freenet Statements
FN
freenet 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
559
100
319.4
57.1
239.6
42.9
—
0
50.9
9.1
117.9
21.1
121.7
21.8
-5.7
-1.02
0.2
0.04
112.1
20.1
17.2
3.1
45.8
8.2
0.38
118.9
638.9
100
396.9
62.1
242
37.9
—
0
60.4
9.5
152.1
23.8
89.9
14.1
-10.2
-1.6
0.1
0.02
52.5
8.2
8.6
1.3
65
10.2
0.54
118.9
688.5
100
421.9
61.3
266.6
38.7
—
0
70.5
10.2
183.5
26.7
83.1
12.1
-7.4
-1.07
0.3
0.04
76.3
11.1
27.4
4
48.9
7.1
0.411
118.9
668.9
100
431.7
64.5
237.2
35.5
—
0
57.4
8.6
148.7
22.2
88.5
13.2
-5.9
-0.9
0.1
0.01
77.4
11.6
14.2
2.1
62.9
9.4
0.529
118.9
632.1
100
395.1
62.5
237
37.5
—
0
56.7
9
191.9
30.4
45.1
7.1
-6.5
-1.03
-1
-0.2
31.9
5
5.9
0.9
24.8
3.9
0.209
118.9
637.8
100
403
63.2
234.8
36.8
—
0
54.5
8.5
192.6
30.2
42.2
6.6
-7.1
-1.1
1.1
0.2
34.1
5.3
15.9
2.5
18
2.8
0.151
118.9
667.65
100
431.13
64.6
236.52
35.4
—
0
68.474
10.3
203.66
30.5
32.866
4.9
-5.58
-0.8
0.022
0.003
22.239
3.3
21.585
3.2
-0.561
-0.08
-0.005
118.85
652.11
100
424.86
65.2
227.24
34.8
—
0
54.91
8.4
189.43
29
37.819
5.8
-5.586
-0.9
-0.288
-0.04
27.689
4.2
3.756
0.6
23.429
3.6
0.197
118.85
620.14
100
395.68
63.8
224.46
36.2
—
0
53.202
8.6
184.1
29.7
40.357
6.5
-3.541
-0.6
-0.832
-0.1
30.523
4.9
-4.214
-0.7
34.122
5.5
0.287
118.85
616.82
100
393.35
63.8
223.47
36.2
—
0
53.042
8.6
183.98
29.8
39.483
6.4
-4.498
-0.7
4.88
0.8
33.527
5.4
11.005
1.8
22.304
3.6
0.187
119.25
675.5
100
454.2
67.2
221.3
32.8
—
0
59.544
8.8
168.2
24.9
53.1
7.9
-8.394
-1.2
-0.3
-0.04
52.797
7.8
5.617
0.8
45.379
6.7
0.377
120.29
641.81
100
421.85
65.7
219.96
34.3
—
0
54.029
8.4
134.01
20.9
85.95
13.4
-6.708
-1.05
-0.332
-0.05
72.495
11.3
10.99
1.7
60.982
9.5
0.503
121.31
619.86
100
404.21
65.2
215.65
34.8
—
0
55.374
8.9
168.23
27.1
47.417
7.6
-6.973
-1.1
-0.368
-0.06
32.641
5.3
-0.124
-0.02
41.651
6.7
0.337
123.44
619.15
100
399.76
64.6
219.39
35.4
—
0
50.469
8.2
141.7
22.9
77.691
12.5
-8.394
-1.4
-0.506
-0.08
60.131
9.7
10.377
1.7
50.155
8.1
0.402
124.62
670.72
100
445.36
66.4
225.36
33.6
—
0
59.947
8.9
168.59
25.1
56.77
8.5
-28.301
-4.2
0.105
0.02
24.431
3.6
3.336
0.5
392.56
58.5
3.11
126.01
634.53
100
410.51
64.7
224.02
35.3
—
0
57.258
9
139.91
22
84.111
13.3
-11.327
-1.8
0.093
0.01
63.721
10
9.871
1.6
60.868
9.6
0.47
127.95
622.13
100
404.85
65.1
217.29
34.9
—
0
54.015
8.7
136.18
21.9
81.107
13
-11.079
-1.8
0.422
0.07
59.83
9.6
7.244
1.2
59.413
9.5
0.46
128.01
648.85
100
431.34
66.5
217.51
33.5
—
0
58.367
9
142.69
22
74.815
11.5
-12.181
-1.9
-0.482
-0.07
52.249
8.1
6.545
1
52.999
8.2
0.41
128.01
802.54
100
566.09
70.5
236.45
29.5
—
0
61.317
7.6
170.87
21.3
65.575
8.2
-25.246
-3.1
-0.008
-0.001
34.458
4.3
31.729
4
14.469
1.8
0.11
128.01
740.96
100
515.5
69.6
225.46
30.4
—
0
58.193
7.9
142.73
19.3
82.73
11.2
-6.071
-0.8
0.192
0.03
66.203
8.9
8.565
1.2
59.487
8
0.465
128.01
699.11
100
475.56
68
223.55
32
—
0
58.327
8.3
143.74
20.6
79.813
11.4
-6.963
-1
0.175
0.03
62.038
8.9
6.583
0.9
57.36
8.2
0.448
128.01
689.93
100
458.93
66.5
231
33.5
—
0
58.613
8.5
149.69
21.7
81.318
11.8
-8.503
-1.2
0.262
0.04
61.093
8.9
4.911
0.7
59.583
8.6
0.465
128.01
794.2
100
553.91
69.7
240.28
30.3
—
0
58.432
7.4
150.33
18.9
89.946
11.3
-9.887
-1.2
-0.12
-0.02
71.414
9
7.322
0.9
66.676
8.4
0.521
128.01
717.03
100
488.97
68.2
228.06
31.8
—
0
54.648
7.6
123.09
17.2
104.98
14.6
-7.808
-1.09
-47.098
-6.6
37.538
5.2
-2.489
-0.3
42.297
5.9
0.33
128.01
696.6
100
470.3
67.5
226.3
32.5
—
0
51.8
7.4
137.4
19.7
89
12.8
-7.1
-1.02
0
0
70.8
10.2
9.5
1.4
64.2
9.2
0.5
128
689.6
100
462.4
67.1
227.2
32.9
—
0
54.9
8
152.5
22.1
74.7
10.8
-6
-0.9
0
0
54.2
7.9
7.5
1.1
50
7.3
0.39
128
949.9
692.8
257.1
—
58.4
192.9
64.1
-7.4
0.1
56.8
30.2
29.1
0.23
128
880.2
636.4
243.7
—
53.5
167
76.8
84.8
-0.1
161.5
4.4
159.7
1.25
128
839.2
603.2
236.1
—
54.1
172.3
63.8
-7.7
-0.1
56
5.8
52.6
0.41
128
838
606.6
231.4
—
59.7
175.2
56.2
-7.8
0
48.4
6.7
45.2
0.35
128
938.3
678.3
260
—
61.1
188.3
71.8
2
-0.1
73.7
19.4
61.9
0.48
128
867.2
628.7
238.5
—
57.7
162.4
76.1
-8.9
0
67.2
9.2
59.6
0.47
128
807.7
583.4
224.3
—
56.7
161.6
62.7
-14.9
0
47.8
-5.2
55.2
0.43
128
749.2
554.5
194.7
—
44.9
127.5
67.2
-12
—
55.2
4.1
51.7
0.4
128
826.8
608.3
218.5
—
47.4
139.7
78.9
-14.9
0
64
15.6
48.5
0.38
128
790.1
590.8
199.3
—
48.1
120.4
78.9
-9.9
0
69
7.1
61.9
0.48
128
752.5
562.4
190.1
—
49.6
119.8
70.3
-9.7
0
60.6
5.7
54.7
0.43
128
748.5
554.5
194
—
50.2
123.4
70.5
-9.5
0
61
4.8
56
0.44
128
833.7
619.7
214
—
56.4
134.4
79.6
-11
0
68.6
1.1
67.2
0.53
128
762.1
562.9
199.2
—
48.5
118.4
80.8
-9.2
—
71.6
5.4
66.3
0.52
128
727.2
533.9
193.3
—
48.5
122.2
71.1
-10.6
0
60.5
3.4
56.6
0.44
128
717.5
532.6
184.9
—
46.3
115.5
69.4
-9.4
0
60
2.6
57.3
0.45
128
818.8
615.2
203.6
—
47.8
123.6
80
-12.9
-0.1
67
7.3
59.9
0.47
127.9
789.6
604
185.7
—
44.7
107.1
78.5
-9.7
0
68.8
5.2
63.7
0.5
128.1
809.6
631.2
178.4
—
40.6
106.8
71.6
-10.1
0
61.5
6.1
55.1
0.43
128.1
775.2
600.9
174.3
—
41
103.3
71
-9.9
—
61.1
0.9
60.2
0.47
128.1
815.2
612.8
202.4
—
42.5
151.1
51.3
-6.7
0
44.6
2.6
42
0.33
127.9