Ceconomy Statements
CE
Ceconomy 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
4 918
100
4 085
83.1
833
16.9
—
0
935
19
892
18.1
-59
-1.2
-70
-1.4
-2
-0.04
-133
-2.7
31
0.6
-162
-3.3
-0.33
490.91
5 334
100
4 397
82.4
937
17.6
—
0
986
18.5
937
17.6
—
0
20
0.4
-2
-0.04
19
0.4
-66
-1.2
86
1.6
0.174
494.12
6 984
100
5 790
82.9
1 194
17.1
—
0
1 025
14.7
970
13.9
224
3.2
-46
-0.7
5
0.07
178
2.5
30
0.4
147
2.1
0.29
506.9
5 347
100
4 306
80.5
1 041
19.5
—
0
1 013
18.9
917
17.1
124
2.3
-163
-3.05
88
1.6
39
0.7
-28
-0.5
66
1.2
0.13
509.07
4 527
100
3 726
82.3
801
17.7
—
0
957
21.1
922
20.4
-121
-2.7
-21
-0.5
-13
-0.3
-156
-3.4
30
0.7
-186
-4.1
-0.38
489.47
5 302
100
4 402
83
900
17
—
0
999
18.8
999
18.8
-99
-1.9
-16
-0.3
-4
-0.08
-122
-2.3
-75
-1.4
-47
-0.9
-0.1
470
7 066
100
5 870
83.1
1 196
16.9
—
0
1 018
14.4
972
13.8
224
3.2
-24
-0.3
-2
-0.03
196
2.8
68
1
127
1.8
0.25
508
5 237
100
4 279
81.7
958
18.3
—
0
990
18.9
885
16.9
73
1.4
-22
-0.4
-12
-0.2
17
0.3
-104
-2
120
2.3
0.293
409.48
4 659
100
3 852
82.7
807
17.3
—
0
966
20.7
929
19.9
-122
-2.6
-66
-1.4
-2
-0.04
-191
-4.1
-74
-1.6
-95
-2.04
-0.24
395.83
5 019
100
4 159
82.9
860
17.1
—
0
795
15.8
927
18.5
-67
-1.3
27
0.5
—
0
-42
-0.8
-8
-0.2
-21
-0.4
-0.06
350
6 854
100
5 671
82.7
1 183
17.3
—
0
975
14.2
904
13.2
279
4.1
-5
-0.07
-6
-0.09
266
3.9
106
1.5
122
1.8
0.34
358.82
5 168
100
4 125
79.8
1 043
20.2
—
0
965
18.7
923
17.9
120
2.3
-39
-0.8
-17
-0.3
61
1.2
6
0.1
42
0.8
0.116
362.21
4 407
100
3 706
84.1
701
15.9
—
0
853
19.4
804
18.2
-103
-2.3
-3
-0.07
11
0.2
-97
-2.2
-14
-0.3
-67
-1.5
-0.19
352.63
4 322
100
3 676
85.1
646
14.9
—
0
659
15.2
799
18.5
-153
-3.5
194
4.5
-11
-0.3
2
0.05
-64
-1.5
104
2.4
0.28
358.62
7 464
100
6 198
83
1 266
17
—
0
809
10.8
925
12.4
341
4.6
-4
-0.05
-7
-0.09
330
4.4
126
1.7
153
2
0.43
355.81
5 272
100
4 194
79.6
1 078
20.4
—
0
1 041
19.7
1 007
19.1
71
1.3
-46
-0.9
-3
-0.06
16
0.3
16
0.3
-5
-0.09
-0.022
356.73
4 107
100
3 453
84.1
654
15.9
—
0
753
18.3
714
17.4
-60
-1.5
-13
-0.3
-1
-0.02
-77
-1.9
54
1.3
-105
-2.6
-0.287
362.07
4 631
100
3 831
82.7
800
17.3
—
0
742
16
918
19.8
-118
-2.5
-242
-5.2
-15
-0.3
-391
-8.4
-82
-1.8
-292
-6.3
-0.818
360.49
6 822
100
5 574
81.7
1 248
18.3
—
0
827
12.1
933
13.7
315
4.6
3
0.04
5
0.07
327
4.8
105
1.5
170
2.5
0.473
359.66
9 561
100
7 659
80.1
1 902
19.9
—
0
1 873
19.6
1 907
19.9
-5
-0.05
-25
-0.3
10
0.1
-33
-0.3
-24
-0.3
-12
-0.1
-0.028
363.58
4 565
100
3 711
81.3
854
18.7
—
0
1 015
22.2
979
21.4
-125
-2.7
-9
-0.2
22
0.5
-113
-2.5
-51
-1.1
-50
-1.1
-0.134
357.14
11 894
100
9 649
81.1
2 245
18.9
—
0
2 008
16.9
2 012
16.9
233
2
79
0.7
-31
-0.3
268
2.3
101
0.8
135
1.1
0.372
355.26
6 879
100
5 613
81.6
1 266
18.4
—
0
1 085
15.8
1 030
15
236
3.4
-6
-0.09
6
0.09
235
3.4
88
1.3
107
1.6
0.3
356.67
4 648
100
3 635
78.2
1 013
21.8
—
0
839
18.1
860
18.5
153
3.3
59
1.3
7
0.2
216
4.6
127
2.7
-31
-0.7
-0.08
346
4 586
100
3 657
79.7
929
20.3
—
0
986
21.5
958
20.9
-29
-0.6
-150
-3.3
-5
-0.1
-184
-4.01
-93
-2.03
-221
-4.8
-0.68
325
5 118
100
4 091
79.9
1 027
20.1
—
0
931
18.2
1 000
19.5
27
0.5
-84
-1.6
-4
-0.08
-62
-1.2
-16
-0.3
-67
-1.3
-0.19
343
6 761
5 476
1 285
—
1 070
1 031
254
1
—
255
116
107
0.32
327
4 825
3 709
1 116
—
888
931
185
-12
-4
169
53
639
12.78
50
4 629
3 686
943
—
1 041
1 013
-70
-5
-6
-81
-24
132
0.4
327
5 258
4 212
1 046
—
1 005
1 079
-33
-1
-1
-35
-53
132
0.21
611
6 893
5 528
1 365
—
1 097
1 052
313
—
1
314
210
199
0.6
327
5 032
3 935
1 097
—
976
1 007
90
-4
-6
80
99
139
-0.36
-15
4 689
3 774
915
—
1 043
1 015
-100
-5
-4
-109
-25
-24
-0.06
393
5 259
4 166
1 093
—
1 036
1 068
25
-2
1
24
9
-65
-0.11
555
6 890
5 523
1 367
—
1 056
1 070
297
-1
-1
295
115
549
1.44
380
14 242
11 353
2 889
—
2 792
2 561
328
-71
-106
47
341
547
1.7
320
13 967
11 244
2 723
—
2 575
2 548
175
-61
-49
65
-25
115
0.33
329
13 692
11 102
2 590
—
2 696
2 699
-109
-67
5
-626
-236
-394
-1.19
326
17 318
13 878
3 440
—
2 873
2 564
876
-81
-22
773
399
404
1.23
326
14 405
11 461
2 944
—
2 744
2 624
320
-16
-107
82
63
9
0.02
315
14 168
11 477
2 691
—
2 603
2 520
171
-97
-13
61
161
-63
-0.18
332
12 643
10 541
2 102
—
2 416
2 495
-393
-80
-78
-551
-115
-269
-0.79
339
18 721
14 697
4 024
—
3 019
2 930
1 094
-106
-44
944
430
451
1.38
327
15 540
12 289
3 251
—
3 125
2 895
356
-107
-60
172
243
-88
-0.31
287
15 282
12 242
3 040
—
2 885
2 631
409
-125
-96
141
126
33
0.1
330
15 499
12 419
3 080
—
3 095
3 077
3
-121
-5
-125
-109
-16
-0.05
320