DMG Statements
GI
DMG 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
1 104.2
100
836.8
75.8
267.4
24.2
—
0
—
0
161.8
14.7
105.6
9.6
7.2
0.7
—
0
112.8
10.2
32.8
3
-15.2
-1.4
-0.19
78.818
1 309.97
100
981.18
74.9
328.79
25.1
—
0
—
0
183.28
14
145.51
11.1
4.716
0.4
—
0
150.22
11.5
42.804
3.3
101.41
7.7
1.287
78.818
1 188.6
100
930.2
78.3
258.4
21.7
—
0
—
0
184.4
15.4
74
6.3
4
0.3
—
0
78
6.6
22.8
1.9
51.4
4.4
0.652
78.818
1 242.07
100
977.01
78.7
265.06
21.3
—
0
—
0
150.14
12.1
114.91
9.3
-0.528
-0.04
—
0
114.39
9.2
32.832
2.6
77.283
6.2
0.981
78.818
1 123.6
100
884
78.7
239.6
21.3
—
0
—
0
138
12.3
101.6
9
0.2
0.02
—
0
101.8
9.1
30
2.7
67.9
6
0.861
78.818
1 119.42
100
885.1
79.1
234.32
20.9
—
0
—
0
152.75
13.6
81.572
7.3
-0.586
-0.05
—
0
80.986
7.2
23.72
2.1
56.765
5.1
0.72
78.818
933.5
100
772.7
82.8
160.8
17.2
—
0
—
0
118.6
12.7
42.2
4.5
-1.6
-0.2
—
0
40.6
4.3
12.3
1.3
27.4
2.9
0.348
78.818
993.29
100
808.75
81.4
184.54
18.6
—
0
—
0
136.03
13.7
48.51
4.9
-5.82
-0.6
—
0
42.7
4.3
12.98
1.3
29.71
3
0.37
78.82
838
100
683.5
81.6
154.5
18.4
—
0
—
0
121.3
14.5
33.2
4
-1
-0.1
—
0
32.2
3.8
9.8
1.2
22.4
2.7
0.29
78.82
1 425.09
100
1 128.73
79.2
296.36
20.8
—
0
—
0
178.02
12.5
118.34
8.3
-1.072
-0.08
—
0
117.27
8.2
34.624
2.4
80.474
5.6
1.021
78.818
1 276.4
100
983.1
77
293.3
23
—
0
—
0
189.9
14.9
103.4
8.1
-1.5
-0.1
—
0
101.9
8
30.1
2.4
71.4
5.6
0.906
78.818
1 440.03
100
1 128.19
78.3
311.84
21.7
—
0
—
0
187.7
13
124.13
8.6
-1.647
-0.1
—
0
122.49
8.5
37.656
2.6
83.157
5.8
1.055
78.818
574.1
435.7
138.4
—
—
95.1
43.3
-1.1
—
42.2
13
28.3
0.36
78.8
533.9
409.2
124.7
—
—
90.4
34.3
-1.3
—
33
10.2
22.8
0.29
78.8
636.6
492.1
144.5
—
—
144.6
-0.1
-4.8
0
-4.9
16.5
-18.9
-0.24
78.8
536.6
407.3
129.3
—
—
90.6
38.7
-0.9
—
37.8
11.7
25.8
0.33
78.8
551.1
420.2
130.9
—
—
93.6
37.3
-1.9
—
35.4
10.7
21.7
0.28
78.8
541.4
413.2
128.2
—
—
100.2
28
-2.2
—
25.8
7.7
16.2
0.21
78.8
655.9
475.9
180
—
—
105.7
74.4
34.1
0
108.5
24
80.5
1.02
78.8
558.6
410.9
147.7
—
—
104.6
43.1
—
0
43.1
13.3
26.9
0.34
78.8
551.8
410.4
141.4
—
—
103
38.4
-0.6
0
37.8
12
24.3
0.31
78.8
538.4
412.4
126
—
—
96
30
-2.1
—
27.9
8.4
17.7
0.22
78.8
666.6
486.6
180
—
—
109.1
70.9
-2.3
—
68.6
21.2
43.4
0.55
78.8
528
389.6
138.4
—
—
94.5
43.9
-1.8
0
42.1
13
27
0.34
78.3
529.3
403.4
125.9
—
—
86.5
39.4
-0.9
0
38.5
11.9
24.1
0.31
78
505.1
383.3
121.8
—
—
93.4
28.4
-2.3
0
26.1
8.1
16.1
0.2
78.8
573.7
419.6
154.2
—
—
94.8
59.3
-4.1
0
55.2
17.2
35.1
0.51
69.2
505.5
375.6
129.9
—
—
90.7
39.2
-3.6
0
35.6
11
22.5
0.35
64.3
508.9
385.5
123.4
—
—
91.3
32.1
-3
0
29.1
9
18.2
0.29
65.1
466.1
364.4
101.7
—
—
84.7
17
-1.9
—
15.1
4.7
9.2
0.15
60
604.5
457.9
146.5
—
—
96.9
49.6
—
-2.2
47.4
14.8
27.9
0.47
60
516.1
389.8
126.3
—
—
88.4
37.9
—
-3.4
34.5
10.9
23
0.38
60
465
355.3
109.7
—
—
83.1
26.6
-3.4
0
23.2
7.3
17
0.28
60
451.8
349
102.8
—
—
84
18.8
—
-3.8
15
4.7
9.5
0.16
60
562.2
376.8
185.4
—
—
139.4
46
—
-5.7
40.3
12.9
27.7
0.39
70.8
419.7
309.3
110.4
—
—
76.4
34
—
-9.5
24.5
7.9
16.9
0.32
53.3
397.2
299.2
98
—
—
75.9
22.1
—
-20.5
1.6
0.4
1.6
0.03
54.1
377.4
296.2
81.2
—
—
70.8
10.4
—
-9.9
0.5
0.2
0.6
0.01
47.7
573.7
416.3
157.5
—
—
121.6
35.9
—
-11
24.8
6.9
17.8
0.37
48.3
329.5
252.1
77.4
—
—
59
18.4
—
-10.3
8.1
2.7
5.4
0.11
48.3
284.5
229.2
55.3
—
—
53.5
1.8
—
-8.4
-6.6
-2.3
-4.3
-0.09
48.3
244.4
207
37.4
—
—
48.5
-11.1
—
-8.7
-19.8
-5.1
-14.7
-0.3
48.3
333.5
282.7
50.8
—
—
42.8
8
—
-7.9
0.1
-0.1
0.2
—
48.3
235
194.4
40.6
—
—
43.7
-3.1
—
-5
-8.1
-2.9
-5.2
-0.11
48.3