LUDWIG BECK Statements
EC
LUDWIG BECK 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
16.3
100
7.7
47.2
8.6
52.8
—
0
4.1
25.2
7.7
47.2
0.9
5.5
-0.6
-3.7
-0.1
-0.6
0.2
1.2
—
0
0.3
1.8
0.081
3.7
18.8
100
—
0
—
0
—
0
3.9
20.7
3.9
20.7
14.9
79.3
—
0
—
0
14.9
79.3
—
0
14.9
79.3
4.027
3.7
16.2
100
7.8
48.1
8.4
51.9
—
0
4
24.7
7.5
46.3
0.9
5.6
-0.5
-3.09
-0.1
-0.6
0.3
1.9
—
0
0.3
1.9
0.081
3.7
11.3
100
6
53.1
5.3
46.9
—
0
3.2
28.3
2.8
24.8
2.5
22.1
-0.6
-5.3
—
0
1.9
16.8
0.6
5.3
1.3
11.5
0.351
3.7
5.6
100
3.2
57.1
2.4
42.9
—
0
2.7
48.2
5.9
105.4
-3.5
-62.5
-0.6
-10.7
-0.1
-1.8
-4.2
-75.00000000000001
-1.4
-25
-2.8
-50
-0.76
3.7
30.59
100
19.13
62.5
11.46
37.5
—
0
6.82
22.3
9.34
30.5
2.12
6.9
-1.18
-3.9
—
0
0.94
3.1
-0.72
-2.4
1.66
5.4
0.44
3.69
20.9
100
11.8
56.5
9.1
43.5
—
0
6.7
32.1
13.1
62.7
-4
-19.1
-1.2
-5.7
—
0
-5.2
-24.9
-1.8
-8.6
-3.3
-15.8
-0.892
3.7
45.577
100
23.444
51.4
22.133
48.6
—
0
8.845
19.4
15.874
34.8
6.259
13.7
-1.128
-2.5
—
0
5.131
11.3
1.502
3.3
3.61
7.9
0.983
3.69
34.5
100
18
52.2
16.5
47.8
—
0
8.6
24.9
15.8
45.8
0.7
2
-1.2
-3.5
—
0
-0.5
-1.4
-0.3
-0.9
-17.2
-49.9
-4.64
3.7
45.599
100
23.512
51.6
22.087
48.4
—
0
8.557
18.8
15.26
33.5
6.827
15
-0.469
-1.03
—
0
6.459
14.2
1.897
4.2
1.787
3.9
0.48
3.69
49.47
23.95
25.52
—
7.5
16.77
8.74
-0.43
-1.21
8.32
1.84
6.48
1.76
3.68
32.5
17.9
14.6
—
7.4
15.4
-0.8
-0.2
-1
-1
0.2
-1.2
-0.32
3.7
35.4
18.5
16.9
—
7.7
16.1
0.8
-0.2
-0.1
0.5
0.4
0.2
0.05
3.7
31.4
17.1
14.3
—
7.7
16.7
-2.4
-0.3
-1.3
-2.7
-0.1
-2.5
-0.68
3.7
48.6
23.02
25.58
—
8.03
17.16
8.42
-0.26
-1.14
8.16
1.59
6.58
1.79
3.68
37.1
21.4
15.7
—
7.8
17
-1.3
-0.3
-0.9
-1.6
0.5
-2.1
-0.57
3.7
29.4
14.6
14.8
—
6.1
3.5
11.3
-0.3
—
11
0.1
10.9
2.95
3.7
18.3
9.8
8.5
—
4.4
8.5
—
-0.3
0.1
-0.2
-0.1
-0.1
-0.03
3.7
28.1
14.02
14.09
—
4.57
8.15
5.93
-0.2
-0.88
5.73
1.93
3.79
1.03
3.68
20.5
10.2
10.3
—
4.4
7.5
2.8
-0.3
-1.4
2.2
0.7
1.5
0.41
3.7
19.4
9.8
9.6
—
4.3
7.8
1.8
-0.3
-1
1.5
0.3
1.2
0.32
3.7
18.3
9.5
8.8
—
4.4
8.3
0.5
-0.3
-0.7
0.2
—
0.2
0.05
3.7
28.24
13.46
14.78
—
4.41
7.85
6.93
-0.23
—
6.71
2.02
4.79
1.3
3.68
20.7
10.5
10.2
—
4.3
7.8
2.4
-0.3
-0.8
2.1
0.7
1.4
0.38
3.7
19
9.2
9.8
—
4.2
7.8
2
-0.6
-0.5
1.4
0.5
0.9
0.24
3.74
17.9
9.1
8.8
—
4.1
7.8
1
-0.4
-0.8
0.6
0.2
0.4
0.11
3.7
27.6
13.17
14.43
—
4.35
7.87
6.56
-0.4
-1.13
6.16
1.6
4.46
1.21
3.68
20.6
10.3
10.3
—
4.1
7.4
2.9
-0.5
0.1
2.5
0.8
1.7
0.46
3.7
19.3
9.4
9.9
—
4
7.3
2.6
-0.4
-0.1
2.1
0.7
1.5
0.41
3.7
19.2
9.9
9.3
—
3.9
7.5
1.8
-0.5
-0.7
1.3
0.4
0.9
0.24
3.7
29.09
13.54
15.55
—
4.27
8.99
6.55
-1.06
0.6
6.09
-0.2
6.37
1.73
3.68
21.6
10.4
11.2
—
4
8.2
3
—
-0.5
2.5
2
1.1
0.3
3.7
19.9
9.1
10.8
—
4.4
8.3
2.5
-0.5
-0.1
1.9
0.6
1.2
0.32
3.7
19.3
9.4
9.9
—
4
9.1
0.8
-0.4
—
0.4
0.1
0.1
0.03
3.7
29.58
13.7
15.89
—
4.45
8.75
7.14
-1.11
-0.2
5.82
1.96
3.74
1.01
3.69
23.9
11.4
12.5
—
4.3
9
3.5
-0.8
0.2
2.9
0.9
1.8
0.49
3.7
20.7
9.8
10.9
—
4.2
8.8
2.1
-0.7
—
1.4
0.5
0.8
0.22
3.7
19.4
9.7
9.7
—
4.1
8.7
1
-0.6
—
0.4
0.1
0.1
0.03
3.7
29.91
14.51
15.4
—
4.24
9.32
6.08
-0.74
—
5.33
1.84
3.34
0.9
3.78
21.6
10.6
11
—
4.2
9.1
1.9
-0.6
—
1.3
0.4
0.7
0.19
3.7
19.9
9.6
10.3
—
4.2
9
1.3
-0.7
—
0.6
2
-1.5
-0.41
3.7
18.8
9.4
9.4
—
4.2
8.9
0.5
-0.7
—
-0.2
-0.1
-0.3
-0.08
3.7