Metro AG (ETR: B4B3)
Germany
· Delayed Price · Currency is EUR 4.840
-0.100 (-2.02%)
Dec 20, 2024, 2:12 PM CET
Metro AG Income Statement
Financials in millions EUR. Fiscal year is October - September.
Millions EUR. Fiscal year is Oct - Sep.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Sep '24 Sep 30, 2024 | Sep '23 Sep 30, 2023 | Sep '22 Sep 30, 2022 | Sep '21 Sep 30, 2021 | Sep '20 Sep 30, 2020 | 2019 - 2015 |
| Revenue | 31,029 | 31,029 | 30,551 | 29,754 | 24,765 | 25,632 | Upgrade
|
| Revenue Growth (YoY) | 1.56% | 1.56% | 2.68% | 20.15% | -3.38% | -5.35% | Upgrade
|
| Cost of Revenue | 25,977 | 25,977 | 25,669 | 24,715 | 20,537 | 21,271 | Upgrade
|
| Gross Profit | 5,052 | 5,052 | 4,882 | 5,039 | 4,228 | 4,361 | Upgrade
|
| Selling, General & Admin | 5,347 | 5,347 | 5,243 | 5,255 | 4,620 | 4,660 | Upgrade
|
| Other Operating Expenses | -463 | -463 | -569 | -658 | -703 | -646 | Upgrade
|
| Operating Expenses | 4,900 | 4,900 | 4,686 | 4,602 | 3,928 | 4,078 | Upgrade
|
| Operating Income | 152 | 152 | 196 | 437 | 300 | 283 | Upgrade
|
| Interest Expense | -205 | -205 | -200 | -189 | -214 | -241 | Upgrade
|
| Interest & Investment Income | 48 | 48 | 40 | 47 | 38 | 29 | Upgrade
|
| Earnings From Equity Investments | 24 | 24 | 13 | 24 | 19 | 14 | Upgrade
|
| Currency Exchange Gain (Loss) | -42 | -42 | 234 | -394 | -24 | -70 | Upgrade
|
| Other Non Operating Income (Expenses) | -54 | -54 | -23 | 6 | 49 | -3 | Upgrade
|
| EBT Excluding Unusual Items | -77 | -77 | 260 | -69 | 168 | 12 | Upgrade
|
| Merger & Restructuring Charges | - | - | - | - | - | -1 | Upgrade
|
| Impairment of Goodwill | -20 | -20 | - | -55 | -95 | -27 | Upgrade
|
| Gain (Loss) on Sale of Investments | - | - | -38 | - | - | - | Upgrade
|
| Gain (Loss) on Sale of Assets | 25 | 25 | 364 | -13 | 42 | 8 | Upgrade
|
| Asset Writedown | 36 | 36 | 23 | 2 | -77 | -25 | Upgrade
|
| Other Unusual Items | - | - | - | - | 2 | - | Upgrade
|
| Pretax Income | -36 | -36 | 609 | -135 | 40 | -33 | Upgrade
|
| Income Tax Expense | 90 | 90 | 170 | 196 | 85 | 108 | Upgrade
|
| Earnings From Continuing Operations | -126 | -126 | 439 | -331 | -45 | -141 | Upgrade
|
| Earnings From Discontinued Operations | - | - | - | - | - | 606 | Upgrade
|
| Net Income to Company | -126 | -126 | 439 | -331 | -45 | 465 | Upgrade
|
| Minority Interest in Earnings | 6 | 6 | - | -3 | -11 | -5 | Upgrade
|
| Net Income | -120 | -120 | 439 | -334 | -56 | 460 | Upgrade
|
| Net Income to Common | -120 | -120 | 439 | -334 | -56 | 460 | Upgrade
|
| Net Income Growth | - | - | - | - | - | 42.86% | Upgrade
|
| Shares Outstanding (Basic) | 364 | 364 | 363 | 363 | 363 | 363 | Upgrade
|
| Shares Outstanding (Diluted) | 364 | 364 | 363 | 363 | 363 | 363 | Upgrade
|
| Shares Change (YoY) | 0.23% | 0.23% | -0.08% | - | - | - | Upgrade
|
| EPS (Basic) | -0.33 | -0.33 | 1.21 | -0.92 | -0.15 | 1.27 | Upgrade
|
| EPS (Diluted) | -0.33 | -0.33 | 1.21 | -0.92 | -0.15 | 1.27 | Upgrade
|
| EPS Growth | - | - | - | - | - | 42.86% | Upgrade
|
| Free Cash Flow | 701 | 701 | 332 | 668 | 1,053 | 851 | Upgrade
|
| Free Cash Flow Per Share | 1.93 | 1.93 | 0.92 | 1.84 | 2.90 | 2.34 | Upgrade
|
| Dividend Per Share | - | - | 0.550 | - | - | 0.700 | Upgrade
|
| Gross Margin | 16.28% | 16.28% | 15.98% | 16.94% | 17.07% | 17.01% | Upgrade
|
| Operating Margin | 0.49% | 0.49% | 0.64% | 1.47% | 1.21% | 1.10% | Upgrade
|
| Profit Margin | -0.39% | -0.39% | 1.44% | -1.12% | -0.23% | 1.79% | Upgrade
|
| Free Cash Flow Margin | 2.26% | 2.26% | 1.09% | 2.25% | 4.25% | 3.32% | Upgrade
|
| EBITDA | 652 | 652 | 697 | 949 | 800 | 776 | Upgrade
|
| EBITDA Margin | 2.10% | 2.10% | 2.28% | 3.19% | 3.23% | 3.03% | Upgrade
|
| D&A For EBITDA | 500 | 500 | 501 | 512 | 500 | 493 | Upgrade
|
| EBIT | 152 | 152 | 196 | 437 | 300 | 283 | Upgrade
|
| EBIT Margin | 0.49% | 0.49% | 0.64% | 1.47% | 1.21% | 1.10% | Upgrade
|
| Effective Tax Rate | - | - | 27.91% | - | 212.50% | - | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.