Leoni Statements
LE
Leoni 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
2 251.99
100
2 479.16
110.1
-227.17
-10.09
38.752
1.7
223.44
9.9
290.66
12.9
-517.82
-23
-23.646
-1.05
—
0
-541.47
-24.04
-56.957
-2.5
-516.58
-22.9
-15.81
32.669
955.13
100
884.41
92.6
70.724
7.4
31.744
3.3
104.11
10.9
153.39
16.1
-82.67
-8.7
-3.651
-0.4
—
0
-86.321
-9.04
15.409
1.6
-88.031
-9.2
-2.69
32.669
933.43
100
833.07
89.2
100.36
10.8
33.087
3.5
97.547
10.5
108.99
11.7
-8.63
-0.9
-1.785
-0.2
—
0
-18.917
-2.03
31.883
3.4
-47.41
-5.08
-1.45
32.669
952.81
100
882.34
92.6
70.468
7.4
36.314
3.8
110.9
11.6
23.995
2.5
46.473
4.9
-10.565
-1.1
—
0
35.908
3.8
3.55
0.4
47.121
4.9
1.44
32.669
1 300.45
100
1 127.74
86.7
172.71
13.3
28.296
2.2
164.53
12.7
170.62
13.1
2.084
0.2
-9.297
-0.7
—
0
-7.213
-0.6
32.809
2.5
-39.781
-3.06
-1.218
32.669
893.18
100
761.5
85.3
131.69
14.7
30.896
3.5
106.17
11.9
158.08
17.7
-26.395
-3
-8.438
-0.9
—
0
-34.833
-3.9
14.472
1.6
-26.83
-3.004
-0.82
32.669
1 019.79
100
879.58
86.3
140.22
13.7
31.524
3.1
115.02
11.3
151.45
14.9
-11.238
-1.1
-3.179
-0.3
—
0
-14.417
-1.4
12.447
1.2
-8.74
-0.9
-0.26
32.669
1 353.06
100
1 152.48
85.2
200.59
14.8
35.113
2.6
144.25
10.7
159.34
11.8
41.248
3
-5.254
-0.4
—
0
35.994
2.7
8.21
0.6
27.629
2
0.846
32.669
1 268.37
100
1 148.38
90.5
119.99
9.5
29.511
2.3
151.55
11.9
196.46
15.5
-76.468
-6.03
-3.53
-0.3
—
0
-79.998
-6.3
8.099
0.6
-87.99
-6.9
-2.693
32.669
1 063.58
100
938.41
88.2
125.18
11.8
30.736
2.9
135.83
12.8
166.78
15.7
-41.609
-3.9
-4.077
-0.4
—
0
-45.686
-4.3
6.805
0.6
-52.344
-4.9
-1.602
32.669
673.42
100
660.18
98
13.239
2
31.905
4.7
116.01
17.2
150.12
22.3
-136.88
-20.3
-8.383
-1.2
—
0
-145.26
-21.6
-22.702
-3.4
-122.54
-18.2
-3.751
32.669
1 128.17
100
1 007.45
89.3
120.72
10.7
36.557
3.2
151.36
13.4
185.26
16.4
-64.542
-5.7
-1.412
-0.1
—
0
-65.954
-5.8
1.032
0.09
-67.031
-5.9
-2.052
32.669
1 181.87
100
1 176.98
99.6
4.891
0.4
39.769
3.4
145.45
12.3
178.27
15.1
-173.38
-14.7
0.895
0.08
—
0
-172.48
-14.6
-1.504
-0.1
-170.85
-14.5
-5.23
32.669
1 154.82
100
1 022.8
88.6
132.03
11.4
39.533
3.4
168.43
14.6
205.58
17.8
-73.552
-6.4
-1.6
-0.1
—
0
-75.152
-6.5
12.809
1.1
-88.012
-7.6
-2.694
32.669
1 247.03
100
1 101.03
88.3
146
11.7
39.264
3.1
143.56
11.5
182.9
14.7
-36.909
-3
-2.486
-0.2
—
0
-39.395
-3.2
4.359
0.3
-43.973
-3.5
-1.346
32.669
1 261.99
100
1 190.63
94.3
71.363
5.7
42.589
3.4
159.19
12.6
205.48
16.3
-134.12
-10.6
2.248
0.2
—
0
-131.87
-10.4
0.277
0.02
-131.71
-10.4
-4.032
32.669
1 242.32
100
1 085.49
87.4
156.82
12.6
39.519
3.2
145.3
11.7
179.48
14.4
-22.659
-1.8
-1.932
-0.2
—
0
-24.591
-2
9.748
0.8
-33.673
-2.7
-1.031
32.669
1 205
100
1 007.74
83.6
197.26
16.4
37.629
3.1
128.23
10.6
165.05
13.7
32.212
2.7
-0.697
-0.06
—
0
31.515
2.6
8.38
0.7
23.352
1.9
0.715
32.669
1 326.4
100
1 090.3
82.2
236.1
17.8
36.1
2.7
142.9
10.8
181.5
13.7
54.7
4.1
1.8
0.1
—
0
56.5
4.3
15.7
1.2
42
3.2
1.29
32.7
1 327.4
100
1 101.4
83
226
17
37
2.8
133.5
10.1
169.2
12.7
56.8
4.3
0.7
0.05
0
0
57.5
4.3
13.9
1
43.9
3.3
1.34
32.7
1 274.5
1 079.9
194.6
30.9
132.3
179.8
14.8
-9.8
-0.1
34.2
13
21.8
0.67
32.7
1 186.7
992
194.7
34.3
125.2
157.5
37.2
1.1
0
38.3
11.8
27.2
0.83
32.7
1 242.3
1 016.4
225.9
32
131.6
143.9
82
-3.1
0
78.9
17.7
61.3
1.88
32.7
1 221.8
1 013.8
208
31.9
127.7
161.9
46.1
-0.4
0
50.7
14.1
36.3
1.11
32.7
1 122.3
947.4
174.9
34.4
119.2
139.4
35.5
-5
0.1
22.6
22.6
-0.8
-0.02
32.7
1 071.5
900.5
171
33.7
115.7
145.6
25.4
-2
0
-18.6
5.8
-24.4
-0.75
32.7
1 148.2
934.8
213.5
33.6
125.3
160.7
52.7
-0.3
0
32
7.7
24.3
0.75
32.7
1 089.3
917.5
171.8
32.6
120.2
148.6
23.2
-3.6
0
18.9
7.3
11.5
0.35
32.7
1 126.7
954.5
172.3
29.9
122.6
136.4
35.8
-5.1
0
30.5
20.7
9.9
0.3
32.7
1 111.7
938.9
172.8
29.1
115
143.3
29.5
-5.7
-1.8
23.8
8.1
15.6
0.48
32.7
1 155.7
959.9
195.8
29.6
116.2
143
52.8
-7.5
0
43.8
8.7
35
1.07
32.7
1 108.8
926.7
182.1
31.3
116.1
144.7
37.4
-9.6
0
27.8
11
16.7
0.51
32.7
1 050
870.1
180
27.6
102.1
129.6
50.3
-8.3
—
41.4
3.8
37.4
1.14
32.7
1 013.8
848.8
165
27.3
105.2
130.4
34.5
-8.7
0.1
26
9.9
16
0.49
32.7
1 019.4
841.2
178.2
28.3
103.1
129.7
48.4
-7.7
0.1
39.7
9.8
29.8
0.91
32.7
1 020.2
841.1
179.2
26.2
100.9
126.8
52.3
-8.6
-1.8
43.7
12.1
31.4
0.96
32.7
989.9
817.6
172.3
27
96.4
121.9
50.4
-10.3
1.6
40.4
-1.4
41.7
1.28
32.7
957.9
790.6
167.4
27.1
92.3
129.1
38.2
3.7
-1.7
29.9
11.9
17.9
0.55
32.7
1 011
837.9
173.1
25.2
98.2
125.9
47.2
-6.9
-1.7
30.9
7.3
23.4
0.72
32.7
959
794.1
165
26.7
100.5
126.1
38.9
-5.2
-2.7
30
7.5
22.5
0.69
32.7
917.6
763.3
154.3
24.5
94
147.1
7.2
-3.4
-0.7
27
1.1
25.8
0.79
32.7