Eckert & Statements
EU
Eckert & 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
77.763
100
39.674
51
38.089
49
—
0
19.054
24.5
21.106
27.1
16.983
21.8
-0.307
-0.4
-0.579
-0.7
16.067
20.7
4.865
6.3
9.544
12.3
0.45
20.852
67.619
100
32.724
48.4
34.895
51.6
—
0
17.693
26.2
20.476
30.3
14.419
21.3
-0.137
-0.2
-0.628
-0.9
13.575
20.1
4.297
6.4
8.487
12.6
0.4
20.844
62.209
100
35.693
57.4
26.516
42.6
—
0
14.381
23.1
13.073
21
13.443
21.6
-1.429
-2.3
0.108
0.2
12.069
19.4
2.184
3.5
6.008
9.7
0.28
20.817
65.911
100
33.431
50.7
32.48
49.3
—
0
17.246
26.2
19.451
29.5
13.029
19.8
-0.703
-1.07
-0.013
-0.02
12.297
18.7
2.746
4.2
9.38
14.2
0.45
20.855
60.037
100
30.093
50.1
29.944
49.9
—
0
16.541
27.6
19.095
31.8
10.849
18.1
-0.095
-0.2
-0.605
-1.008
10.1
16.8
3.834
6.4
6.168
10.3
0.296
20.857
57.936
100
30.508
52.7
27.428
47.3
—
0
15.672
27.1
18.142
31.3
9.286
16
-1.424
-2.5
—
0
7.841
13.5
3.06
5.3
4.744
8.2
0.228
20.851
58.235
100
35.889
61.6
22.346
38.4
—
0
12.56
21.6
14.41
24.7
7.936
13.6
-1.11
-1.9
—
0
6.323
10.9
0.317
0.5
5.959
10.2
0.287
20.763
57.188
100
28.08
49.1
29.108
50.9
—
0
16.082
28.1
16.825
29.4
12.283
21.5
0.542
0.9
—
0
12.802
22.4
4.771
8.3
7.912
13.8
0.38
20.824
56.944
100
27.807
48.8
29.137
51.2
—
0
15.586
27.4
16.304
28.6
12.833
22.5
-0.33
-0.6
1.444
2.5
13.908
24.4
4.882
8.6
8.852
15.5
0.425
20.815
49.893
100
23.701
47.5
26.192
52.5
—
0
14.823
29.7
16.239
32.5
9.953
19.9
-0.293
-0.6
0.31
0.6
9.97
20
3.286
6.6
6.555
13.1
0.315
20.809
49.412
100
27.83
56.3
21.582
43.7
—
0
14.625
29.6
12.912
26.1
8.67
17.5
-0.74
-1.5
-0.753
-1.5
6.772
13.7
1.438
2.9
5.289
10.7
0.252
20.984
41.526
100
20.113
48.4
21.413
51.6
—
0
13.102
31.6
12.912
31.1
8.501
20.5
2.173
5.2
-0.001
-0.002
10.653
25.7
3.557
8.6
7.037
16.9
0.339
20.76
45.337
100
21.107
46.6
24.23
53.4
—
0
13.677
30.2
15.078
33.3
9.152
20.2
-0.272
-0.6
-0.313
-0.7
8.523
18.8
0.145
0.3
8.416
18.6
0.407
20.678
44.16
100
20.306
46
23.854
54
—
0
12.706
28.8
3.716
8.4
20.138
45.6
-0.456
-1.03
0.717
1.6
20.399
46.2
6.586
14.9
13.749
31.1
0.668
20.59
49.245
100
22.49
45.7
26.755
54.3
—
0
17.292
35.1
19.71
40
7.045
14.3
-2.063
-4.2
1.057
2.1
5.537
11.2
1.916
3.9
3.563
7.2
0.171
20.798
43.273
100
24.413
56.4
18.86
43.6
—
0
9.99
23.1
10.725
24.8
8.135
18.8
-0.233
-0.5
-0.557
-1.3
7.345
17
2.303
5.3
5.031
11.6
0.244
20.594
39.142
100
20.012
51.1
19.13
48.9
—
0
11.725
30
8.942
22.8
10.188
26
0.027
0.07
-0.007
-0.02
10.208
26.1
2.469
6.3
7.67
19.6
0.373
20.588
44.479
100
22.693
51
21.786
49
—
0
12.397
27.9
13.007
29.2
8.779
19.7
-0.228
-0.5
-0.493
-1.1
8.058
18.1
2.946
6.6
5.023
11.3
0.244
20.588
45.289
100
24.992
55.2
20.297
44.8
—
0
13.525
29.9
15.703
34.7
4.594
10.1
0.323
0.7
-0.393
-0.9
3.894
8.6
0.63
1.4
3.245
7.2
0.158
20.58
44.156
100
23.141
52.4
21.015
47.6
—
0
11.845
26.8
12.289
27.8
8.726
19.8
-0.237
-0.5
0.095
0.2
8.584
19.4
2.759
6.2
5.692
12.9
0.276
20.592
45.499
100
21.223
46.6
24.276
53.4
—
0
12.633
27.8
13.854
30.4
10.422
22.9
-0.238
-0.5
0.02
0.04
10.204
22.4
2.775
6.1
7.268
16
0.352
20.624
43.549
100
22.113
50.8
21.436
49.2
—
0
12.503
28.7
12.92
29.7
8.516
19.6
-0.229
-0.5
0.278
0.6
8.565
19.7
2.605
6
5.814
13.4
0.284
20.472
44.899
100
25.778
57.4
19.121
42.6
—
0
15.493
34.5
14.743
32.8
4.378
9.8
0.013
0.03
0.225
0.5
4.616
10.3
1.324
2.9
3.111
6.9
0.614
5.063
42.785
100
23.916
55.9
18.869
44.1
—
0
12.527
29.3
13.139
30.7
5.73
13.4
-0.102
-0.2
0.103
0.2
5.731
13.4
0.999
2.3
4.502
10.5
0.887
5.075
45.29
100
24.12
53.3
21.16
46.7
1.74
3.8
11.52
25.4
12.29
27.1
8.88
19.6
-0.12
-0.3
0.05
0.1
8.8
19.4
2.4
5.3
6.18
13.6
1.18
5.25
35.74
100
20.55
57.5
15.19
42.5
—
0
10.66
29.8
10.99
30.7
4.2
11.8
-0.14
-0.4
-0.33
-0.9
3.74
10.5
1.28
3.6
2.35
6.6
0.44
5.29
38.21
100
22.17
58
16.04
42
—
0
12.57
32.9
12.48
32.7
3.56
9.3
-1.38
-3.6
0.78
2
2.96
7.7
0.47
1.2
2.42
6.3
0.47
5.29
35.61
100
19.87
55.8
15.74
44.2
—
0
9.87
27.7
10.93
30.7
4.81
13.5
-0.11
-0.3
-0.2
-0.6
4.5
12.6
1.84
5.2
2.6
7.3
0.49
5.29
27.19
100
12.71
46.7
14.48
53.3
—
0
9.93
36.5
9.08
33.4
5.4
19.9
-0.36
-1.3
-0.67
-2.5
4.37
16.1
1.28
4.7
6.01
22.1
1.13
5.29
37.63
100
20.02
53.2
17.61
46.8
—
0
11.6
30.8
12.19
32.4
5.42
14.4
0.01
0.03
0.09
0.2
5.51
14.6
1.74
4.6
3.67
9.8
0.69
5.29
34.79
100
16.96
48.7
17.83
51.3
—
0
14.45
41.5
15.65
45
2.18
6.3
0.63
1.8
-0.08
-0.2
2.74
7.9
-0.08
-0.2
2
5.7
0.37
5.29
28.58
100
13.44
47
15.14
53
—
0
10.7
37.4
11.01
38.5
4.13
14.5
-0.23
-0.8
-0.05
-0.2
3.85
13.5
1.4
4.9
2.66
9.3
0.5
5.29
25.09
100
12.56
50.1
12.52
49.9
—
0
8.36
33.3
7.95
31.7
4.58
18.3
-0.06
-0.2
0.44
1.8
4.96
19.8
2.09
8.3
2.39
9.5
0.45
5.29
35.82
100
18.56
51.8
17.25
48.2
—
0
12.14
33.9
12.62
35.2
4.63
12.9
-0.28
-0.8
-0.38
-1.06
3.98
11.1
1.31
3.7
2.49
7
0.47
5.29
37.29
100
20.81
55.8
16.48
44.2
—
0
14.57
39.1
13.63
36.6
2.85
7.6
0.35
0.9
-0.57
-1.5
2.63
7.1
1.11
3
1.75
4.7
0.33
5.29
33.67
100
18.11
53.8
15.56
46.2
—
0
11.93
35.4
12.21
36.3
3.35
9.9
-0.23
-0.7
-0.71
-2.1
2.4
7.1
0.52
1.5
1.49
4.4
0.28
5.29
34.9
100
20.72
59.4
14.18
40.6
—
0
12.84
36.8
6.19
17.7
8
22.9
-0.41
-1.2
-0.5
-1.4
7.09
20.3
2.3
6.6
4.8
13.8
0.9
5.29
33.88
100
17.24
50.9
16.65
49.1
—
0
12.43
36.7
13.14
38.8
3.51
10.4
-0.47
-1.4
1.78
5.3
4.81
14.2
1.7
5
2.69
7.9
0.5
5.29
34.7
100
17.34
50
17.37
50.1
—
0
14.28
41.2
15.8
45.5
1.56
4.5
1.01
2.9
-0.71
-2.05
2.93
8.4
1.79
5.2
1.21
3.5
0.23
5.29
30.63
100
15.08
49.2
15.55
50.8
0.94
3.1
11.53
37.6
12.34
40.3
3.21
10.5
-0.51
-1.7
0.79
2.6
3.49
11.4
1.38
4.5
2.3
7.5
0.43
5.29
31.22
100
15.7
50.3
15.53
49.7
—
0
11.34
36.3
12.16
38.9
3.36
10.8
-0.48
-1.5
-0.11
-0.4
2.78
8.9
1.07
3.4
1.67
5.3
0.32
5.29
30.7
100
15.37
50.1
15.34
50
0.99
3.2
11.47
37.4
12.22
39.8
3.11
10.1
-0.54
-1.8
0.03
0.1
2.6
8.5
1.06
3.5
1.6
5.2
0.3
5.29
31.01
100
17.77
57.3
13.24
42.7
—
0
13.76
44.4
11.96
38.6
1.28
4.1
0.95
3.1
-0.56
-1.8
1.67
5.4
-1.79
-5.8
2.8
9
0.53
5.29
30.82
100
14.54
47.2
16.29
52.9
0.88
2.9
11.11
36
11.64
37.8
4.64
15.1
-0.42
-1.4
-0.1
-0.3
4.12
13.4
1.6
5.2
2.26
7.3
0.43
5.29