EDAG Engineering Statements
ED
EDAG Engineering 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
216.84
100
19.388
8.9
197.46
91.1
—
0
152.06
70.1
184.29
85
13.162
6.1
-2.792
-1.3
—
0
10.554
4.9
3.515
1.6
7.039
3.2
0.28
25.139
216.91
100
28.561
13.2
188.34
86.8
—
0
142.34
65.6
176.08
81.2
12.266
5.7
-3.669
-1.7
—
0
7.743
3.6
2.419
1.1
5.324
2.5
0.215
24.748
206.96
100
26.035
12.6
180.93
87.4
—
0
131.71
63.6
163.37
78.9
17.557
8.5
-3.19
-1.5
—
0
14.397
7
4.788
2.3
9.609
4.6
0.38
25.287
210.6
100
20.89
9.9
189.71
90.1
—
0
150.42
71.4
179.75
85.4
9.956
4.7
-2.052
-1
—
0
8.453
4
2.822
1.3
5.631
2.7
0.23
24.483
210.31
100
23.009
10.9
187.3
89.1
—
0
144.95
68.9
172.94
82.2
14.36
6.8
-1.932
-0.9
—
0
12.501
5.9
4.162
2
8.339
4
0.33
25.27
206.22
100
32.296
15.7
173.92
84.3
—
0
127.5
61.8
159.41
77.3
14.518
7
-2.041
-1
—
0
11.162
5.4
3.259
1.6
7.903
3.8
0.314
25.161
207.58
100
38.784
18.7
168.8
81.3
—
0
125.57
60.5
155.99
75.1
12.813
6.2
-2.249
-1.08
—
0
10.578
5.1
3.522
1.7
7.056
3.4
0.28
25.2
189.12
100
26.837
14.2
162.28
85.8
—
0
127.91
67.6
151.54
80.1
10.743
5.7
-2.437
-1.3
—
0
8.318
4.4
2.77
1.5
5.548
2.9
0.22
25.218
192.13
100
16.754
8.7
175.37
91.3
—
0
133.88
69.7
161.34
84
14.031
7.3
-1.763
-0.9
—
0
12.52
6.5
4.169
2.2
8.351
4.3
0.334
25
181.45
100
29.059
16
152.39
84
—
0
113.04
62.3
144.05
79.4
8.343
4.6
-2.084
-1.1
—
0
4.171
2.3
1.211
0.7
2.96
1.6
0.117
25.326
173.49
100
24.697
14.2
148.79
85.8
—
0
113.06
65.2
136.46
78.7
12.332
7.1
-2.142
-1.2
—
0
10.537
6.1
3.508
2
7.029
4.1
0.28
25.104
176.59
100
19.451
11
157.14
89
—
0
121.54
68.8
148.93
84.3
8.209
4.6
-2.622
-1.5
—
0
5.235
3
1.744
1
3.491
2
0.14
24.936
156.08
100
14.192
9.1
141.89
90.9
—
0
119.86
76.8
142.66
91.4
-0.766
-0.5
-2.296
-1.5
—
0
-3.084
-2
-1.027
-0.7
-2.057
-1.3
-0.082
25
168.47
100
18.048
10.7
150.42
89.3
—
0
106.75
63.4
144.26
85.6
6.161
3.7
-2.464
-1.5
—
0
-5.736
-3.4
-0.127
-0.08
-5.609
-3.3
-0.224
25
150.34
100
16.102
10.7
134.24
89.3
—
0
102.48
68.2
133.63
88.9
0.613
0.4
-2.19
-1.5
—
0
-1.849
-1.2
-0.517
-0.3
-1.332
-0.9
-0.053
25
143.38
100
18.724
13.1
124.66
86.9
—
0
108.49
75.7
133.16
92.9
-8.506
-5.9
-2.856
-2
—
0
-22.873
-16
-6.406
-4.5
-16.467
-11.5
-0.659
25
191.27
100
30.713
16.1
160.56
83.9
—
0
128.53
67.2
157.91
82.6
2.649
1.4
-2.483
-1.3
—
0
0.009
0.005
0.003
0.002
0.006
0.003
0
25
199.42
100
42.185
21.2
157.24
78.8
—
0
120.81
60.6
152.1
76.3
5.133
2.6
-2.569
-1.3
—
0
-3.432
-1.7
-1.087
-0.5
-2.345
-1.2
-0.094
25
191.21
100
31.405
16.4
159.81
83.6
—
0
118.17
61.8
149.11
78
10.693
5.6
-2.401
-1.3
—
0
7.278
3.8
2.424
1.3
4.854
2.5
0.194
25
192.28
100
31.497
16.4
160.78
83.6
—
0
125.08
65.1
156.1
81.2
4.678
2.4
-2.333
-1.2
—
0
-0.635
-0.3
-0.21
-0.1
-0.425
-0.2
-0.017
25
199.86
100
31.732
15.9
168.13
84.1
—
0
127.07
63.6
158.4
79.3
9.732
4.9
-2.335
-1.2
—
0
7.402
3.7
2.463
1.2
4.939
2.5
0.198
25
204.64
100
36.794
18
167.85
82
—
0
124.84
61
157.47
77
10.376
5.1
-2.991
-1.5
—
0
6.972
3.4
2.265
1.1
4.706
2.3
0.188
25
193.63
100
27.796
14.4
165.83
85.6
—
0
119.76
61.9
150.37
77.7
15.457
8
-3.429
-1.8
—
0
11.92
6.2
3.987
2.1
7.919
4.1
0.317
25
196.5
100
26.8
13.6
169.7
86.4
—
0
127.2
64.7
159.1
81
10.6
5.4
-3
-1.5
—
0
7.5
3.8
2.5
1.3
5
2.5
0.2
25
193.5
100
25.1
13
168.4
87
—
0
125.7
65
155.9
80.6
12.4
6.4
-3.2
-1.7
0.1
0.05
9.2
4.8
3.1
1.6
6.1
3.2
0.24
25
190.1
100
33
17.4
157.1
82.6
—
0
115.7
60.9
150.6
79.2
6.5
3.4
-1
-0.5
—
0
5.5
2.9
2.2
1.2
3.3
1.7
0.13
25.6
179.2
100
25.8
14.4
153.4
85.6
—
0
112.7
62.9
143.2
79.9
10.2
5.7
-1.6
-0.9
—
0
8.6
4.8
2.9
1.6
5.7
3.2
0.23
24.9
176
100
24.7
14
151.3
86
—
0
117.7
66.9
148.5
84.4
2.9
1.6
-1.3
-0.7
—
0
1.6
0.9
0.5
0.3
1
0.6
0.04
25
179.4
100
20.1
11.2
159.4
88.9
—
0
121.3
67.6
149.6
83.4
9.7
5.4
-1.6
-0.9
0
0
8.1
4.5
2.7
1.5
5.4
3
0.22
24.5
181.4
100
27.6
15.2
153.8
84.8
—
0
111.6
61.5
143
78.8
10.8
6
-2.6
-1.4
0
0
8.2
4.5
3.7
2
4.5
2.5
0.18
25
170.9
100
24.7
14.5
146.2
85.5
—
0
107.3
62.8
137.8
80.6
8.4
4.9
-2.2
-1.3
—
0
6.2
3.6
2.1
1.2
4.1
2.4
0.16
25
180
100
22.7
12.6
157.4
87.4
—
0
118.1
65.6
149.5
83.1
7.9
4.4
-2.2
-1.2
—
0
5.7
3.2
2.1
1.2
3.5
1.9
0.14
25
182.7
100
24.2
13.2
158.5
86.8
—
0
117.9
64.5
147.6
80.8
10.8
5.9
-2.1
-1.1
0
0
8.7
4.8
2.7
1.5
6
3.3
0.24
25
187.8
100
27
14.4
160.8
85.6
—
0
114.7
61.1
145.5
77.5
15.3
8.1
-1.7
-0.9
0
0
13.6
7.2
4.7
2.5
8.9
4.7
0.36
25
179.2
100
25.5
14.2
153.7
85.8
—
0
109
60.8
141.4
78.9
12.3
6.9
-1.5
-0.8
—
0
10.8
6
3.7
2.1
7.1
4
0.28
25
180.9
100
25.2
13.9
155.8
86.1
—
0
112.8
62.4
138.8
76.7
16.9
9.3
-2.1
-1.2
0
0
14.8
8.2
4.4
2.4
10.4
5.7
0.52
20