METRO Statements
B4
Data from METRO`s earning releases including common size income statement and balance sheet.
Common size analysis evaluates financial statements by expressing each line item as a percentage of a base amount for that period.
Key Information:
Report currency:
EUR - Euro
Last reporting period:
30 Jun, 2024
Next reporting period:
28 Sep, 2024
Report frequency:
Quarterly
Earnings release date:
—
Expected release date:
11 Dec, 2024
METRO Income Statement
B
M
EUR (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
7 975
15.6 %
100
6 651
83.4
1 324
24.6 %
16.6
—
0
1 333
16.7
1 213
1.3 %
15.2
111
182.2 %
1.4
-34
-0.4
-27
-0.3
47
123.9 %
0.6
32
0.4
15
107.8 %
0.2
0.04
375
6 898
-15 %
100
5 835
84.6
1 063
-21.9 %
15.4
—
0
1 315
19.1
1 198
5.5 %
17.4
-135
-160 %
-2
-37
-0.5
-22
-0.3
-197
-202.1 %
-2.9
—
0
-193
-248.5 %
-2.8
-0.53
364.15
8 115
2.7 %
100
6 754
83.2
1 361
8.3 %
16.8
—
0
1 290
15.9
1 136
-12.3 %
14
225
676.9 %
2.8
-13
-0.2
-18
-0.2
193
294.9 %
2.4
64
0.8
130
186.7 %
1.6
0.36
361.11
7 904
3.4 %
100
6 647
84.1
1 257
2.3 %
15.9
—
0
1 475
18.7
1 296
35.4 %
16.4
-39
-114.3 %
-0.5
-69
-0.9
18
0.2
-99
-149.3 %
-1.3
52
0.7
-150
-186.2 %
-1.9
-0.415
361.65
7 642
10.8 %
100
6 413
83.9
1 229
20.5 %
16.1
—
0
1 237
16.2
957
-14.7 %
12.5
272
366.7 %
3.6
-54
-0.7
-15
-0.2
201
284.4 %
2.6
28
0.4
174
262.6 %
2.3
0.48
362.5
6 897
-14.9 %
100
5 877
85.2
1 020
-25.8 %
14.8
—
0
1 271
18.4
1 122
23.6 %
16.3
-102
-121.9 %
-1.5
-40
-0.6
28
0.4
-109
-117.7 %
-1.6
—
0
-107
-120.5 %
-1.6
-0.29
368.97
8 107
1.4 %
100
6 733
83.1
1 374
5.6 %
16.9
—
0
1 260
15.5
908
-20.8 %
11.2
466
202.6 %
5.7
-24
-0.3
179
2.2
615
575.8 %
7.6
91
1.1
522
1060 %
6.4
1.44
362.5
7 993
1 %
100
6 692
83.7
1 301
-4.5 %
16.3
—
0
1 426
17.8
1 147
-10.5 %
14.4
154
90.1 %
1.9
-21
-0.3
-38
-0.5
91
140.1 %
1.1
45
0.6
45
115.5 %
0.6
0.125
359.12
7 911
26.7 %
100
6 549
82.8
1 362
35 %
17.2
—
0
1 310
16.6
1 281
10.3 %
16.2
81
153.3 %
1
-31
-0.4
-279
-3.5
-227
20.4 %
-2.9
62
0.8
-290
-2.1 %
-3.7
-0.8
362.5
6 245
-17.9 %
100
5 236
83.8
1 009
-26.1 %
16.2
—
0
1 295
20.7
1 161
12.1 %
18.6
-152
-146.1 %
-2.4
-30
-0.5
-98
-1.6
-285
-199.3 %
-4.6
—
0
-284
-245.6 %
-4.5
-0.809
350.89
7 604
6.6 %
100
6 238
82
1 366
10.1 %
18
—
0
1 225
16.1
1 036
-18.5 %
13.6
330
1200 %
4.3
-36
-0.5
-6
-0.08
287
463.3 %
3.8
89
1.2
195
324.1 %
2.6
0.54
361.11
7 130
14.1 %
100
5 889
82.6
1 241
12.1 %
17.4
—
0
1 355
19
1 271
29 %
17.8
-30
-124.6 %
-0.4
-51
-0.7
19
0.3
-79
-187.8 %
-1.1
1
0.01
-87
-238.1 %
-1.2
-0.24
363.1
6 247
23.7 %
100
5 140
82.3
1 107
40.7 %
17.7
—
0
1 128
18.1
985
13.2 %
15.8
122
247 %
2
-40
-0.6
8
0.1
90
169.2 %
1.4
28
0.4
63
148.1 %
1
0.17
370.59
5 050
-20.3 %
100
4 263
84.4
787
-27.8 %
15.6
—
0
1 089
21.6
870
-2.9 %
17.2
-83
-142.8 %
-1.6
-35
-0.7
-4
-0.08
-130
-181.8 %
-2.6
—
0
-131
-231 %
-2.6
-0.36
363.89
6 337
-2.6 %
100
5 247
82.8
1 090
-5.1 %
17.2
—
0
1 117
17.6
896
-13.2 %
14.1
194
65.8 %
3.1
-34
-0.5
1
0.02
159
3875 %
2.5
56
0.9
100
47.1 %
1.6
0.273
366.67
6 509
16.9 %
100
5 360
82.3
1 149
25 %
17.7
—
0
1 213
18.6
1 032
12.1 %
15.9
117
5950 %
1.8
-56
-0.9
-35
-0.5
4
106.8 %
0.06
13
0.2
68
-86.8 %
1
0.18
366.28
5 568
-7.3 %
100
4 649
83.5
919
-3.6 %
16.5
—
0
1 066
19.1
921
-15.2 %
16.5
-2
98.5 %
-0.04
-47
-0.8
14
0.3
-59
76.6 %
-1.06
78
1.4
514
697.7 %
9.2
1.41
363.12
6 006
-20.4 %
100
5 053
84.1
953
-28.8 %
15.9
—
0
1 216
20.2
1 086
7.1 %
18.1
-133
-140.9 %
-2.2
-50
-0.8
-54
-0.9
-252
-191.3 %
-4.2
-135
-2.2
-86
-160.6 %
-1.4
-0.24
355.56
7 548
-45.3 %
100
6 209
82.3
1 339
-44 %
17.7
—
0
1 185
15.7
1 014
-41.9 %
13.4
325
-49.6 %
4.3
-50
-0.7
4
0.05
276
-47.9 %
3.7
152
2
-33
-124.3 %
-0.4
-0.08
377.78
13 796
98.8 %
100
11 406
82.7
2 390
100 %
17.3
—
0
2 426
17.6
1 745
76.8 %
12.6
645
210.1 %
4.7
-108
-0.8
7
0.05
530
246.4 %
3.8
219
1.6
136
19.3 %
1
0.37
360.19
6 940
-47.8 %
100
5 745
82.8
1 195
-46.3 %
17.2
—
0
1 195
17.2
987
-48.7 %
14.2
208
-31.4 %
3
-54
-0.8
1
0.01
153
-22.7 %
2.2
61
0.9
114
-38.7 %
1.6
0.31
359.38
13 286
79.8 %
100
11 060
83.2
2 226
72.2 %
16.8
—
0
2 340
17.6
1 923
102.4 %
14.5
303
-11.7 %
2.3
-109
-0.8
4
0.03
198
-30.5 %
1.5
82
0.6
186
-17 %
1.4
0.5
366
7 388
59.2 %
100
6 095
82.5
1 293
69.7 %
17.5
—
0
1 165
15.8
950
64.6 %
12.9
343
85.4 %
4.6
-57
-0.8
-1
-0.01
285
93.9 %
3.9
110
1.5
224
128.6 %
3
0.62
361.29
4 641
-36.8 %
100
3 879
83.6
762
-39.2 %
16.4
—
0
925
19.9
577
-46.6 %
12.4
185
7.6 %
4
-40
-0.9
2
0.04
147
-0.7 %
3.2
32
0.7
98
71.9 %
2.1
0.27
352
7 348
9.1 %
100
6 095
82.9
1 253
16.8 %
17.1
—
0
1 287
17.5
1 081
-1.1 %
14.7
172
960 %
2.3
-26
-0.4
2
0.03
148
384.6 %
2
42
0.6
57
205.6 %
0.8
0.15
373
6 737
-16.5 %
100
5 664
84.1
1 073
-24.8 %
15.9
—
0
1 294
19.2
1 093
2.6 %
16.2
-20
-105.5 %
-0.3
-32
-0.5
—
0
-52
-115.6 %
-0.8
-7
-0.1
-54
-123.2 %
-0.8
-0.13
372
8 066
312.4 %
6 640
1 426
2476.7 %
—
1 288
1 065
719.2 %
361
222.3 %
-24
-4
333
229.7 %
149
233
174.1 %
0.64
363
1 956
-79.1 %
2 016
-60
-103.5 %
—
4 101
-172
-111.3 %
112
-46.7 %
1
-12
101
-29.9 %
-23
85
13.3 %
0.23
367
9 339
9.7 %
7 602
1 737
11.7 %
—
-2 456
1 527
3.2 %
210
176.3 %
-29
-37
144
152.6 %
68
75
82.9 %
0.21
363
8 514
-15.7 %
6 959
1 555
-20.6 %
—
1 571
1 479
-3.8 %
76
-81.9 %
-42
23
57
-84.7 %
6
41
-66.9 %
0.11
367
10 094
10.5 %
8 136
1 958
11.1 %
—
1 593
1 537
-2.8 %
421
131.3 %
-43
-6
372
91.8 %
244
124
-5.3 %
0.34
363
9 133
2.6 %
7 370
1 763
4.5 %
—
1 496
1 581
-2.6 %
182
188.9 %
25
-13
194
487.9 %
63
131
151.9 %
0.36
359
8 901
7 %
7 214
1 687
10 %
—
1 852
1 624
1.1 %
63
185.1 %
-22
-8
33
122.3 %
-22
52
164.2 %
0.14
371
8 315
-18.5 %
6 782
1 533
-23.6 %
—
1 628
1 607
51.6 %
-74
-107.8 %
-53
-21
-148
-118.2 %
-72
-81
-120 %
-0.22
367
10 200
—
8 194
2 006
—
—
1 582
1 060
—
946
—
-59
-72
815
—
406
404
—
1.11
363