Sixt Statements
SI
Sixt 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
1 007.72
100
226.21
22.4
781.5
77.6
—
0
417.04
41.4
677.53
67.2
103.98
10.3
-41.2
-4.09
0.087
0.009
62.863
6.2
14.57
1.4
48.293
4.8
1.029
46.943
780.24
100
195.13
25
585.1
75
—
0
373.73
47.9
578.26
74.1
6.842
0.9
-34.2
-4.4
-0.11
-0.01
-27.468
-3.5
-4.348
-0.6
-23.121
-3
-0.493
46.943
871.28
100
202.68
23.3
668.6
76.7
—
0
392.76
45.1
576.04
66.1
92.562
10.6
-40.365
-4.6
0.013
0.001
52.21
6
18.818
2.2
33.393
3.8
0.711
46.943
1 129.05
100
224.1
19.8
904.95
80.2
—
0
435.02
38.5
621.14
55
283.8
25.1
-36.8
-3.3
-0.087
-0.008
246.91
21.9
63.908
5.7
183.01
16.2
3.898
46.943
925.1
100
197.78
21.4
727.32
78.6
—
0
390.59
42.2
523.34
56.6
203.98
22
-72.3
-7.8
0.204
0.02
131.88
14.3
35.309
3.8
96.573
10.4
2.057
46.943
695.09
100
167.93
24.2
527.16
75.8
—
0
333.86
48
477.02
68.6
50.137
7.2
-17
-2.4
0.115
0.02
33.252
4.8
11.085
1.6
22.167
3.2
0.472
46.943
744.51
100
172.29
23.1
572.23
76.9
—
0
382.61
51.4
475.55
63.9
96.681
13
-52.962
-7.1
0.087
0.01
43.806
5.9
19.721
2.6
24.085
3.2
0.513
46.943
997.1
100
183.31
18.4
813.79
81.6
—
0
393.42
39.5
458.16
45.9
355.63
35.7
-72.5
-7.3
-0.019
-0.002
283.11
28.4
81.748
8.2
201.37
20.2
4.29
46.943
743.79
100
142.61
19.2
601.18
80.8
—
0
321.76
43.3
417.82
56.2
183.36
24.7
-53.7
-7.2
0.115
0.02
129.78
17.4
35.959
4.8
93.817
12.6
1.999
46.943
580.77
100
131.75
22.7
449.03
77.3
—
0
253.28
43.6
332.45
57.2
116.58
20.1
-23
-4
-0.125
-0.02
93.454
16.1
27.016
4.7
66.437
11.4
1.415
46.943
652.38
100
141.41
21.7
510.98
78.3
—
0
300.44
46.1
360.09
55.2
150.89
23.1
-26.148
-4.008
-0.001
-0.0002
124.74
19.1
61.687
9.5
63.054
9.7
1.343
46.943
799.03
100
154.23
19.3
644.8
80.7
—
0
295.64
37
368.87
46.2
275.93
34.5
-13.127
-1.6
-9.57
-1.2
253.23
31.7
55.82
7
197.41
24.7
4.205
46.943
501.17
100
113.24
22.6
387.94
77.4
—
0
210.55
42
287.53
57.4
100.4
20
-40.1
-8.001
17.61
3.5
77.911
15.5
15.225
3
62.686
12.5
1.335
46.943
329.86
100
97.621
29.6
232.24
70.4
—
0
158.97
48.2
221.44
67.1
10.798
3.3
-24.5
-7.4
-0.01
-0.003
-13.712
-4.2
-3.712
-1.1
-10
-3.03
-0.213
46.943
352.54
100
92.761
26.3
259.77
73.7
—
0
79.728
22.6
166.84
47.3
92.931
26.4
-120.21
-34.1
2.64
0.7
-24.639
-7
-6.595
-1.9
-18.076
-5.1
-0.384
46.943
462.55
100
115.7
25
346.85
75
—
0
227.43
49.2
271.99
58.8
74.864
16.2
-8.9
-1.9
0.009
0.002
65.973
14.3
32.126
6.9
75.37
16.3
1.6
46.943
228.52
100
79.355
34.7
149.17
65.3
—
0
133.29
58.3
225.23
98.6
-76.065
-33.3
-34.6
-15.1
-0.082
-0.04
-117.75
-51.5
-12.773
-5.6
-91.004
-39.8
-1.93
46.943
488.48
100
124.88
25.6
363.6
74.4
—
0
233.46
47.8
309.44
63.3
54.155
11.1
-41.8
-8.6
-0.888
-0.2
-5.133
-1.05
4.504
0.9
0.463
0.09
—
46.94
588.31
100
149.27
25.4
439.04
74.6
—
0
186.25
31.7
268.65
45.7
170.38
29
-122.18
-20.8
0.058
0.01
48.263
8.2
9.118
1.5
41.424
7
0.88
46.95
780.25
100
127.33
16.3
652.93
83.7
—
0
347.21
44.5
442.36
56.7
210.57
27
-8.1
-1.04
-0.104
-0.01
146.57
18.8
37.074
4.8
111.87
14.3
2.38
46.937
627.13
100
157.58
25.1
469.55
74.9
—
0
262.96
41.9
366.06
58.4
103.5
16.5
-19.4
-3.09
-10.793
-1.7
73.304
11.7
24.265
3.9
51.02
8.1
1.08
46.937
733.99
100
147.77
20.1
586.23
79.9
—
0
245.83
33.5
368.85
50.3
217.37
29.6
-36
-4.9
0.01
0.001
47.084
6.4
13.782
1.9
30.032
4.1
0.64
46.942
709.73
100
255.99
36.1
453.74
63.9
—
0
267.95
37.8
372.84
52.5
80.896
11.4
-31.304
-4.4
3.349
0.5
52.941
7.5
14.622
2.1
35.844
5.1
0.764
46.939
874.59
100
267.96
30.6
606.63
69.4
—
0
297.81
34.1
420.13
48
186.5
21.3
-30.8
-3.5
0.119
0.01
154.72
17.7
34.903
4
116.15
13.3
2.474
46.943
719.5
100
237.1
33
482.5
67.1
—
0
258.3
35.9
347.2
48.3
135.2
18.8
-51.3
-7.1
0.3
0.04
82.7
11.5
16.5
2.3
62.9
8.7
1.34
46.9
625.7
100
235.6
37.7
390.1
62.3
—
0
212.2
33.9
297.3
47.5
92.8
14.8
153.1
24.5
—
0
244.2
39
29.6
4.7
211.2
33.8
4.5
46.9
643.8
231.5
412.3
—
233.5
315.3
97
-24.2
-9.7
63.1
18.6
41.1
0.88
46.9
745.2
239
506.2
—
241.5
360.7
145.5
-14.1
-9.9
121.6
34.5
85.4
1.82
46.9
644.5
219.6
424.9
—
217.2
343.5
81.4
-8.9
-6.6
65.8
18.5
43.6
0.93
46.9
569.3
205.1
364.2
—
202.5
309.9
54.3
-10.2
-7.3
36.8
11.2
22
0.47
46.9
586.3
201.8
384.5
—
211.7
291.1
93.4
-41.6
-5.5
46.3
12.3
29.8
0.64
46.9
677.9
231
446.9
—
214.1
338.7
108.2
-8.7
-9.4
90.1
24.2
62.7
1.34
46.9
611
214.7
396.2
—
224.6
336
60.3
-1.2
-8.3
50.8
15.1
32.2
0.68
47.4
537.5
202.4
335.1
—
182.5
287.4
47.7
-8.7
-7.9
31.1
10.1
17.5
0.37
48
545.5
203.9
341.6
—
221
296.9
44.8
-1.1
-12.3
31.4
12.4
15.2
0.32
48.1
631.5
218
413.5
—
208.7
324.8
88.6
-0.9
-8.7
79
23.9
51.7
1.08
48.1
537.8
202.3
335.5
—
183.6
285.1
50.4
-0.6
-3.2
46.7
13.5
27.3
0.57
48.1
464.4
183
281.4
—
195.4
243.4
38
-9
-0.8
28.1
7.2
20.9
0.43
48.1
456.7
181.1
275.7
—
79.9
237.7
37.9
-12
—
25.9
7.8
18.1
0.38
48.1
515.6
186.3
329.3
—
165.6
255.7
73.6
-1
-9
63.6
18.9
44.8
0.93
48.1
441.2
161.7
279.5
—
142.3
228.6
50.9
-1.5
-8.6
40.8
12.5
28.3
0.59
48.1
382.6
146.1
236.4
—
121.6
199.7
36.8
-8.7
-1.4
26.7
7.8
18.9
0.39
48.1
405.7
156
249.7
—
43.9
216.3
33.5
-10.1
0
23.4
8.1
15.4
0.32
48.1
470.6
174.4
296.2
—
130.4
228.4
67.8
-9.6
-1.8
56.4
17.7
38.7
0.8
48.1
410.1
158.3
251.8
—
136.4
208.7
43.1
-7.3
-0.3
35.5
10.5
25.3
0.53
48.1
366.9
150.3
216.5
—
106.4
183.7
32.9
-9.5
-1.2
22.3
6.9
15.4
0.32
48.1
390.8
164
226.8
—
39.8
201.5
25.2
-10.6
0
14.6
7.7
6.8
0.141
48.1