Cewe Stiftung Statements
CW
Cewe Stiftung 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
151.47
100
38.409
25.4
113.06
74.6
—
0
54.358
35.9
115.75
76.4
-2.694
-1.8
0.318
0.2
—
0
-2.376
-1.6
-0.786
-0.5
-1.59
-1.05
-0.23
6.913
327
100
60.64
18.5
266.36
81.5
—
0
68.305
20.9
184.76
56.5
81.605
25
4.821
1.5
—
0
86.426
26.4
27.839
8.5
57.754
17.7
9.21
6.269
295.38
100
79.977
27.1
215.41
72.9
—
0
99.481
33.7
214.29
72.5
1.116
0.4
-0.367
-0.1
—
0
0.749
0.3
-0.096
-0.03
-0.384
-0.1
-0.05
6.525
157.66
100
41.948
26.6
115.72
73.4
—
0
50.046
31.7
110.59
70.1
5.127
3.3
-0.15
-0.1
—
0
4.977
3.2
1.672
1.1
3.305
2.1
0.47
7.032
318.72
100
65.066
20.4
253.65
79.6
—
0
63.01
19.8
176.88
55.5
76.768
24.1
-0.313
-0.1
—
0
76.455
24
24.252
7.6
52.203
16.4
7.371
7.082
151.37
100
42.734
28.2
108.64
71.8
—
0
47.24
31.2
107.57
71.1
1.069
0.7
-0.362
-0.2
—
0
0.707
0.5
0.266
0.2
0.441
0.3
0.06
7.35
132.02
100
38.378
29.1
93.638
70.9
—
0
47.683
36.1
97.944
74.2
-4.306
-3.3
0.178
0.1
—
0
-4.128
-3.1
-1.353
-1.02
-2.775
-2.1
-0.39
7.115
138.89
100
34.511
24.8
104.38
75.2
—
0
46.908
33.8
102.29
73.6
2.088
1.5
-0.309
-0.2
—
0
1.779
1.3
0.583
0.4
1.196
0.9
0.17
7.035
297.75
100
58.424
19.6
239.33
80.4
—
0
58.079
19.5
167.22
56.2
72.115
24.2
1.65
0.6
—
0
73.765
24.8
24.156
8.1
49.609
16.7
6.844
7.248
132.42
100
36.324
27.4
96.096
72.6
—
0
44.879
33.9
98.16
74.1
-2.064
-1.6
-0.479
-0.4
—
0
-2.543
-1.9
-0.484
-0.4
-2.059
-1.6
-0.28
7.354
116.72
100
31.19
26.7
85.535
73.3
—
0
44.965
38.5
91.979
78.8
-6.444
-5.5
-0.319
-0.3
—
0
-6.763
-5.8
-2.365
-2.03
-4.398
-3.8
-0.609
7.219
145.86
100
33.204
22.8
112.66
77.2
—
0
47.026
32.2
104.08
71.4
8.579
5.9
-0.312
-0.2
—
0
8.267
5.7
2.519
1.7
5.748
3.9
0.79
7.276
313.97
100
61.305
19.5
252.67
80.5
—
0
59.157
18.8
170.43
54.3
82.233
26.2
-2.432
-0.8
—
0
77.896
24.8
25.843
8.2
52.053
16.6
7.219
7.211
136.32
100
37.32
27.4
99.003
72.6
—
0
43.409
31.8
100.66
73.8
-1.661
-1.2
-0.379
-0.3
—
0
-2.04
-1.5
-0.832
-0.6
-1.208
-0.9
-0.17
7.106
130.56
100
33.052
25.3
97.506
74.7
—
0
42.862
32.8
96.752
74.1
0.754
0.6
-0.262
-0.2
—
0
-1.239
-0.9
-0.587
-0.4
-0.652
-0.5
-0.091
7.197
146.41
100
37.505
25.6
108.9
74.4
—
0
48.186
32.9
106.9
73
2.001
1.4
-0.253
-0.2
—
0
1.748
1.2
0.005
0.003
1.743
1.2
0.242
7.201
293.15
100
62.852
21.4
230.3
78.6
—
0
61.161
20.9
171.48
58.5
58.824
20.1
-2.791
-1
—
0
56.033
19.1
23.156
7.9
32.877
11.2
4.559
7.212
152.67
100
43.821
28.7
108.85
71.3
—
0
46.301
30.3
109.38
71.6
-0.526
-0.3
-0.469
-0.3
—
0
-0.995
-0.7
-0.782
-0.5
-0.213
-0.1
-0.03
7.1
134.16
100
40.662
30.3
93.503
69.7
—
0
44.83
33.4
96.889
72.2
-3.386
-2.5
-0.087
-0.06
—
0
-3.473
-2.6
-1.379
-1.03
-2.094
-1.6
-0.291
7.194
139.15
100
38.454
27.6
100.7
72.4
—
0
44.157
31.7
98.403
70.7
2.297
1.7
-0.236
-0.2
—
0
2.061
1.5
0.558
0.4
1.131
0.8
0.15
7.4
260.5
100
59.793
23
200.71
77
—
0
52.345
20.1
142.64
54.8
58.064
22.3
-0.145
-0.06
—
0
57.919
22.2
18.14
7
37.83
14.5
2.2
17.161
136.2
100
39.8
29.2
96.3
70.7
—
0
41
30.1
95.7
70.3
0.6
0.4
-0.2
-0.1
0
0
0.4
0.3
—
0
0.4
0.3
0.02
17.6
122
100
39.2
32.1
82.8
67.9
—
0
40.5
33.2
86.1
70.6
-3.2
-2.6
0.4
0.3
-0.1
-0.08
-2.9
-2.4
-1.1
-0.9
-1.8
-1.5
-0.23
8.2
130.6
100
37.3
28.6
93.4
71.5
—
0
41.9
32.1
93.1
71.3
0.2
0.2
-0.4
-0.3
0
0
-0.2
-0.2
-0.1
-0.08
-0.1
-0.08
-0.01
7.4
234.5
56.6
177.9
—
47.7
131.8
46.1
-0.6
0
45.5
14.8
30.7
4.32
7.1
130.3
40.4
89.9
—
37.5
86.3
3.6
0.2
0
3.8
1.3
2.5
0.35
7.1
116
36.9
79.1
—
37.1
80.1
-1
—
-0.1
-1.1
-0.3
-0.8
-0.11
7.1
118.6
33.6
85
—
37.9
84.4
0.6
0.1
—
0.7
0.2
0.5
0.07
7.1
228.5
55.4
173.1
—
45.5
130.2
42.9
-1.2
—
41.7
16.2
25.1
3.53
7.1
128.6
39
89.6
—
35.5
85.1
4.5
0.6
—
5.1
-0.3
5.4
0.75
7.1
116.8
37.5
79.4
—
36
80.4
-1.1
-0.1
0
-1.2
-0.4
-0.8
-0.11
7.2
119.2
36.4
82.7
—
36.4
82.1
0.6
-0.1
0.1
0.6
0.2
0.4
0.06
7.2
215.8
54.8
161
—
42.6
120.2
40.8
—
0
40.8
14.8
25.8
3.58
7.2
125.5
38.7
86.8
—
33.7
84.1
2.7
-0.2
—
2.5
-0.1
2.7
0.38
7.1
106.1
34.6
71.5
—
33.3
75.1
-3.6
-0.1
—
-3.7
-1.2
-2.4
-0.34
7.1
106.8
32.8
73.9
—
34.2
77.5
-3.5
-0.1
-0.1
-3.7
—
-3.6
-0.51
7.1
194.8
52.1
142.7
—
40.3
105.4
37.3
-0.2
0.1
37.2
11.3
25.9
3.64
7.1
121.8
38.3
83.5
—
31.1
80.5
3
-0.2
—
2.8
0.1
2.7
0.38
7.1
104.2
35.5
68.7
—
32.4
72.3
-3.6
-0.4
0
-4
-1.1
-2.9
-0.41
7
103
35.7
67.3
—
32.2
71.5
-4.2
-0.3
—
-4.5
-0.3
-4.2
-0.64
6.6
191.2
55.4
135.8
—
36.6
102.8
33
-0.7
0
32.3
4.6
27.7
4.18
6.6
124
45.8
78.2
—
29.6
72
6.2
-0.5
—
5.7
1
4.7
0.71
6.6
114.5
45.5
68.9
—
30.9
72.9
-3.9
-0.2
0
-4.1
—
-4.1
-0.63
6.6
106.6
41.9
64.7
—
32.8
71.1
-6.4
-0.4
—
-6.8
-0.7
-6.1
-0.92
6.6
180.7
58.6
122.1
—
34.2
93
29.1
-0.4
—
28.7
6.6
22.1
3.33
6.6