GEA Statements
G1
GEA 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
1 409.32
100
950.67
67.5
458.65
32.5
30.67
2.2
322.78
22.9
346.7
24.6
111.95
7.9
-4.494
-0.3
1.597
0.1
109.06
7.7
4.117
0.3
92.431
6.6
0.53
171.9
1 351.07
100
877.71
65
473.37
35
26.685
2
288.79
21.4
318.2
23.6
155.16
11.5
-5.154
-0.4
3.004
0.2
153.01
11.3
35.212
2.6
120.85
8.9
0.684
172.3
1 342.23
100
885.53
66
456.7
34
27.88
2.1
302.06
22.5
324.64
24.2
132.06
9.8
-7.114
-0.5
3.086
0.2
128.03
9.5
29.904
2.2
97.797
7.3
0.57
172.3
1 270.87
100
837.91
65.9
432.95
34.1
27.772
2.2
296.32
23.3
321.51
25.3
111.44
8.8
-4.334
-0.3
1.398
0.1
108.51
8.5
24.779
1.9
81.689
6.4
0.486
172.3
1 413.75
100
950.62
67.2
463.13
32.8
25.587
1.8
321.62
22.7
332.97
23.6
130.16
9.2
-1.617
-0.1
-0.392
-0.03
128.15
9.1
-14.864
-1.05
145.51
10.3
0.829
172.6
1 353.59
100
895.36
66.1
458.24
33.9
23.128
1.7
295.17
21.8
314.56
23.2
143.67
10.6
-4.082
-0.3
0.382
0.03
139.97
10.3
38.574
2.8
107.02
7.9
0.6
176
1 270.98
100
855.37
67.3
415.61
32.7
24.982
2
283.89
22.3
314.26
24.7
101.35
8
-3.316
-0.3
-2.519
-0.2
95.517
7.5
26.623
2.1
76.718
6
0.43
177.3
1 126.39
100
747.58
66.4
378.81
33.6
24.578
2.2
273
24.2
290.99
25.8
87.82
7.8
-5.247
-0.5
0.501
0.04
83.074
7.4
21.34
1.9
72.178
6.4
0.4
177.6
1 282.61
100
877.13
68.4
405.47
31.6
24.999
1.9
286.29
22.3
305.29
23.8
100.18
7.8
-9.164
-0.7
-3.582
-0.3
87.436
6.8
-10.565
-0.8
90.457
7.1
0.5
178.8
1 199.32
100
792.53
66.1
406.79
33.9
23.213
1.9
266.25
22.2
286.93
23.9
119.86
10
-3.849
-0.3
1.098
0.09
117.11
9.8
28.263
2.4
81.093
6.8
0.44
180.3
1 155.57
100
766.26
66.3
389.31
33.7
24.037
2.1
266.14
23
288.06
24.9
101.25
8.8
-5.119
-0.4
0.329
0.03
96.46
8.3
24.873
2.2
76.89
6.7
0.42
180.5
1 065.41
100
711.53
66.8
353.88
33.2
22.999
2.2
269.42
25.3
294.67
27.7
59.215
5.6
-3.521
-0.3
1.349
0.1
57.043
5.4
15.95
1.5
56.734
5.3
0.31
180.5
1 230.81
100
864.85
70.3
365.96
29.7
—
0
286.17
23.3
329.32
26.8
36.646
3
-6.886
-0.6
-2.408
-0.2
27.352
2.2
39.194
3.2
-21.613
-1.8
-0.11
180.5
1 145.87
100
785.69
68.6
360.18
31.4
22.198
1.9
268.01
23.4
293.47
25.6
66.708
5.8
-4.811
-0.4
-0.19
-0.02
61.707
5.4
17.499
1.5
43.381
3.8
0.245
180.5
1 164.53
100
808.02
69.4
356.51
30.6
21.381
1.8
265.7
22.8
285.3
24.5
71.216
6.1
-4.606
-0.4
-0.224
-0.02
66.386
5.7
21.166
1.8
45.231
3.9
0.251
180.5
1 093.84
100
760.41
69.5
333.43
30.5
23.028
2.1
263.5
24.1
284.94
26
48.496
4.4
-6.66
-0.6
-0.173
-0.02
41.663
3.8
11.249
1
29.83
2.7
0.169
180.5
1 340.4
100
970.56
72.4
369.84
27.6
22.028
1.6
337.42
25.2
616.97
46
-247.13
-18.4
-9.456
-0.7
-0.276
-0.02
-267.09
-19.9
28.471
2.1
-285.98
-21.3
-1.58
180.5
1 234.69
100
854.45
69.2
380.25
30.8
20.812
1.7
267.16
21.6
291.1
23.6
89.148
7.2
-7.21
-0.6
-0.7
-0.06
81.344
6.6
18.709
1.5
59.818
4.8
0.347
180.5
1 247.29
100
894.4
71.7
352.89
28.3
26.074
2.1
267.76
21.5
308.59
24.7
44.296
3.6
-3.41
-0.3
-0.421
-0.03
34.573
2.8
7.952
0.6
25.398
2
0.147
180.5
1 057.31
100
759.09
71.8
298.23
28.2
21.819
2.1
259.02
24.5
275.35
26
22.88
2.2
4.334
0.4
0.236
0.02
25.651
2.4
5.9
0.6
30.188
2.9
0.16
180.5
1 372.93
100
965.76
70.3
407.17
29.7
22.473
1.6
295.07
21.5
330.33
24.1
76.84
5.6
-4.594
-0.3
-1.191
-0.09
58.509
4.3
79.383
5.8
-14.976
-1.09
-0.08
180.5
1 188.88
100
839.79
70.6
349.09
29.4
20.173
1.7
247.73
20.8
262.34
22.1
86.753
7.3
-5.833
-0.5
-0.222
-0.02
78.358
6.6
16.455
1.4
59.892
5
0.342
180.5
1 227
100
863
70.3
364.1
29.7
21
1.7
260.1
21.2
275
22.4
89.1
7.3
-5.6
-0.5
0.5
0.04
82.1
6.7
17.2
1.4
65.2
5.3
0.36
180.5
1 039.4
100
753.2
72.5
286.2
27.5
16.3
1.6
251.4
24.2
263.4
25.3
22.7
2.2
-11.3
-1.09
0.3
0.03
11.7
1.1
2.5
0.2
3.3
0.3
0.01
180.6
1 331.4
902.2
429.3
18
274.7
269.4
159.9
-0.3
-0.5
159
86.6
88.6
0.48
181.2
1 130.7
802.6
328.1
14.6
240.5
250.8
77.3
-13.3
0.1
64.1
14.1
43.4
0.24
180.8
1 138.5
780.1
358.3
17.4
260.4
279.7
78.6
-4.3
—
74.3
16.4
55.4
0.31
188.7
1 003.9
686.5
317.4
15.3
246.5
254.4
63
-2.6
—
60.5
13.3
55.3
0.28
192.3
1 293
890.3
402.6
5.2
260.5
242.8
159.9
2.1
0.3
149.8
43.5
127.8
0.66
192.5
1 100.8
771
329.8
23
237.4
257.4
72.4
-13.8
—
56.4
10.7
39.6
0.2
192.5
1 156.9
796.3
360.6
14.2
246.6
257.8
102.8
-5.7
—
101.7
19.3
82.8
0.43
192.5
941.2
646.1
295.1
15.4
234.5
244.3
50.8
-16.3
—
42.3
8
34.3
0.18
192.5
1 336.2
896.8
439.4
14
254.4
262.5
176.9
-6.9
-0.2
171.8
-10
178
0.94
192.5
1 106.6
751.2
355.4
17.7
245.3
261
94.3
-10
—
72.5
10.1
165.2
0.85
192.5
1 150.1
779
371.1
18.1
261.1
277
94.2
-8.8
0.2
-30.1
-6.6
-21.8
-0.12
192.5
1 006.4
691.7
314.7
16.6
231.4
248.3
66.4
-11.2
0.6
55.7
12.3
40.5
0.23
192.5
1 301.4
844.1
457.2
15.2
288.1
293.8
163.5
-7.3
2.5
158.7
41.8
118
0.61
192.5
1 146
785.3
360.7
16.6
233.5
246
114.7
-19.9
0.5
95.3
20.4
74.6
0.39
192.5
1 117.7
777.5
340.1
18.5
231.7
242
98.1
-18.7
-0.1
79.4
17
80.7
0.41
192.5
950.7
659.6
291.1
17.9
222.6
235.3
55.8
-17.9
2.5
40.4
8.7
47.2
0.24
192.5
185.9
47.8
138.1
6.3
59.2
41.6
96.5
-19
-0.1
77.4
0.7
136.8
0.71
192.5
1 089.1
746.6
342.5
15.2
219
237.1
105.4
-18.2
0.3
87.5
19.1
83.1
0.43
192.5
1 064.6
738.2
326.4
16
229.9
236.3
90
-15
0.2
75.3
16.5
75.3
0.39
192.5
924.2
647.1
277
14.7
216.7
230.4
46.7
-13.4
1.3
34.6
6.8
40.8
0.21
192.5
41.8
-44.2
86
8.2
57.7
49.8
36.2
-33.1
-0.1
3
-37.5
139.5
0.737
189.4