Bayerische Motoren Statements
BM
Bayerische Motoren 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
36 944
100
30 285
82
6 659
18
—
0
2 772
7.5
2 782
7.5
3 877
10.5
-16
-0.04
—
0
3 861
10.5
1 156
3.1
2 613
7.1
4.163
627.66
36 614
100
30 050
82.1
6 564
17.9
—
0
2 515
6.9
2 510
6.9
4 054
11.1
-16
-0.04
124
0.3
4 162
11.4
1 211
3.3
2 791
7.6
4.366
639.19
42 968
100
35 104
81.7
7 864
18.3
—
0
3 421
8
3 452
8
4 412
10.3
-111
-3.09
-619
1.4
3 682
8.6
1 068
2.5
2 388
5.6
3.358
711.09
38 458
100
31 535
82
6 923
18
—
0
2 615
6.8
2 571
6.7
4 352
11.3
50
0.1
-339
-0.9
4 063
10.6
1 132
2.9
2 677
7
4.356
614.59
37 219
100
30 089
80.8
7 130
19.2
—
0
2 630
7.1
2 787
7.5
4 343
11.7
-121
-0.3
—
0
4 222
11.3
1 264
3.4
2 805
7.5
4.392
638.72
36 853
100
29 081
78.9
7 772
21.1
—
0
2 359
6.4
2 397
6.5
5 375
14.6
21
0.06
-267
-0.7
5 129
13.9
1 467
4
3 420
9.3
5.331
641.47
39 522
100
32 696
82.7
6 826
17.3
—
0
3 355
8.5
3 326
8.4
3 500
8.9
1 242
3.1
-1 489
-3.8
3 253
8.2
1 078
2.7
2 179
5.5
3.385
643.64
37 176
100
30 947
83.2
6 229
16.8
—
0
2 549
6.9
2 547
6.9
3 682
9.9
89
0.2
329
0.9
4 100
11
925
2.5
2 781
7.5
4.205
661.4
34 770
100
28 780
82.8
5 990
17.2
—
0
2 493
7.2
2 564
7.4
3 426
9.9
107
0.3
396
1.1
3 929
11.3
882
2.5
2 840
8.2
4.294
661.4
31 142
100
25 619
82.3
5 523
17.7
—
0
2 219
7.1
2 132
6.8
3 391
10.9
305
1
8 531
27.4
12 227
39.3
2 042
6.6
10 141
32.6
15.409
658.12
28 408
100
22 874
80.5
5 534
19.5
—
0
2 894
10.2
3 047
10.7
2 487
8.8
190
0.7
230
0.8
2 907
10.2
651
2.3
2 238
7.9
3.369
664.37
27 471
100
22 270
81.1
5 201
18.9
—
0
2 216
8.1
2 318
8.4
2 883
10.5
361
1.3
173
0.6
3 417
12.4
833
3
2 564
9.3
3.896
658.12
28 582
100
22 521
78.8
6 061
21.2
—
0
2 049
7.2
1 056
3.7
5 005
17.5
863
3
111
0.4
5 979
20.9
1 189
4.2
4 769
16.7
7.238
658.86
26 778
100
21 588
80.6
5 190
19.4
—
0
2 074
7.7
2 165
8.1
3 025
11.3
398
1.5
334
1.2
3 757
14
924
3.5
2 811
10.5
4.266
658.86
29 482
100
24 740
83.9
4 742
16.1
—
0
2 537
8.6
2 545
8.6
2 197
7.5
-33
-0.1
96
0.3
2 260
7.7
580
2
1 665
5.6
2.519
661.1
26 283
100
22 268
84.7
4 015
15.3
—
0
2 099
8
2 091
8
1 924
7.3
340
1.3
200
0.8
2 464
9.4
649
2.5
1 786
6.8
2.714
658.12
19 973
100
18 682
93.5
1 291
6.5
—
0
1 994
10
1 957
9.8
-666
-3.3
358
1.8
8
0.04
-300
-1.5
-88
-0.4
-230
-1.2
-0.349
658.12
23 252
100
19 718
84.8
3 534
15.2
—
0
2 165
9.3
2 159
9.3
1 375
5.9
-13
-0.06
-564
-2.4
798
3.4
224
1
554
2.4
0.842
658.12
29 366
100
24 473
83.3
4 893
16.7
—
0
2 702
9.2
2 561
8.7
2 332
7.9
-182
-0.6
-95
-0.3
2 055
7
647
2.2
1 379
4.7
2.095
658.11
26 667
100
22 098
82.9
4 569
17.1
—
0
2 242
8.4
2 280
8.5
2 289
8.6
-419
-1.6
451
1.7
2 248
8.4
702
2.6
1 521
5.7
2.311
658.12
25 715
100
21 170
82.3
4 545
17.7
—
0
2 301
8.9
2 344
9.1
2 201
8.6
-21
-0.08
-127
-0.5
2 053
8
573
2.2
1 454
5.7
2.209
658.12
22 462
100
18 406
81.9
4 056
18.1
—
0
2 122
9.4
3 467
15.4
589
2.6
274
1.2
-101
-0.4
762
3.4
218
1
561
2.5
0.85
658.12
24 482
100
19 982
81.6
4 500
18.4
—
0
2 768
11.3
2 735
11.2
1 765
7.2
300
1.2
-265
-1.08
1 800
7.4
470
1.9
1 303
5.3
1.998
657.6
24 715
100
20 761
84
3 954
16
—
0
2 281
9.2
2 232
9
1 722
7
286
1.2
-186
-0.8
1 822
7.4
420
1.7
1 358
5.5
2.06
657.6
24 993
100
19 909
79.7
5 084
20.3
—
0
2 342
9.4
2 345
9.4
2 739
11
122
0.5
5
0.02
2 866
11.5
783
3.1
2 051
8.2
3.14
655
22 665
100
17 825
78.6
4 840
21.4
—
0
2 177
9.6
2 133
9.4
2 707
11.9
158
0.7
274
1.2
3 139
13.8
857
3.8
2 262
10
3.44
658
24 958
20 368
4 590
—
2 851
2 828
1 762
55
117
1 934
-404
2 311
3.52
657
23 633
18 791
4 842
—
2 192
2 458
2 384
62
57
2 503
657
1 817
2.77
657
25 765
20 230
5 535
—
2 339
2 603
2 932
111
15
3 058
841
2 197
3.34
657
23 926
18 940
4 986
—
2 178
2 165
2 821
314
45
3 180
906
2 264
3.45
657
24 934
20 338
4 596
—
2 722
2 772
1 824
403
-303
1 924
425
1 485
2.26
657
23 362
18 774
4 588
—
2 161
2 208
2 380
95
100
2 575
754
1 806
2.75
657
25 014
19 957
5 057
—
2 287
2 332
2 725
38
35
2 798
849
1 941
2.96
657
20 853
16 373
4 480
—
1 988
2 023
2 457
-78
-11
2 368
727
1 631
2.48
657
24 978
20 251
4 727
—
2 498
2 534
2 193
-483
400
2 110
558
1 542
2.35
656
22 345
17 899
4 446
—
2 084
2 092
2 354
6
-97
2 263
684
1 572
2.39
656
23 935
19 332
4 603
—
2 167
2 078
2 525
84
-27
2 582
833
1 743
2.66
656
20 917
16 561
4 356
—
1 884
1 835
2 521
48
-300
2 269
753
1 512
2.3
656
22 661
18 127
4 534
—
2 359
2 365
2 169
-571
270
1 868
598
1 268
1.93
656
19 600
15 454
4 146
—
1 887
1 890
2 256
4
-254
2 006
696
1 303
1.99
656
19 905
15 444
4 461
—
1 888
1 858
2 603
112
-61
2 654
887
1 761
2.68
656
18 235
14 371
3 864
—
1 758
1 774
2 090
174
-105
2 159
701
1 454
2.22
656
20 210
16 229
3 981
—
2 006
2 033
1 948
-156
77
1 869
574
1 289
1.96
656
18 751
15 032
3 719
—
1 788
1 793
1 926
106
-43
1 989
659
1 321
2.01
656
19 552
15 562
3 990
—
1 875
1 924
2 066
-5
-29
2 032
640
1 386
2.11
656
17 546
13 968
3 578
—
1 588
1 540
2 038
51
-86
2 003
691
1 307
1.99
656
20 536
16 601
3 935
—
1 949
2 063
1 872
-59
-53
1 760
567
1 186
1.81
656