Duerr Statements
DU
Duerr 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
1 182.86
100
934.99
79
247.87
21
35.819
3
168.9
14.3
207.81
17.6
40.061
3.4
-10.045
-0.8
—
0
30.016
2.5
11.076
0.9
19.085
1.6
0.276
69.202
1 098.44
100
856.09
77.9
242.35
22.1
34.696
3.2
168.06
15.3
202.68
18.5
39.671
3.6
-10.325
-0.9
—
0
29.346
2.7
9.091
0.8
20.034
1.8
0.289
69.202
1 328.17
100
1 081.59
81.4
246.58
18.6
41.902
3.2
178.28
13.4
218.22
16.4
28.361
2.1
-8.967
-0.7
-0.1
-0.008
19.394
1.5
14.499
1.1
4.924
0.4
0.061
81.377
1 164.27
100
901.59
77.4
262.69
22.6
33.064
2.8
157.48
13.5
191.31
16.4
71.382
6.1
-5.731
-0.5
—
0
65.651
5.6
18.749
1.6
46.992
4
0.679
69.202
1 120.2
100
855.94
76.4
264.26
23.6
37.403
3.3
167.61
15
210.2
18.8
54.065
4.8
-0.135
-0.01
—
0
53.93
4.8
16.51
1.5
37.707
3.4
0.545
69.202
1 014.69
100
783.11
77.2
231.58
22.8
39.003
3.8
155.13
15.3
193.94
19.1
37.637
3.7
-5.341
-0.5
—
0
32.296
3.2
11.297
1.1
22.358
2.2
0.323
69.202
1 235.97
100
976.22
79
259.75
21
35.344
2.9
154.43
12.5
185.93
15
73.82
6
-1.905
-0.2
—
0
71.915
5.8
15.753
1.3
53.811
4.4
0.778
69.202
1 123.54
100
879.89
78.3
243.65
21.7
33.495
3
149.24
13.3
188.26
16.8
55.391
4.9
-4.708
-0.4
—
0
50.683
4.5
15.041
1.3
35.257
3.1
0.509
69.202
1 048.88
100
827.38
78.9
221.5
21.1
34.581
3.3
153.16
14.6
188.48
18
33.016
3.1
-6.135
-0.6
—
0
26.881
2.6
11.494
1.1
15.9
1.5
0.23
69.202
905.68
100
691.85
76.4
213.83
23.6
33.046
3.6
143.4
15.8
170.16
18.8
43.67
4.8
-5.041
-0.6
—
0
38.629
4.3
11.563
1.3
26.059
2.9
0.377
69.202
1 002.98
100
775.2
77.3
227.78
22.7
34.988
3.5
141.75
14.1
165.02
16.5
62.757
6.3
-5.357
-0.5
—
0
57.4
5.7
21.492
2.1
33.404
3.3
0.483
69.202
900.85
100
690.24
76.6
210.61
23.4
29.739
3.3
130.63
14.5
159.65
17.7
50.959
5.7
-20.812
-2.3
—
0
30.147
3.3
12.829
1.4
17.397
1.9
0.251
69.202
843.02
100
640.01
75.9
203.01
24.1
30.378
3.6
135.05
16
165.11
19.6
37.903
4.5
-4.889
-0.6
—
0
33.014
3.9
9.792
1.2
23.051
2.7
0.333
69.202
789.82
100
611.77
77.5
178.05
22.5
28.75
3.6
126.31
16
154
19.5
24.052
3
-12.056
-1.5
—
0
11.996
1.5
3.504
0.4
9.193
1.2
0.133
69.202
894.33
100
757.75
84.7
136.58
15.3
—
0
128.52
14.4
157.09
17.6
-20.505
-2.3
-15.935
-1.8
—
0
-36.44
-4.07
-9.774
-1.09
-26.806
-3
-0.387
69.202
815.27
100
658.59
80.8
156.68
19.2
23.204
2.8
108.42
13.3
131.64
16.1
25.042
3.1
-2.98
-0.4
—
0
22.062
2.7
6.234
0.8
15.033
1.8
0.217
69.202
772.64
100
646.82
83.7
125.83
16.3
26.597
3.4
115.59
15
142.18
18.4
-16.351
-2.1
-6.358
-0.8
—
0
-22.709
-2.9
-6.443
-0.8
-16.763
-2.2
-0.242
69.202
842.57
100
665.4
79
177.18
21
28.14
3.3
125.61
14.9
154.24
18.3
22.935
2.7
-4.387
-0.5
—
0
18.548
2.2
5.307
0.6
12.727
1.5
0.18
70.706
1 047.39
100
835.24
79.7
212.15
20.3
26.112
2.5
139.31
13.3
170.38
16.3
41.776
4
-9.444
-0.9
—
0
32.332
3.1
4.564
0.4
25.906
2.5
0.372
69.621
993.73
100
781.8
78.7
211.93
21.3
26.402
2.7
127.24
12.8
153.02
15.4
58.915
5.9
-5.122
-0.5
—
0
53.793
5.4
15.361
1.5
37.482
3.8
0.542
69.202
930.53
100
722.82
77.7
207.71
22.3
29.158
3.1
132.26
14.2
161.14
17.3
46.572
5
-3.874
-0.4
—
0
42.698
4.6
12.058
1.3
29.538
3.2
0.427
69.202
949.86
100
743.45
78.3
206.41
21.7
29.124
3.1
129.39
13.6
157.77
16.6
48.632
5.1
-2.737
-0.3
—
0
45.895
4.8
12.91
1.4
31.133
3.3
0.45
69.202
1 135.75
100
882.67
77.7
253.08
22.3
32.36
2.8
137.85
12.1
172.88
15.2
80.202
7.1
-1.924
-0.2
—
0
78.278
6.9
18.226
1.6
57.172
5
0.826
69.202
984.48
100
786.16
79.9
198.31
20.1
27.321
2.8
116.84
11.9
146.43
14.9
51.88
5.3
-4.806
-0.5
—
0
47.074
4.8
11.766
1.2
34.167
3.5
0.494
69.202
909.5
100
704.1
77.4
205.5
22.6
30.4
3.3
122.5
13.5
155.1
17.1
50.3
5.5
-3.8
-0.4
—
0
46.5
5.1
12.9
1.4
32.2
3.5
0.46
69.2
840.1
100
641.4
76.3
198.6
23.6
30.9
3.7
114.7
13.7
147.6
17.6
51.1
6.1
-3.3
-0.4
0
0
47.8
5.7
13.3
1.6
33.5
4
0.46
71.3
1 032.5
812.2
220.4
31.6
124.1
148.1
72.2
-6.2
0
66
16.7
46.6
0.67
69.2
927.1
714.5
212.7
29
116.8
144.9
67.7
-3.8
0
63.9
15.5
45.9
0.66
69.2
863.2
656.4
206.8
27.6
117.9
145.9
60.9
-4.2
—
56.7
16.2
39.5
0.57
69.2
890.3
673
217.3
28.5
126.3
131.1
86.2
-5.6
0
80.6
19.3
60.6
1.53
39.5
965.1
723.1
242
29.1
138.8
152.1
89.9
-2.2
-0.1
87.6
20.5
64.3
0.93
69.2
901.5
693.3
208.2
28.1
116.6
145.7
62.5
-3.9
0
58.6
15.8
41.3
0.6
69.2
881.7
668.8
212.9
24.8
125.7
152.6
60.3
-4.1
0
56.2
17
38.4
0.56
69.2
825.2
630.1
195.1
23.9
118.5
136.4
58.7
-3
—
55.7
17.1
37.9
0.55
69.2
1 005.4
770.3
235
27.5
130.1
157.1
78
-4.5
—
73.5
17.8
54.3
0.78
69.2
988.2
775.2
213
23.4
108.7
131.2
81.8
-1.1
-0.5
80.2
22.8
55.8
0.81
69.2
924.4
725.9
198.5
25
116
137.9
60.5
-4.5
-1.2
54.9
18.4
35
0.51
69.2
849.2
667.6
181.5
21.2
114.5
134.1
47.4
-8
-3.6
35.9
18.9
16.5
0.24
69.2
933.2
711.2
222
22.4
117.6
150.9
71.1
-1.9
0.1
69.3
19.3
51.3
0.74
69.3
581.3
445.8
135.5
10.9
63.6
74.9
60.6
-4.7
-0.6
55.3
13
41.7
0.61
69
522.2
404.3
117.9
10.5
62.8
72.9
45
-4.8
-0.6
39.7
11
28
0.4
69.2
538.2
422.5
115.7
11.6
60
71.5
44.2
-3.3
-0.5
40.4
11.2
28.8
0.42
69.2
660.8
513.7
147.1
13.5
62.1
78.1
68.9
-3.5
—
65.5
12.1
53
0.77
69.2
614.5
494
120.4
10.2
57.5
68.8
51.7
-4.2
-0.6
46.9
11.8
34.9
0.5
69.2
589.2
471.4
117.8
9.6
60.9
71.5
46.3
-4.9
-0.6
40.9
11.1
29.3
0.42
69.2
542.5
440.4
102.1
9.8
57.1
66
36
-4.2
-0.5
31.3
8.7
23
0.33
69.2
642.3
515.6
126.7
11.1
57.7
68.7
58
-6
0.1
52.1
12
38.1
0.55
69.2