Knorr Statements
KB
Knorr 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
2 012.91
100
934.89
46.4
1 078.02
53.6
—
0
514.95
25.6
839.98
41.7
238.04
11.8
-15.597
-0.8
-25.005
-1.2
197.44
9.8
43.719
2.2
144.34
7.2
0.896
161.03
1 974.21
100
923.23
46.8
1 050.98
53.2
—
0
523.47
26.5
813.52
41.2
237.46
12
-7.405
-0.4
-15.304
-0.8
214.75
10.9
55.646
2.8
153.73
7.8
0.95
161.82
2 069.41
100
1 002.22
48.4
1 067.19
51.6
—
0
494.94
23.9
819.3
39.6
247.89
12
-48.284
-2.3
12.384
0.6
211.99
10.2
34.017
1.6
181.9
8.8
1.13
160.91
1 938.75
100
963.81
49.7
974.94
50.3
—
0
488.23
25.2
752.24
38.8
222.7
11.5
-13.526
-0.7
-25.109
-1.3
184.07
9.5
46.898
2.4
126.83
6.5
0.788
161.04
2 009.88
100
996.08
49.6
1 013.8
50.4
—
0
491.01
24.4
804.61
40
209.19
10.4
-14.171
-0.7
-5.385
-0.3
189.64
9.4
61.094
3
119.13
5.9
0.739
161.2
1 907.57
100
947.4
49.7
960.17
50.3
—
0
495.63
26
770.09
40.4
190.08
10
-12.723
-0.7
9.771
0.5
187.13
9.8
54.612
2.9
124.67
6.5
0.773
161.2
1 951.73
100
989.6
50.7
962.13
49.3
—
0
461.23
23.6
783.99
40.2
178.14
9.1
-10.361
-0.5
-6.288
-0.3
161.49
8.3
40.09
2.1
113.43
5.8
0.704
161.2
1 791.99
100
911.33
50.9
880.66
49.1
—
0
440.38
24.6
680.71
38
199.94
11.2
7.432
0.4
-15.632
-0.9
191.74
10.7
44.398
2.5
144.96
8.1
0.899
161.2
1 736.65
100
908.42
52.3
828.24
47.7
—
0
440.76
25.4
666.61
38.4
161.63
9.3
6.892
0.4
-4.823
-0.3
163.7
9.4
52.274
3
105.85
6.1
0.657
161.2
1 669.37
100
820.01
49.1
849.36
50.9
—
0
455.02
27.3
667.81
40
181.55
10.9
-5.383
-0.3
-4.331
-0.3
171.84
10.3
45.751
2.7
123.44
7.4
0.766
161.2
1 697.5
100
821.18
48.4
876.32
51.6
—
0
420.25
24.8
668.79
39.4
207.53
12.2
-14.8
-0.9
11.876
0.7
204.6
12.1
53.391
3.1
142.09
8.4
0.881
161.2
1 589.25
100
777.36
48.9
811.89
51.1
—
0
396.66
25
598.8
37.7
213.09
13.4
-6.79
-0.4
-7.784
-0.5
198.51
12.5
48.435
3
145.94
9.2
0.905
161.2
1 727.35
100
849.85
49.2
877.5
50.8
—
0
415.88
24.1
633.65
36.7
243.85
14.1
-9.934
-0.6
1.51
0.09
235.42
13.6
65.685
3.8
164.13
9.5
1.018
161.2
1 691.54
100
806.11
47.7
885.43
52.3
—
0
414.92
24.5
633.82
37.5
251.6
14.9
-8.447
-0.5
-0.885
-0.05
242.27
14.3
65.934
3.9
169.14
10
1.049
161.2
1 567.43
100
756.12
48.2
811.31
51.8
—
0
381.46
24.3
589.42
37.6
221.9
14.2
-13.719
-0.9
-6.719
-0.4
201.46
12.9
66.743
4.3
126.31
8.1
0.78
162
1 533.54
100
723.41
47.2
810.13
52.8
—
0
374.91
24.4
615.57
40.1
194.56
12.7
-7.502
-0.5
4.437
0.3
191.5
12.5
50.986
3.3
132.11
8.6
0.82
161.2
1 428.29
100
654.69
45.8
773.6
54.2
—
0
368.26
25.8
600.08
42
173.52
12.1
-9.051
-0.6
-5.392
-0.4
159.08
11.1
44.007
3.1
102.68
7.2
0.637
161.2
1 627.48
100
762.08
46.8
865.39
53.2
—
0
400.85
24.6
641.37
39.4
224.02
13.8
-5.248
-0.3
-20.247
-1.2
198.53
12.2
56.655
3.5
134.4
8.3
0.834
161.2
1 623.87
100
756.7
46.6
867.17
53.4
—
0
384.76
23.7
587.29
36.2
279.88
17.2
-2.97
-0.2
-33.863
-2.09
243.05
15
75.927
4.7
154.52
9.5
0.959
161.2
1 711.15
100
823.46
48.1
887.68
51.9
—
0
403.68
23.6
637.91
37.3
249.78
14.6
-6.033
-0.4
-91.821
-5.4
151.92
8.9
50.721
3
90.549
5.3
0.562
161.2
1 846.25
100
898.46
48.7
947.79
51.3
—
0
414.33
22.4
689.11
37.3
258.68
14
-7.932
-0.4
-8.364
-0.5
242.38
13.1
71.292
3.9
160.86
8.7
0.998
161.2
1 755.27
100
870.91
49.6
884.35
50.4
—
0
391
22.3
609.78
34.7
274.57
15.6
-6.527
-0.4
1.717
0.1
269.76
15.4
77.159
4.4
182.49
10.4
1.132
161.2
1 621.76
100
786.18
48.5
835.57
51.5
—
0
377.14
23.3
581.39
35.8
254.18
15.7
-23.088
-1.4
-26.742
-1.6
204.35
12.6
71.835
4.4
126.83
7.8
0.787
161.11
1 671.8
100
818.23
48.9
853.58
51.1
—
0
373.38
22.3
607.61
36.3
245.96
14.7
-4.149
-0.2
-1.156
-0.07
240.66
14.4
50.727
3
182.42
10.9
1.13
161.44
1 708.4
100
856.9
50.2
851.5
49.8
—
0
379.7
22.2
608.7
35.6
242.9
14.2
-3.8
-0.2
-31.2
-1.8
207.9
12.2
59.5
3.5
136.5
8
0.85
161.2
1 613.8
100
774.4
48
839.4
52
—
0
366.7
22.7
609.9
37.8
229.5
14.2
-3.2
-0.2
-3.6
-0.2
222.6
13.8
64
4
147
9.1
0.91
161.6
1 591
771.5
819.5
—
371.9
532.2
287.4
-0.7
-11.6
275.1
77.3
183.7
0.42
442
1 586.5
777.6
808.9
—
358.6
615.4
193.6
-4.6
-0.3
188.6
68.8
115.4
1.71
67.6