Ernst Statements
HX
Ernst 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
106.23
100
41.366
38.9
64.866
61.1
—
0
6.96
6.6
8.391
7.9
56.475
53.2
-0.389
-0.4
—
0
53.034
49.9
0.491
0.5
37.442
35.2
1.11
33.718
96.437
100
49.424
51.3
47.013
48.7
—
0
4.153
4.3
18.603
19.3
28.41
29.5
1.015
1.1
—
0
29.177
30.3
0.077
0.08
17.64
18.3
0.53
33.283
109.07
100
48.153
44.1
60.921
55.9
—
0
6.513
6
21.737
19.9
39.184
35.9
-0.681
-0.6
—
0
37.902
34.7
0.363
0.3
21.618
19.8
0.667
32.402
82.664
100
37.403
45.2
45.261
54.8
—
0
4.978
6
15.291
18.5
29.97
36.3
-3.589
-4.3
—
0
46.417
56.2
0.052
0.06
25.648
31
0.79
32.466
52.708
100
25.109
47.6
27.599
52.4
—
0
3.306
6.3
6.023
11.4
21.576
40.9
-1.642
-3.1
—
0
19.65
37.3
0.127
0.2
11.397
21.6
0.339
33.589
39.577
100
23.997
60.6
15.58
39.4
—
0
3.528
8.9
7.96
20.1
7.62
19.3
0.05
0.1
—
0
7.051
17.8
0.288
0.7
4.379
11.1
0.14
31.279
26.64
100
19.2
72.1
7.44
27.9
—
0
4.18
15.7
5.6
21
1.84
6.9
1.42
5.3
—
0
3.44
12.9
0.36
1.4
3.09
11.6
0.09
32.43
28.93
100
18.33
63.4
10.6
36.6
—
0
4.31
14.9
8.11
28
2.49
8.6
0.95
3.3
0.02
0.07
1.93
6.7
0.28
1
1.65
5.7
0.06
32.43
38
100
23.887
62.9
14.113
37.1
—
0
5.286
13.9
8.062
21.2
6.051
15.9
-0.944
-2.5
0.018
0.05
3.265
8.6
0.963
2.5
2.128
5.6
0.066
32.434
20.793
100
9.288
44.7
11.505
55.3
—
0
9.257
44.5
11.591
55.7
-0.086
-0.4
1.389
6.7
—
0
0.207
1
0.809
3.9
-0.609
-2.9
-0.019
32.434
24.798
100
9.191
37.1
15.607
62.9
—
0
7.539
30.4
11.002
44.4
4.605
18.6
1.155
4.7
—
0
3.23
13
-1.049
-4.2
4.146
16.7
0.128
32.434
27.907
100
13.788
49.4
14.119
50.6
—
0
7.723
27.7
10.911
39.1
3.208
11.5
0.421
1.5
—
0
2.893
10.4
0.789
2.8
2.07
7.4
0.064
32.434
23.284
11.6
11.684
—
7.029
3.932
7.752
5.248
0.055
5.913
2.86
2.426
0.075
32.434
20.756
3.308
17.448
—
11.748
14.101
3.347
0.724
0.054
3.361
0.177
3.132
0.097
32.434
6.64
-0.29
6.93
—
2.73
9.16
-2.23
-1.76
0
-3.61
-0.18
-3.43
-0.06
52.79
12.34
2.8
9.54
—
6.25
6.55
2.99
0.19
-0.94
2.68
0.9
1.78
0.07
26.21
10.42
2.03
8.39
—
-0.34
15.89
-7.5
-0.5
0
-15.27
-0.29
-14.98
-0.5
29.87
6.61
0.39
6.22
—
5.93
10.05
-3.83
0.51
-1.49
-10.51
0.31
-10.82
-0.46
23.32
7.34
0.51
6.83
—
9.04
9.73
-2.9
3.91
-1.19
4.87
0.29
4.59
0.21
21.82
8.79
1.21
7.58
—
6.98
7.94
-0.35
-0.54
-0.92
-1.37
0.33
-1.7
-0.08
21.69
8.85
2.17
6.68
—
5.02
10.13
-3.45
6.37
-1.56
-2.06
2.21
-4.27
-0.2
21.72
7.18
0.74
6.44
—
5.26
10.46
-4.02
-0.16
-0.42
-3.4
-2.74
-0.66
-0.03
19.95
10.67
1.81
8.86
—
5.17
11.43
-2.58
-0.96
-1.24
8.07
-0.5
8.56
0.43
19.61
10.08
1.03
9.05
—
5.05
8.71
0.34
0.33
-0.44
1.84
0.46
1.38
0.08
17.73
11.27
3.68
7.59
—
4.32
7.54
0.05
-10.68
-0.01
-14.15
-0.17
-13.97
-0.79
17.73
10.16
2.9
7.26
—
4.92
9.15
-1.9
-1.73
-1.38
-6.04
-0.3
-5.75
-0.32
17.73
13.39
5.47
7.92
—
6.28
12.71
-4.79
-3.64
-0.28
-28.83
4.78
-33.61
-1.87
17.93
10.69
3.21
7.48
—
6.05
10.16
-2.68
0.13
-0.38
-2.29
0.21
-2.49
-0.14
17.73
23.46
11.48
11.98
—
5.89
15.63
-3.65
-1.8
-0.96
-13.23
-8.66
-4.57
-0.26
17.73
34.85
18.89
15.96
—
6.64
10.33
5.63
-0.34
-1.66
8.74
2.44
6.3
0.36
17.73
35.76
18.34
17.42
—
9.87
13.63
3.79
-25.03
0
-19.8
-0.54
-19.26
-1.09
17.93
26.49
14.02
12.47
—
5.42
10.4
2.07
0.5
-0.95
1.64
0.4
1.24
0.07
17.73
47.99
26.39
21.59
—
7.04
15.8
5.79
0.74
-0.34
8.14
4.79
3.35
0.19
17.73
25.94
13.98
11.96
—
7.54
9.94
2.02
5.61
—
8.27
0.03
8.24
0.46
17.73
31.56
15.74
15.82
—
7.76
9.08
6.74
4.03
0
11.49
2.38
9.12
0.51
17.73
31.81
14.78
17.03
—
5.67
6
11.03
1.11
0.01
12.89
3
9.89
0.56
17.73
61.18
30.58
30.59
—
7.78
14.09
16.51
-0.08
-0.33
17.03
4.87
12.16
0.69
17.73
23.93
12.1
11.83
—
5.32
10.35
1.48
1.07
-0.73
3.84
0.35
3.49
0.2
17.73
31.9
15.89
16.01
—
4.75
-4.76
20.77
1.14
—
22.38
6.06
16.32
0.92
17.73
28.61
10.56
18.05
—
6.01
7.8
10.25
0.85
0
11.96
4.45
7.51
0.42
17.73
42.69
21.87
20.81
—
6.69
6.95
13.86
-0.04
—
16.24
5.35
10.89
0.64
16.9
26.38
12.51
13.87
—
3.01
10.03
3.84
0.6
-1.72
5.61
1.82
3.79
0.26
14.78
44.35
20.72
23.62
—
7.18
12.01
11.62
0.62
-1.18
13.63
5.65
7.99
0.54
14.78