Brenntag Statements
BN
Brenntag 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
4 176.3
100
3 147.2
75.4
1 029.1
24.6
—
0
356
8.5
769.8
18.4
259.3
6.2
-33.3
-0.8
-10
-0.2
216
5.2
64.7
1.5
149.1
3.6
1.033
144.4
4 002.6
100
3 017.9
75.4
984.7
24.6
—
0
346.1
8.6
745.6
18.6
239.1
6
-27.2
-0.7
-6.9
-0.2
205
5.1
61.3
1.5
141.4
3.5
0.97
145.77
3 943.1
100
2 983.8
75.7
959.3
24.3
—
0
360.9
9.2
730.4
18.5
228.9
5.8
-6.5
-0.2
-14.2
-0.4
208.2
5.3
70.9
1.8
135.8
3.4
0.852
159.48
4 088.3
100
3 093.9
75.7
994.4
24.3
—
0
344.5
8.4
730.7
17.9
263.7
6.5
-15.6
-0.4
-9.2
-0.2
238.9
5.8
61.3
1.5
176.3
4.3
1.189
148.31
4 256.6
100
3 235.8
76
1 020.8
24
—
0
350.1
8.2
722.8
17
298
7
-26
-0.6
-13.2
-0.3
258.8
6.1
69.7
1.6
186.9
4.4
1.226
152.5
4 527.1
100
3 481.5
76.9
1 045.6
23.1
—
0
339.6
7.5
713.5
15.8
332.1
7.3
-28.5
-0.6
-6.7
-0.1
296.9
6.6
79.8
1.8
215.9
4.8
1.4
154.21
4 734.5
100
3 704.3
78.2
1 030.2
21.8
—
0
378.9
8
838.9
17.7
191.3
4
1.6
0.03
-46.9
-1
146
3.1
40.4
0.9
103.1
2.2
0.668
154.27
5 100.5
100
3 994.4
78.3
1 106.1
21.7
—
0
356.4
7
729.3
14.3
376.8
7.4
-28.5
-0.6
-11.5
-0.2
336.8
6.6
88
1.7
246.9
4.8
1.596
154.73
5 061.2
100
3 916.4
77.4
1 144.8
22.6
—
0
341.1
6.7
703.6
13.9
441.2
8.7
-22.3
-0.4
-15.5
-0.3
403.4
8
109.3
2.2
287.5
5.7
1.861
154.5
4 533.1
100
3 495.2
77.1
1 037.9
22.9
—
0
318.7
7
664.8
14.7
373.1
8.2
-19.6
-0.4
-4.8
-0.1
348.7
7.7
94.7
2.1
249.3
5.5
1.614
154.5
4 041.7
100
3 128.2
77.4
913.5
22.6
—
0
340.5
8.4
781.7
19.3
131.8
3.3
-37.9
-0.9
-5
-0.1
88.9
2.2
25.9
0.6
59.3
1.5
0.384
154.5
3 738.2
100
2 875.9
76.9
862.3
23.1
—
0
303.1
8.1
615.7
16.5
246.6
6.6
-17.4
-0.5
0.1
0.003
229.3
6.1
68.3
1.8
157.4
4.2
1.019
154.5
3 470.1
100
2 631.4
75.8
838.7
24.2
—
0
297.8
8.6
631.6
18.2
207.1
6
-15.3
-0.4
1
0.03
192.8
5.6
55.6
1.6
134.1
3.9
0.869
154.24
3 132.5
100
2 368
75.6
764.5
24.4
—
0
271.4
8.7
607.6
19.4
156.9
5
-16.4
-0.5
-1.2
-0.04
139.3
4.4
39.1
1.2
97.5
3.1
0.63
154.76
2 880.4
100
2 177.5
75.6
702.9
24.4
—
0
276.9
9.6
537
18.6
165.9
5.8
-10.3
-0.4
-7.5
-0.3
148.1
5.1
32.9
1.1
111.6
3.9
0.72
155.09
2 880.9
100
2 185.7
75.9
695.2
24.1
—
0
272.1
9.4
517.6
18
177.6
6.2
-15.7
-0.5
0.1
0.003
162
5.6
41.4
1.4
117.8
4.1
0.76
155
2 821.9
100
2 101.3
74.5
720.6
25.5
—
0
281.8
10
531.3
18.8
189.3
6.7
-17.7
-0.6
-4.6
-0.2
167
5.9
44
1.6
123.4
4.4
0.791
155.95
3 211.6
100
2 460.9
76.6
750.7
23.4
—
0
285.1
8.9
570.5
17.8
180.2
5.6
-20.8
-0.6
-3.2
-0.1
156.2
4.9
41.2
1.3
113.7
3.5
0.74
153.65
3 130.9
100
2 466.1
78.8
664.8
21.2
—
0
518
16.5
506.6
16.2
158.2
5.1
-17.8
-0.6
7.3
0.2
147.7
4.7
37.5
1.2
109.7
3.5
0.711
154.36
3 254.3
100
2 552.9
78.4
701.4
21.6
—
0
508.7
15.6
502.4
15.4
199
6.1
-22.1
-0.7
-1.1
-0.03
174
5.3
45.6
1.4
127.7
3.9
0.83
153.86
3 254.3
100
2 548.3
78.3
706
21.7
—
0
517.2
15.9
511.7
15.7
194.3
6
-22.5
-0.7
-1.9
-0.06
168.3
5.2
42.9
1.3
124.5
3.8
0.81
153.7
3 182.3
100
2 511.7
78.9
670.6
21.1
—
0
507.1
15.9
501.1
15.7
169.5
5.3
-22.5
-0.7
-2.9
-0.09
143.4
4.5
38.2
1.2
104.8
3.3
0.68
154.12
3 138
100
2 489.5
79.3
648.5
20.7
—
0
498.6
15.9
459.4
14.6
189.1
6
-26.4
-0.8
-0.5
-0.02
158.9
5.1
31.4
1
126.4
4
0.818
154.5
3 221.8
100
2 562.6
79.5
659.2
20.5
—
0
480.5
14.9
477.1
14.8
182.1
5.7
-20.3
-0.6
-7.5
-0.2
153.3
4.8
42.8
1.3
111.1
3.4
0.719
154.5
3 215
100
2 553.9
79.4
661.1
20.6
—
0
478.2
14.9
472.3
14.7
188.8
5.9
-21.5
-0.7
-2.3
-0.07
164.3
5.1
46
1.4
117.8
3.7
0.76
154.5
2 975.2
100
2 352.3
79.1
622.9
20.9
—
0
462.2
15.5
456.9
15.4
166
5.6
-19.1
-0.6
0.1
0.003
147
4.9
41
1.4
105.6
3.5
0.68
155.3
2 876.1
2 276.9
599.2
—
469.6
492
107.2
-24.3
-2.5
80.4
20.7
59.1
0.38
153.8
2 892.5
2 273.1
619.4
—
452.2
447.5
171.9
-19.3
-2.5
150.1
49.3
100.5
0.65
154.6
3 001.4
2 360.1
641.3
—
470.8
462.4
178.9
-18.8
-4.3
155.8
49
106.7
0.69
154.6
2 973.3
2 341.5
631.8
—
474.3
470.7
161.1
-22.7
-0.1
138.3
43.6
94.5
0.61
154.9
2 635.1
2 049.9
585.2
—
435.2
429.6
155.6
-17.5
-1.1
137
37.5
99.5
0.64
155
2 619.2
2 025.3
593.9
—
433.1
428.7
165.2
-20
-3.9
141.3
47.9
93.4
0.6
155.7
2 664
2 060.4
603.6
—
432.7
428.2
175.4
-20.1
0.7
156
53.9
101.5
0.66
153.8
2 580.1
1 993.5
586.6
—
438.7
435.5
151.1
-19.7
-30
101.4
35.4
65.9
0.43
153.3
2 473.3
1 920.4
552.9
—
404
397
155.9
-38.4
-5.3
112.2
38.1
73.3
0.47
155
2 607.5
2 037
570.5
—
409.1
402.3
168.2
-16.3
-11
140.9
46.2
93.9
0.61
153.9
2 691.4
2 106.1
585.3
—
412.2
406.9
178.4
-16.9
-0.9
160.6
52.5
107.2
0.69
154.5
2 573.9
2 016.6
557.3
—
402.4
398
159.3
-16.8
-6.9
135.6
44.4
90.6
0.59
154.5
2 511
1 989.6
521.4
—
377.9
359.3
162.1
-9.8
-9.8
142.5
42
100.6
0.65
154.5
2 587.2
2 066.9
520.3
—
368.7
364.8
155.5
-16.3
-5.5
133.7
46.8
86.7
0.56
154.8
2 501.3
1 999.1
502.2
—
360.5
356.6
145.6
-17.3
-2.9
125.4
43.4
81.7
0.53
154.5
2 416.1
1 932.5
483.6
—
357.7
356.8
126.8
-17.9
-4.3
104.6
35.4
69.2
0.45
154.5
2 315.9
1 847.7
468.2
—
334.3
323.3
144.9
13.4
-3.1
155.2
36
119.9
0.78
154.5
2 489.8
1 992.6
497.2
—
353.1
349.3
147.9
-17.8
-5.5
124.6
43.6
80.9
0.52
155.6
2 544.7
2 042.5
502.2
—
373.2
369.6
132.6
-16.9
-6.3
109.4
40.5
68.7
0.44
154.5
2 419.1
1 941.2
477.9
—
349.6
347.4
130.5
-19.3
-5.2
106
36.2
69.7
0.45
154.5
2 340.1
1 869.7
470.4
—
333.6
322.2
148.2
-10.2
-10.9
127.1
29.4
97.4
0.63
154.5