Deutsche Statements
LH
Deutsche 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
10 007
100
5 716
57.1
4 291
42.9
—
0
2 237
22.4
3 628
36.3
663
6.6
-15
-0.1
-49
-0.5
572
5.7
99
1
469
4.7
0.392
1 196.6
7 392
100
4 651
62.9
2 741
37.1
—
0
2 250
30.4
3 577
48.4
-836
-11.3
-95
-1.3
14
0.2
-939
-12.7
-208
-2.8
-734
-9.9
-0.613
1 196.6
8 761
100
5 009
57.2
3 752
42.8
—
0
2 266
25.9
3 454
39.4
298
3.4
8
0.09
-54
-0.6
297
3.4
14
0.2
67
0.8
0.05
1 195.68
10 275
100
5 442
53
4 833
47
—
0
2 056
20
3 493
34
1 340
13
52
0.5
124
1.2
1 489
14.5
288
2.8
1 192
11.6
0.996
1 195.49
9 389
100
4 937
52.6
4 452
47.4
—
0
2 067
22
3 355
35.7
1 097
11.7
-87
-0.9
62
0.7
1 061
11.3
187
2
881
9.4
0.731
1 195.49
7 017
100
4 247
60.5
2 770
39.5
—
0
1 905
27.1
3 033
43.2
-263
-3.7
-108
-1.5
-136
-1.9
-530
-7.6
-109
-1.6
-467
-6.7
-0.39
1 195.49
8 877
100
4 880
55
3 997
45
—
0
2 167
24.4
3 437
38.7
560
6.3
-100
-1.1
16
0.2
306
3.4
-6
-0.07
307
3.5
0.257
1 195.49
10 068
100
5 523
54.9
4 545
45.1
—
0
2 168
21.5
3 466
34.4
1 079
10.7
-42
-0.4
47
0.5
1 078
10.7
265
2.6
809
8
0.677
1 195.49
8 462
100
4 841
57.2
3 621
42.8
—
0
1 968
23.3
3 219
38
402
4.8
-138
-1.6
145
1.7
356
4.2
95
1.1
259
3.1
0.217
1 195.49
5 363
100
3 036
56.6
2 327
43.4
—
0
1 776
33.1
2 875
53.6
-548
-10.2
-143
-2.7
33
0.6
-690
-12.9
-108
-2.01
-584
-10.9
-0.488
1 195.49
5 833
100
3 079
52.8
2 754
47.2
—
0
1 662
28.5
2 921
50.1
-167
-2.9
-104
-1.8
14
0.2
-288
-4.9
18
0.3
-314
-5.4
-0.711
441.67
5 207
100
2 603
50
2 604
50
—
0
1 743
33.5
2 714
52.1
-110
-2.1
-57
-1.09
43
0.8
-84
-1.6
-10
-0.2
-72
-1.4
-0.107
672.57
3 211
100
1 767
55
1 444
45
—
0
1 489
46.4
2 498
77.8
-1 054
-32.8
-108
-3.4
153
4.8
-921
-28.7
-162
-5.05
-756
-23.5
-0.903
837.55
2 560
100
1 388
54.2
1 172
45.8
—
0
1 408
55
2 323
90.7
-1 151
-45
-169
-6.6
-60
-2.3
-1 313
-51.3
-259
-10.1
-1 049
-41
-1.252
837.55
2 594
100
1 717
66.2
877
33.8
—
0
1 433
55.2
2 113
81.5
-1 236
-47.6
-135
-5.2
-128
-4.9
-1 719
-66.3
-553
-21.3
-1 141
-44
-1.362
837.88
2 660
100
1 592
59.8
1 068
40.2
—
0
1 441
54.2
2 287
86
-1 219
-45.8
-121
-4.5
-27
-1.02
-2 493
-93.7
-520
-19.5
-1 967
-73.9
-2.355
835.11
1 894
100
1 071
56.5
823
43.5
—
0
1 529
80.7
2 418
127.7
-1 595
-84.2
-252
-13.3
209
11
-1 743
-92.03
-239
-12.6
-1 493
-78.8
-2.228
670.04
6 441
100
3 898
60.5
2 543
39.5
—
0
2 236
34.7
3 730
57.9
-1 187
-18.4
-90
-1.4
-998
-15.5
-2 676
-41.5
-553
-8.6
-2 124
-33
-4.442
478.19
8 724
100
4 546
52.1
4 178
47.9
—
0
2 386
27.3
3 936
45.1
242
2.8
-58
-0.7
58
0.7
227
2.6
43
0.5
175
2
0.367
477.29
10 108
100
5 108
50.5
5 000
49.5
—
0
2 283
22.6
3 841
38
1 159
11.5
51
0.5
337
3.3
1 521
15
359
3.6
1 154
11.4
2.428
475.21
9 578
100
4 962
51.8
4 616
48.2
—
0
2 280
23.8
3 942
41.2
674
7
-102
-1.06
-52
-0.5
524
5.5
290
3
226
2.4
0.476
475.21
7 838
100
4 350
55.5
3 488
44.5
—
0
2 259
28.8
3 827
48.8
-339
-4.3
-38
-0.5
-25
-0.3
-412
-5.3
-77
-1
-342
-4.4
-0.72
475.21
8 645
100
4 371
50.6
4 274
49.4
—
0
2 282
26.4
3 782
43.7
492
5.7
17
0.2
-71
-0.8
422
4.9
71
0.8
343
4
0.725
473.41
9 959
100
4 946
49.7
5 013
50.3
—
0
2 190
22
3 692
37.1
1 321
13.3
55
0.6
-5
-0.05
1 363
13.7
249
2.5
1 107
11.1
2.43
455.56
9 298
100
4 576
49.2
4 722
50.8
—
0
2 233
24
3 754
40.4
968
10.4
-4
-0.04
55
0.6
1 013
10.9
252
2.7
752
8.1
1.59
473
7 640
100
3 948
51.7
3 692
48.3
—
0
2 106
27.6
3 642
47.7
50
0.7
-38
-0.5
-25
-0.3
-14
-0.2
16
0.2
-39
-0.5
-0.08
471
8 818
4 457
4 361
—
1 716
3 357
1 004
23
-60
808
314
487
1
486
9 810
4 939
4 871
—
2 162
3 392
1 479
28
132
1 468
279
1 181
2.54
464
9 260
4 863
4 397
—
2 213
3 407
990
-18
-22
937
187
740
1.58
468
7 691
4 331
3 360
—
2 081
3 350
10
-71
6
-55
4
-68
-0.15
469
7 790
4 212
3 578
—
2 133
3 565
13
-30
27
-55
11
-75
-0.16
470
8 828
4 577
4 251
—
1 237
2 470
1 781
41
50
1 805
376
1 422
3.06
465
8 126
4 320
3 806
—
2 027
3 205
601
-49
23
523
80
437
0.94
465
6 916
3 905
3 011
—
1 957
3 031
-20
-95
91
-25
-22
-8
-0.02
463
7 752
4 289
3 463
—
2 173
3 407
56
-41
64
31
77
-50
-0.11
464
8 939
4 603
4 336
—
1 979
3 191
1 145
13
-116
1 014
214
794
1.72
462
8 392
4 644
3 748
—
2 001
3 100
648
-12
74
625
88
529
1.14
464
6 973
3 901
3 072
—
1 922
3 203
-131
-9
498
356
-75
425
0.92
463
7 387
4 225
3 162
—
1 880
3 152
10
-40
-339
-454
-31
-427
-0.91
468
8 458
4 664
3 794
—
1 809
3 027
767
5
-72
693
125
561
1.22
460
7 704
4 295
3 409
—
1 848
3 001
408
-31
-124
248
70
173
0.38
455
6 462
3 887
2 575
—
1 798
2 755
-180
-83
-41
-307
-59
-252
-0.55
461
7 260
4 118
3 142
—
1 888
2 894
248
-66
-14
187
119
66
0.14
467
8 303
4 734
3 569
—
1 860
2 926
643
-27
42
599
145
450
0.98
459
7 836
4 423
3 413
—
1 820
2 930
483
-42
-82
339
81
255
0.55
464
6 628
4 065
2 563
—
1 788
2 946
-383
-87
-29
-579
-125
-458
-1
460
7 314
4 384
2 930
—
1 909
2 031
899
-74
-28
704
71
630
1.373
459