 | 0.113 | 0.111 | 0.101 | 0.11 | 0.114 | 0.066 | 0.052 | 0.105 | 0.115 | 0.119 | 0.078 | 0.119 | 0.141 | 0.127 | 0.099 | 0.139 | 0.125 | 0.104 | 0.073 | 0.084 | 0.023 | -0.021 | 0.062 | 0.078 | 0.102 | 0.136 | 0.128 | 0.138 | 0.179 | 0.098 | 0.11 | 0.1 | 0.116 | 0.111 | 0.076 | 0.112 | 0.109 | 0.103 | 0.093 | 0.094 | 0.122 | 0.117 | 0.124 | 0.105 | 0.089 | 0.111 | 0.113 | 0.126 | 0.122 | 0.074 | 0.168 | 0.128 | 0.117 | -0.007 | 0.058 | 0.106 | 0.128 | 0.128 | 0.115 | 0.121 | 0.118 | 0.122 |