Drägerwerk AG & Co. KGaA (ETR:DRW3)
Germany · Delayed Price · Currency is EUR 109.80
+0.60 (0.55%)
Aug 18, 2026, 3:03 PM CET
Drägerwerk AG & Co. KGaA Income Statement
Financials in millions EUR. Fiscal year is January - December.
Millions EUR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 3,575 | 3,482 | 3,371 | 3,374 | 3,045 | 3,328 | |
Revenue Growth | 6.37% | 3.29% | -0.08% | 10.78% | -8.51% | -2.29% |
Cost of Revenue | 1,940 | 1,908 | 1,858 | 1,914 | 1,807 | 1,788 |
Gross Profit | 1,635 | 1,574 | 1,512 | 1,460 | 1,238 | 1,541 |
Selling, General & Admin | 1,046 | 1,020 | 1,015 | 963.15 | 981.42 | 938.12 |
Research & Development | 327.82 | 333.82 | 333.07 | 325.36 | 343.48 | 328.58 |
Other Operating Expenses | 7.26 | 2.96 | 0.7 | 6.23 | 3.74 | 1.87 |
Operating Expenses | 1,381 | 1,357 | 1,348 | 1,295 | 1,329 | 1,269 |
Operating Income | 254.2 | 217.38 | 164.14 | 164.95 | -90.25 | 272.34 |
Interest Expense | -20.44 | -20.19 | -18.74 | -21.1 | -18.44 | -36.46 |
Interest & Investment Income | 15.83 | 14.38 | 8.43 | 5.99 | 9.49 | 4.91 |
Earnings From Equity Investments | 0.64 | 0.78 | -6.82 | -4.22 | -2.61 | -0.72 |
Currency Exchange Gain (Loss) | 0.17 | 0.17 | -1.38 | -0.27 | -0.89 | -2.33 |
Other Non Operating Income (Expenses) | -3.96 | -2.62 | -4.42 | -4.13 | -1.19 | -2.6 |
EBT Excluding Unusual Items | 246.43 | 209.9 | 141.21 | 141.22 | -103.89 | 235.14 |
Gain (Loss) on Sale of Investments | - | - | -1.59 | -1.02 | - | - |
Gain (Loss) on Sale of Assets | -0.52 | -0.52 | 26.72 | -5.08 | -1.09 | 1.38 |
Other Unusual Items | 14.06 | 6.26 | 9.06 | 6.21 | 2.57 | 0.13 |
Pretax Income | 259.97 | 215.64 | 175.39 | 141.32 | -102.41 | 236.65 |
Income Tax Expense | 88.95 | 75.29 | 50.63 | 29.33 | -38.77 | 82.38 |
Earnings From Continuing Operations | 171.02 | 140.36 | 124.76 | 111.99 | -63.64 | 154.27 |
Minority Interest in Earnings | 0.26 | -0.86 | -0.35 | -1.56 | -0.93 | -0.04 |
Net Income | 171.28 | 139.5 | 124.41 | 110.43 | -64.56 | 154.23 |
Preferred Dividends & Other Adjustments | - | - | - | - | - | 19.91 |
Net Income to Common | 171.28 | 139.5 | 124.41 | 110.43 | -64.56 | 134.32 |
Net Income Growth | 71.51% | 12.13% | 12.65% | - | - | -28.78% |
Shares Outstanding (Basic) | 19 | 19 | 19 | 19 | 19 | 19 |
Shares Outstanding (Diluted) | 19 | 19 | 19 | 19 | 19 | 19 |
Shares Change | - | - | - | - | - | 1.66% |
EPS (Basic) | 9.13 | 7.44 | 6.64 | 5.89 | -3.44 | 7.16 |
EPS (Diluted) | 9.13 | 7.44 | 6.63 | 5.89 | -3.44 | 7.16 |
EPS Growth | 71.51% | 12.13% | 12.65% | - | - | -29.94% |
Free Cash Flow | 188.38 | 166.51 | 107.41 | 124.61 | -223.94 | 283.66 |
Free Cash Flow Per Share | 10.04 | 8.88 | 5.73 | 6.64 | -11.94 | 15.12 |
Dividend Per Share | 2.270 | 2.270 | 2.030 | 1.800 | 0.190 | 0.190 |
Dividend Growth | 11.82% | 11.82% | 12.78% | 847.37% | 0% | 0% |
Gross Margin | 45.74% | 45.22% | 44.87% | 43.27% | 40.67% | 46.30% |
Operating Margin | 7.11% | 6.24% | 4.87% | 4.89% | -2.96% | 8.18% |
Profit Margin | 4.79% | 4.01% | 3.69% | 3.27% | -2.12% | 4.04% |
Free Cash Flow Margin | 5.27% | 4.78% | 3.19% | 3.69% | -7.35% | 8.52% |
EBITDA | 311.66 | 299.18 | 246.68 | 250.26 | -1.42 | 374.43 |
EBITDA Margin | 8.72% | 8.59% | 7.32% | 7.42% | -0.05% | 11.25% |
D&A For EBITDA | 57.46 | 81.79 | 82.54 | 85.31 | 88.84 | 102.09 |
EBIT | 254.2 | 217.38 | 164.14 | 164.95 | -90.25 | 272.34 |
EBIT Margin | 7.11% | 6.24% | 4.87% | 4.89% | -2.96% | 8.18% |
Effective Tax Rate | 34.22% | 34.91% | 28.87% | 20.75% | - | 34.81% |