Pfeiffer Vacuum Statements
PF
Pfeiffer Vacuum 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
451.74
100
283.83
62.8
167.91
37.2
19.652
4.4
108.85
24.1
130.24
28.8
37.672
8.3
-3.103
-0.7
—
0
34.569
7.7
9.886
2.2
24.683
5.5
2.501
9.868
218.43
100
130.96
60
87.466
40
8.594
3.9
56.276
25.8
65.392
29.9
22.074
10.1
-2.065
-0.9
—
0
20.009
9.2
3.63
1.7
16.379
7.5
1.66
9.868
241.11
100
156.13
64.8
84.978
35.2
9.029
3.7
47.08
19.5
54.683
22.7
30.295
12.6
-1.644
-0.7
—
0
28.651
11.9
7.821
3.2
20.83
8.6
2.111
9.868
243.65
100
156.6
64.3
87.051
35.7
10.093
4.1
52.556
21.6
62.966
25.8
24.085
9.9
-0.909
-0.4
—
0
23.176
9.5
6.176
2.5
17
7
1.723
9.868
253.06
100
155.44
61.4
97.618
38.6
9.527
3.8
53.333
21.1
65.376
25.8
32.242
12.7
-0.615
-0.2
—
0
31.627
12.5
8.785
3.5
22.842
9
2.315
9.868
248.02
100
162.41
65.5
85.611
34.5
9.927
4
49.746
20.1
60.199
24.3
25.412
10.2
-0.099
-0.04
-0.238
-0.1
25.075
10.1
5.326
2.1
19.749
8
2.001
9.868
228.08
100
142.53
62.5
85.55
37.5
8.958
3.9
42.887
18.8
51.665
22.7
33.885
14.9
-0.087
-0.04
—
0
33.798
14.8
9.78
4.3
24.018
10.5
2.434
9.868
224.66
100
145.31
64.7
79.346
35.3
8.974
4
43.071
19.2
50.615
22.5
28.731
12.8
-0.059
-0.03
—
0
28.672
12.8
8.315
3.7
20.357
9.1
2.063
9.868
215.96
100
137.21
63.5
78.748
36.5
8.869
4.1
39.38
18.2
47.41
22
31.338
14.5
-0.031
-0.01
—
0
31.307
14.5
9.079
4.2
22.228
10.3
2.253
9.868
196.12
100
119.26
60.8
76.861
39.2
8.342
4.3
33.455
17.1
57.736
29.4
19.125
9.8
-0.051
-0.03
—
0
19.074
9.7
9.22
4.7
9.854
5
0.999
9.868
184.1
100
116.74
63.4
67.36
36.6
8.362
4.5
34.12
18.5
41.504
22.5
25.856
14
-0.148
-0.08
—
0
25.708
14
7.456
4
18.252
9.9
1.85
9.868
199.49
100
128.47
64.4
71.021
35.6
8.531
4.3
37.084
18.6
45.524
22.8
25.497
12.8
-0.218
-0.1
—
0
25.279
12.7
7.33
3.7
17.949
9
1.819
9.868
191.66
100
126.5
66
65.166
34
8.995
4.7
36.16
18.9
42.551
22.2
22.615
11.8
-0.175
-0.09
—
0
22.44
11.7
6.508
3.4
15.932
8.3
1.615
9.868
164.8
100
105.78
64.2
59.024
35.8
—
0
30.879
18.7
49.414
30
9.61
5.8
-0.149
-0.09
—
0
9.461
5.7
2.68
1.6
6.781
4.1
0.687
9.868
152.01
100
96.672
63.6
55.335
36.4
7.98
5.2
30.652
20.2
39.197
25.8
16.138
10.6
-0.247
-0.2
—
0
15.891
10.5
4.612
3
11.279
7.4
1.143
9.868
148.53
100
99.163
66.8
49.363
33.2
9.82
6.6
33.508
22.6
42.632
28.7
6.731
4.5
-0.167
-0.1
—
0
6.564
4.4
1.888
1.3
4.676
3.1
0.474
9.868
153.33
100
100.06
65.3
53.272
34.7
7.699
5
33.351
21.8
40.055
26.1
13.217
8.6
-0.192
-0.1
—
0
12.625
8.2
3.77
2.5
8.855
5.8
0.897
9.868
165.53
100
111.09
67.1
54.446
32.9
8.385
5.1
29.789
18
38.198
23.1
16.248
9.8
-0.11
-0.07
—
0
16.138
9.7
2.517
1.5
13.621
8.2
1.38
9.868
156.22
100
103.81
66.4
52.42
33.6
6.423
4.1
31.544
20.2
36.361
23.3
16.059
10.3
-0.146
-0.09
—
0
15.913
10.2
4.486
2.9
11.427
7.3
1.158
9.868
157.38
100
104.04
66.1
53.335
33.9
7.301
4.6
31.382
19.9
38.633
24.5
14.702
9.3
-0.195
-0.1
—
0
14.507
9.2
4.091
2.6
10.416
6.6
1.056
9.868
153.73
100
98.064
63.8
55.669
36.2
7.511
4.9
31.247
20.3
37.526
24.4
18.143
11.8
-0.186
-0.1
—
0
17.957
11.7
5.064
3.3
12.893
8.4
1.307
9.868
168.4
100
109.76
65.2
58.638
34.8
7.96
4.7
26.472
15.7
32.01
19
26.628
15.8
-0.149
-0.09
—
0
26.479
15.7
6.858
4.1
19.621
11.7
1.988
9.868
153.12
100
97.177
63.5
55.941
36.5
6.653
4.3
29.893
19.5
35.192
23
20.749
13.6
-0.159
-0.1
—
0
20.59
13.4
5.705
3.7
14.885
9.7
1.508
9.868
167.8
100
111.6
66.5
56.2
33.5
7.2
4.3
31
18.5
35.9
21.4
20.3
12.1
-0.1
-0.06
0
0
20.2
12
5.6
3.3
14.6
8.7
1.48
9.9
170.4
100
106
62.2
64.4
37.8
6.8
4
30.1
17.7
37
21.7
27.5
16.1
-0.1
-0.06
-2
-1.2
27.3
16
7.6
4.5
19.8
11.6
2
9.9
156.5
105.5
51
7.8
33.2
40.4
10.6
-0.1
-1.4
10.5
-1.2
11.7
1.19
9.9
154.2
99
55.2
6.8
26.2
33.1
22.2
—
-0.1
22.1
6.7
15.4
1.56
9.9
139.3
90.7
48.6
6.8
28.3
34.7
13.9
-0.2
0
13.7
4.2
9.6
0.97
9.9
136.9
84.5
52.5
6.6
25.2
31.3
21.1
-0.1
0.1
21.1
6.4
14.7
1.49
9.9
136.9
83.3
53.6
6.9
23.5
27.7
25.9
-0.1
0
25.8
8
17.8
1.8
9.9
114.5
72.7
41.7
6.3
21.8
26.6
15.2
-0.1
0
15.1
4.5
10.5
1.07
9.9
113.3
71.3
41.9
6.6
23
27.9
14
-0.1
0
13.9
4.2
9.7
0.99
9.9
109.6
66.4
43.2
6.5
22.8
30.3
12.9
-0.1
-2
12.8
3.9
9
0.91
9.9
112.5
67.7
44.8
6.6
26.1
29.8
15
—
—
15
4.9
10.1
1.02
9.9
114.5
68.4
46.1
5.9
24.2
30.8
15.3
-0.1
0
15.2
4.6
10.6
1.08
9.9
117.6
72.6
45
6.5
23.6
31
14
-0.1
-0.2
13.9
4.2
9.7
0.99
9.9
106.9
67.3
39.6
6.4
21.8
23.2
16.4
-0.1
0
16.3
4.9
11.4
1.16
9.9
110.2
70.8
39.4
6.1
22
32.4
7
6.1
0
13.1
2
11.1
1.12
9.9
98.2
64.6
33.7
6
19.9
22.6
11
-0.2
0
10.8
3.4
7.4
0.75
9.9
99.6
65.3
34.3
5.9
20.5
23.9
10.4
-0.1
0
10.3
3.2
7.1
0.72
9.9
98.6
62.6
35.9
6
20.3
25.7
10.2
-0.2
-1.6
10
3.2
6.9
0.7
9.9
108.9
70
38.9
6.3
20.2
24.6
14.3
—
0
14.3
3.9
10.4
1.05
9.9
99.9
61.7
38.2
5.5
19.3
23.3
14.9
-0.3
-1.7
14.6
4.6
10
1.01
9.9
100
63.3
36.7
5.6
20.7
26.5
10.2
-0.1
-0.7
10.1
3.2
6.9
0.7
9.9
100
64.4
35.6
5.6
20.6
24.4
11.1
-0.1
0
11
3.5
7.5
0.76
9.9
107
68.9
38.1
5.4
18.5
23.3
14.8
—
—
14.8
4.8
10.3
1.04
9.9