Draegerwerk & Statements
DR
Draegerwerk & 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
784.67
100
436.79
55.7
347.89
44.3
83.605
10.7
246.91
31.5
307.38
39.2
40.507
5.2
-5.07
-0.6
0.294
0.04
36.481
4.6
9.939
1.3
26.636
3.4
1.42
18.76
735.82
100
402.18
54.7
333.64
45.3
80.923
11
237.24
32.2
317.43
43.1
16.207
2.2
-4.389
-0.6
-0.891
-0.1
10.538
1.4
3.002
0.4
7.082
1
0.378
18.76
1 052.62
100
614.63
58.4
437.98
41.6
77.814
7.4
255.38
24.3
335.94
31.9
102.04
9.7
-15.112
-1.4
-1.895
-0.2
80.416
7.6
15.571
1.5
65.058
6.2
3.468
18.76
788.5
100
441.66
56
346.85
44
81.411
10.3
235.95
29.9
316.99
40.2
29.859
3.8
-4.159
-0.5
-0.358
-0.05
23.394
3
4.803
0.6
17.623
2.2
0.939
18.76
771.26
100
439.15
56.9
332.11
43.1
82.759
10.7
232.18
30.1
313.31
40.6
18.801
2.4
-5.159
-0.7
0.057
0.007
13.173
1.7
1.789
0.2
10.716
1.4
0.571
18.76
761.13
100
418.37
55
342.75
45
83.378
11
232.17
30.5
312.44
41.1
30.31
4
-4.455
-0.6
-0.416
-0.05
24.336
3.2
7.164
0.9
17.035
2.2
0.908
18.76
1 018.21
100
600.58
59
417.62
41
91.402
9
259.91
25.5
352.63
34.6
64.995
6.4
-1.385
-0.1
-1.049
-0.1
59.295
5.8
10.268
1
48.342
4.7
2.577
18.76
724.62
100
430.12
59.4
294.5
40.6
85.014
11.7
244
33.7
328.44
45.3
-33.943
-4.7
-5.728
-0.8
-0.219
-0.03
-41.728
-5.8
-6.915
-1
-35.071
-4.8
-1.869
18.76
652.91
100
401.03
61.4
251.88
38.6
85.334
13.1
242.47
37.1
327.36
50.1
-75.48
-11.6
-4.254
-0.7
-0.174
-0.03
-80.333
-12.3
-29.541
-4.5
-50.922
-7.8
-2.714
18.76
649.49
100
375.11
57.8
274.38
42.2
81.732
12.6
230.16
35.4
308.91
47.6
-34.534
-5.3
-4.919
-0.8
-0.087
-0.01
-39.643
-6.1
-12.584
-1.9
-26.911
-4.1
-1.434
18.76
925.49
100
547.53
59.2
377.96
40.8
98.586
10.7
261.29
28.2
359.75
38.9
18.204
2
-19.525
-2.1
-0.417
-0.05
-3.784
-0.4
12.545
1.4
-36.444
-3.9
-1.943
18.76
769.57
100
408.71
53.1
360.86
46.9
80.92
10.5
230.13
29.9
310.78
40.4
50.074
6.5
-5.082
-0.7
-0.62
-0.08
43.5
5.7
12.667
1.6
31.105
4
1.658
18.76
841.3
100
452.11
53.7
389.18
46.3
77.424
9.2
232.09
27.6
307.55
36.6
81.636
9.7
-5.065
-0.6
-0.91
-0.1
75.874
9
18.905
2.2
57.145
6.8
3.046
18.76
792.06
100
379.15
47.9
412.92
52.1
—
0
210.53
26.6
281.84
35.6
131.08
16.5
-8.104
-1.02
-0.819
-0.1
121.06
15.3
38.26
4.8
82.514
10.4
4.398
18.76
1 115.33
100
593.63
53.2
521.69
46.8
80.851
7.2
267.22
24
347.63
31.2
174.06
15.6
-11.169
-1.001
-1.39
-0.1
157.96
14.2
43.236
3.9
53.294
4.8
3.04
17.533
862.55
100
446.48
51.8
416.07
48.2
68.242
7.9
215.04
24.9
282.96
32.8
133.11
15.4
-6.308
-0.7
-1.038
-0.1
120.96
14
39.504
4.6
81.513
9.5
4.345
18.76
788.41
100
400.45
50.8
387.96
49.2
72.768
9.2
211.1
26.8
283.54
36
104.42
13.2
-11.607
-1.5
-0.699
-0.09
90.971
11.5
30.552
3.9
60.425
7.7
3.221
18.76
639.99
100
356.82
55.8
283.17
44.2
67.734
10.6
213.73
33.4
281.01
43.9
2.16
0.3
-9.543
-1.5
-1.805
-0.3
-9.719
-1.5
-3.013
-0.5
-6.644
-1.04
-0.374
17.76
882.02
100
502.37
57
379.65
43
69.377
7.9
230.39
26.1
298.25
33.8
81.397
9.2
-3.592
-0.4
-0.991
-0.1
65.98
7.5
21.283
2.4
36.076
4.1
2.031
17.76
662.87
100
378.39
57.1
284.48
42.9
65.327
9.9
207.44
31.3
272.38
41.1
12.092
1.8
-5.281
-0.8
-1.335
-0.2
4.622
0.7
0.936
0.1
3.708
0.6
0.209
17.76
634.3
100
364.35
57.4
269.95
42.6
65.815
10.4
202.78
32
268.02
42.3
1.932
0.3
-4.847
-0.8
-1.048
-0.2
-6.374
-1.005
-1.849
-0.3
-4.465
-0.7
-0.251
17.76
601.63
100
347.28
57.7
254.34
42.3
63.189
10.5
200.73
33.4
264.02
43.9
-9.68
-1.6
-4.045
-0.7
-0.987
-0.2
-14.7
-2.4
-4.633
-0.8
-10.383
-1.7
-0.585
17.76
865.93
100
490.63
56.7
375.31
43.3
60.542
7
209.43
24.2
269.8
31.2
105.5
12.2
-1.607
-0.2
-0.765
-0.09
102.15
11.8
32.56
3.8
59.01
6.8
3.323
17.76
613.3
100
354.2
57.8
259.1
42.2
63.7
10.4
197.2
32.2
261
42.6
-1.9
-0.3
-3.2
-0.5
-1
-0.2
-7.7
-1.3
-2.4
-0.4
-4.8
-0.8
-0.27
17.8
620.2
100
351.7
56.7
268.5
43.3
65.9
10.6
201
32.4
265.7
42.8
2.8
0.5
-2.8
-0.5
-0.7
-0.1
0.2
0.03
0.5
0.08
0.1
0.02
0.01
17.8
495.6
100
290.4
58.6
205.1
41.4
62
12.5
183.5
37
245.1
49.5
-39.9
-8.05
-3.2
-0.6
-0.9
-0.2
-42.9
-8.7
-14
-2.8
-28.7
-5.8
-1.61
17.8
835.3
459.9
375.3
63
207.9
261.7
113.7
-2.9
-1.5
109.4
35.3
55.4
3.12
17.8
621
342.3
278.7
59.8
193
253.4
25.3
-2.9
-1.1
21.3
5.1
16.3
0.92
17.8
581
323.3
257.7
55.9
180.2
239.5
18.2
-3.6
-1.4
13.1
4.3
8.9
0.5
17.8
535
294.5
240.4
56
182.9
237.4
3.1
-3.2
-0.7
-0.9
-0.2
-0.9
-0.05
17.8
819.5
431.7
387.8
55.7
207.6
278.7
109.1
-3.1
-0.4
105.6
36.3
48.8
2.68
18.2
592.9
331.8
261.1
53.4
184.2
238.4
22.7
-3.6
-0.4
18.7
5.1
13.3
0.75
17.6
579
315.8
263.2
55.7
185
243
20.2
-4
1
17.2
4.6
12.4
0.7
17.6
532.4
309
223.4
54.2
185.4
239.2
-15.8
-4.3
0.1
-20
-6.4
-13.6
-0.77
17.6
825.4
447.2
378.2
56.2
250.8
310.9
67.2
-2.8
-0.8
63.7
19.3
35.8
2.08
17.2
604
351.3
252.7
60.1
210
272.6
-19.9
-3
-2.8
-25.6
-6.8
-17.8
-1
17.8
634
351.1
283
58.5
203.8
261.6
21.3
-5.6
0.2
16
5.1
10.3
0.55
18.5
545.5
287.7
257.8
56.3
196.5
253.2
4.6
-5.6
-3.5
-4.5
-1.4
-3.2
-0.19
17.3
769.7
405.1
364.6
56.6
206.7
267.5
97.2
-7.1
—
90.1
28
57.2
3.37
17
591.8
309
282.8
51.8
189.7
242.4
40.4
-6.2
6.7
40.9
13.3
25.9
1.54
16.8
559.9
309.3
250.6
53.3
181.5
237.1
13.6
-5.1
1.2
9.6
3.3
5.7
0.34
16.8
513.2
273.2
240
50.3
171.3
220.9
19.1
-6.1
-0.2
12.8
4.3
7.9
0.47
16.8
718.2
382.4
335.8
50.5
192.4
244.4
91.3
-4.2
-1.8
85.3
28.3
54.6
3.1
17.6
555.4
290.5
264.9
51
180.3
230.5
34.4
-6.5
-2.4
25.4
8.1
16.5
1
16.5
566.8
290.6
276.2
51.6
182.1
235.2
40.9
-5.9
-1.8
33.3
10.3
22.3
1.35
16.5
533.8
263.2
270.7
48.4
183.7
231.9
38.7
-6.5
1.1
33.4
10.7
21.1
1.27
16.5
726.9
375.7
351.2
52.3
200.4
257.4
93.7
-8.9
-0.9
83.9
26.7
52.9
3.04
17.4