JOST Statements
JS
JOST 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
298.17
100
216.85
72.7
81.322
27.3
5.982
2
52.492
17.6
57.546
19.3
23.776
8
-2.711
-0.9
0.205
0.07
21.209
7.1
6.775
2.3
14.434
4.8
0.969
14.9
298.55
100
219.03
73.4
79.511
26.6
5.52
1.8
49.644
16.6
53.894
18.1
25.617
8.6
-2.984
-1
0.236
0.03
22.731
7.6
2.747
0.9
19.984
6.7
1.341
14.9
285.65
100
205.19
71.8
80.463
28.2
5.443
1.9
49.561
17.3
73.472
25.7
6.991
2.4
-10.422
-3.6
3.116
1.1
-0.664
-0.2
5.47
1.9
-6.134
-2.1
-0.412
14.9
292.02
100
216.38
74.1
75.64
25.9
5.144
1.8
42.225
14.5
54.604
18.7
21.036
7.2
-2.01
-0.7
0.092
0.03
18.831
6.4
5.246
1.8
13.585
4.7
0.91
14.929
330.41
100
247.56
74.9
82.85
25.1
4.749
1.4
45.101
13.7
55.097
16.7
27.753
8.4
-2.885
-0.9
0.252
0.08
25.289
7.7
4.433
1.3
20.856
6.3
1.4
14.9
341.62
100
255.63
74.8
85.987
25.2
4.847
1.4
42.979
12.6
55.513
16.3
30.474
8.9
-2.544
-0.7
0.058
0.02
27.988
8.2
4.004
1.2
23.984
7
1.61
14.9
303.68
100
224.7
74
78.978
26
6.503
2.1
49.553
16.3
66.198
21.8
12.78
4.2
0.656
0.2
0.144
0.05
13.58
4.5
5.276
1.7
8.304
2.7
0.557
14.9
327.13
100
242.76
74.2
84.37
25.8
3.913
1.2
51.166
15.6
64.543
19.7
19.827
6.1
-1.141
-0.3
0.039
0.01
18.725
5.7
4.904
1.5
13.821
4.2
0.928
14.9
322.03
100
232.52
72.2
89.51
27.8
4.676
1.5
51.4
16
67.267
20.9
22.243
6.9
0.306
0.1
0.043
0.01
22.592
7
6.37
2
16.222
5
1.089
14.9
311.77
100
227.61
73
84.162
27
4.569
1.5
46.074
14.8
59.152
19
25.01
8
0.042
0.01
0.144
0.05
25.196
8.1
3.697
1.2
21.499
6.9
1.443
14.9
266.09
100
198.17
74.5
67.92
25.5
4.872
1.8
54.88
20.6
62.32
23.4
5.6
2.1
1.271
0.5
0.135
0.05
7.006
2.6
-2.877
-1.08
9.883
3.7
0.663
14.9
251.83
100
183.1
72.7
68.727
27.3
4.103
1.6
41.589
16.5
54.263
21.5
14.464
5.7
-1.054
-0.4
-0.117
-0.05
13.293
5.3
3.255
1.3
10.038
4
0.67
14.982
275.68
100
207.46
75.3
68.217
24.7
4.472
1.6
44.478
16.1
60.373
21.9
7.844
2.8
-0.512
-0.2
-0.018
-0.007
7.314
2.7
2.32
0.8
4.994
1.8
0.335
14.9
257.34
100
183.58
71.3
73.758
28.7
4.536
1.8
39.894
15.5
53.533
20.8
20.225
7.9
-0.069
-0.03
-0.022
-0.009
20.134
7.8
1.185
0.5
18.949
7.4
1.272
14.9
230.81
100
166.33
72.1
64.476
27.9
—
0
38.648
16.7
51.991
22.5
12.485
5.4
2.176
0.9
0.05
0.02
14.711
6.4
0.701
0.3
14.01
6.1
0.94
14.9
196.93
100
137.99
70.1
58.942
29.9
3.016
1.5
41.177
20.9
51.423
26.1
7.519
3.8
-2.324
-1.2
-0.24
-0.1
4.955
2.5
0.397
0.2
4.558
2.3
0.306
14.9
174.87
100
130.81
74.8
44.057
25.2
3.438
2
30.357
17.4
43.625
24.9
0.432
0.2
3.384
1.9
0.048
0.03
3.864
2.2
-0.971
-0.6
4.835
2.8
0.325
14.9
191.81
100
142.89
74.5
48.917
25.5
3.689
1.9
34.96
18.2
47.114
24.6
1.803
0.9
-5.858
-3.05
-0.274
-0.1
-4.329
-2.3
-0.216
-0.1
-4.113
-2.1
-0.276
14.9
157.26
100
120.38
76.5
36.888
23.5
2.909
1.8
53.47
34
37.494
23.8
-0.606
-0.4
1.195
0.8
-0.161
-0.1
0.428
0.3
1.309
0.8
-0.881
-0.6
-0.059
14.9
177.85
100
131.69
74
46.153
26
3.421
1.9
24.627
13.8
34.724
19.5
11.429
6.4
0.416
0.2
-0.15
-0.08
11.695
6.6
0.594
0.3
11.101
6.2
0.745
14.9
201.76
100
148.6
73.7
53.164
26.3
3.701
1.8
26.954
13.4
37.991
18.8
15.173
7.5
-1.855
-0.9
-0.223
-0.1
13.095
6.5
4.018
2
9.077
4.5
0.609
14.9
199.47
100
148.13
74.3
51.341
25.7
3.188
1.6
25.364
12.7
34.989
17.5
16.352
8.2
0.03
0.02
0.005
0.003
16.387
8.2
2.16
1.1
14.227
7.1
0.955
14.9
187.3
100
142.87
76.3
44.423
23.7
3.33
1.8
33.745
18
36.724
19.6
7.699
4.1
-0.56
-0.3
-0.089
-0.05
7.05
3.8
-3.089
-1.6
10.139
5.4
0.68
14.9
187.04
100
139.49
74.6
47.55
25.4
3.048
1.6
25.49
13.6
34.84
18.6
12.71
6.8
-0.236
-0.1
-1.141
-0.6
11.333
6.1
2.729
1.5
8.604
4.6
0.577
14.9
190.9
100
140.1
73.4
50.8
26.6
3.2
1.7
27.8
14.6
37.5
19.6
13.3
7
-0.7
-0.4
-2.1
-1.1
10.5
5.5
-12.2
-6.4
22.7
11.9
1.52
14.9
190.2
100
137.7
72.4
52.5
27.6
3.1
1.6
26.4
13.9
36
18.9
16.5
8.7
-0.2
-0.1
-1.6
-0.8
14.7
7.7
2.7
1.4
12
6.3
0.81
14.9
168
100
123
73.2
44.9
26.7
2.6
1.5
30.4
18.1
39.9
23.8
5
3
6.3
3.8
-1.5
-0.9
3.2
1.9
-9.5
-5.7
12.7
7.6
0.86
14.7
171.5
100
124.2
72.4
47.2
27.5
2.5
1.5
28.9
16.9
37.9
22.1
9.3
5.4
-1.9
-1.1
-0.2
-0.1
7.3
4.3
1
0.6
6.3
3.7
0.45
13.9
181.4
100
130.9
72.2
50.5
27.8
2.7
1.5
26.3
14.5
35.8
19.7
14.7
8.1
-132.4
-73
-0.1
-0.06
-117.7
-64.9
-32.9
-18.1
-84.9
-46.8
-4.29
19.8
180.5
100
129.8
71.9
50.7
28.1
2.6
1.4
26.2
14.5
35.3
19.6
15.4
8.5
-8
-4.4
-0.2
-0.1
7.2
4
4.2
2.3
3
1.7
0.3
10
147
100
100.5
68.4
46.5
31.6
2.9
2
35.2
23.9
43.9
29.9
2.6
1.8
-9.7
-6.6
3.3
2.2
-3.8
-2.6
3.5
2.4
-7.3
-5
-0.73
10