Stabilus Statements
ST
Stabilus 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
307.48
100
227.71
74.1
79.765
25.9
4.747
1.5
42.899
14
52.346
17
27.419
8.9
2.305
0.7
-1.114
-0.4
32.308
10.5
8.811
2.9
23.007
7.5
0.931
24.715
306.49
100
226.17
73.8
80.325
26.2
7.81
2.5
34.47
11.2
41.026
13.4
39.299
12.8
-5.6
-1.8
-0.545
-0.2
33.154
10.8
11.455
3.7
21.353
7
0.86
24.829
290.66
100
214.74
73.9
75.926
26.1
12.903
4.4
34.333
11.8
46.617
16
29.309
10.1
-9.141
-3.1
-0.339
-0.1
21.129
7.3
5.643
1.9
15.072
5.2
0.61
24.708
320.32
100
230.92
72.1
89.395
27.9
11.206
3.5
32.249
10.1
44.835
14
44.56
13.9
-1.297
-0.4
4.505
1.4
47.684
14.9
11.793
3.7
35.403
11.1
1.426
24.831
271.12
100
194.58
71.8
76.533
28.2
9.983
3.7
33.024
12.2
41.912
15.5
34.621
12.8
-0.721
-0.3
-0.431
-0.2
34.869
12.9
10.586
3.9
24.033
8.9
0.97
24.776
281.2
100
201.57
71.7
79.636
28.3
12.599
4.5
31.204
11.1
43.321
15.4
36.315
12.9
0.431
0.2
-1.002
-0.4
35.544
12.6
9.348
3.3
25.915
9.2
1.049
24.7
243.71
100
178.05
73.1
65.658
26.9
11.929
4.9
30.132
12.4
40.564
16.6
25.094
10.3
-0.676
-0.3
0.736
0.3
25.154
10.3
7.183
2.9
17.61
7.2
0.71
24.803
229.57
100
160.91
70.1
68.658
29.9
11.028
4.8
28.352
12.3
38.573
16.8
30.085
13.1
0.287
0.1
-1.496
-0.7
28.716
12.5
11.167
4.9
17.311
7.5
0.701
24.681
228.69
100
161.87
70.8
66.823
29.2
10.573
4.6
29.608
12.9
40.075
17.5
26.748
11.7
-5.026
-2.2
-0.137
-0.06
23.085
10.1
7.144
3.1
15.786
6.9
0.64
24.666
243.97
100
169.27
69.4
74.691
30.6
9.956
4.1
31.589
12.9
38.988
16
35.703
14.6
5.545
2.3
-4.564
-1.9
36.184
14.8
10.239
4.2
25.985
10.7
1.052
24.7
235.44
100
165.35
70.2
70.089
29.8
—
0
30.509
13
40.764
17.3
29.325
12.5
-8.714
-3.7
-0.591
-0.3
20.02
8.5
5.7
2.4
14.312
6.1
0.58
24.676
222.76
100
156.9
70.4
65.855
29.6
8.647
3.9
28.833
12.9
36.935
16.6
28.92
13
-5.463
-2.5
-1.406
-0.6
20.603
9.2
8.675
3.9
11.84
5.3
0.479
24.7
147.03
100
111.32
75.7
35.705
24.3
8.243
5.6
25.892
17.6
36.508
24.8
-0.803
-0.5
-0.745
-0.5
0.85
0.6
-24.298
-16.5
-7.879
-5.4
-14.652
-10
-0.593
24.7
220.99
100
156.5
70.8
64.484
29.2
10.877
4.9
31.567
14.3
37.612
17
26.872
12.2
2.501
1.1
-0.325
-0.1
28.648
13
10.541
4.8
17.999
8.1
0.729
24.7
231.36
100
164.6
71.1
66.755
28.9
10.53
4.6
29.986
13
40.853
17.7
25.902
11.2
-2.853
-1.2
-0.114
-0.05
22.435
9.7
6.063
2.6
16.246
7
0.658
24.7
245.66
100
171.92
70
73.743
30
10.263
4.2
31.195
12.7
36.404
14.8
37.339
15.2
-3.2
-1.3
—
0
34.139
13.9
10.657
4.3
23.013
9.4
0.925
24.873
241.63
100
172.78
71.5
68.856
28.5
9.244
3.8
29.086
12
39.12
16.2
29.736
12.3
-2.946
-1.2
—
0
26.59
11
7.28
3
19.441
8
0.795
24.443
239.09
100
168.96
70.7
70.131
29.3
9.845
4.1
29.917
12.5
38.851
16.2
31.28
13.1
-0.925
-0.4
-0.085
-0.04
30.27
12.7
9.893
4.1
20.423
8.5
0.827
24.7
224.95
100
161.3
71.7
63.654
28.3
9.798
4.4
28.95
12.9
37.794
16.8
25.86
11.5
-1.924
-0.9
—
0
23.853
10.6
6.123
2.7
17.749
7.9
0.72
24.651
230.9
100
158.7
68.7
72.2
31.3
10.2
4.4
29.8
12.9
39.9
17.3
32.3
14
1.7
0.7
0.4
0.2
34.4
14.9
1.7
0.7
32.7
14.2
1.33
24.6
250.2
100
177
70.7
73.2
29.3
10.1
4
29.8
11.9
38.1
15.2
35.1
14
2.6
1
-2.4
-1
35.3
14.1
10
4
25.3
10.1
1.02
24.8
251
100
172.8
68.8
78.2
31.2
11.6
4.6
30.8
12.3
43.2
17.2
35
13.9
-5.2
-2.07
-0.2
-0.08
29.6
11.8
4
1.6
25.7
10.2
1.04
24.7
230.6
100
162.9
70.6
67.6
29.3
10.1
4.4
29.5
12.8
38.1
16.5
29.5
12.8
-2.4
-1.04
-0.1
-0.04
27.1
11.8
5.4
2.3
21.7
9.4
0.88
24.7
220.9
100
149.3
67.6
71.7
32.5
10.6
4.8
32.2
14.6
41.8
18.9
29.9
13.5
-15.3
-6.9
4.7
2.1
19.2
8.7
8.9
4
10.3
4.7
0.42
24.7
233.5
100
167.4
71.7
66.1
28.3
9
3.9
25.1
10.7
35
15
31.1
13.3
-20.6
-8.8
17.4
7.5
28
12
3.4
1.5
24.6
10.5
1
24.6
244.9
100
169.7
69.3
75.2
30.7
10.7
4.4
29.4
12
41.9
17.1
33.3
13.6
-10.9
-4.5
-0.2
-0.08
22.1
9
7.5
3.1
14.6
6
0.59
24.7
210.7
100
150.8
71.6
59.9
28.4
7.9
3.7
28.9
13.7
35.8
17
24.1
11.4
17.6
8.4
-0.1
-0.05
41.6
19.7
11.8
5.6
29.8
14.1
1.21
24.7
206.5
100
149.3
72.3
57.3
27.7
7.1
3.4
29.7
14.4
35.9
17.4
21.4
10.4
-8.5
-4.1
—
0
12.6
6.1
0.6
0.3
12.1
5.9
0.49
24.5
182.8
100
137.7
75.3
45.1
24.7
6.2
3.4
22.9
12.5
28.8
15.8
16.3
8.9
0.8
0.4
0.1
0.05
17.2
9.4
5.6
3.1
11.5
6.3
0.56
20.7
180.9
100
133.9
74
47
26
6.9
3.8
18.9
10.4
24.9
13.8
22.1
12.2
-5.3
-2.9
-0.1
-0.06
16.3
9
5.5
3
10.8
6
0.52
20.7
167.3
100
126.9
75.9
40.4
24.1
5.7
3.4
17.8
10.6
22.7
13.6
17.6
10.5
2.4
1.4
-0.1
-0.06
19.8
11.8
6.3
3.8
13.5
8.1
0.65
20.7
158.3
100
118.9
75.1
39.4
24.9
7.4
4.7
19.3
12.2
26.8
16.9
12.6
8
-1.5
-0.9
0
0
11.1
7
-3.9
-2.5
15
9.5
0.72
20.7
160.4
100
122.6
76.4
37.8
23.6
5.2
3.2
17.4
10.8
22.1
13.8
15.7
9.8
-37
-23.07
-1.8
-1.1
-21.4
-13.3
4.1
2.6
-25.5
-15.9
-1.23
20.7
157.5
100
117.7
74.7
39.8
25.3
6
3.8
17
10.8
21.6
13.7
18.2
11.6
13
8.3
0
0
31.1
19.7
11.3
7.2
19.8
12.6
0.96
20.7
135.1
100
104.4
77.3
30.8
22.8
5.4
4
17.8
13.2
21.3
15.8
9.4
7
1
0.7
-0.1
-0.07
10.3
7.6
2.6
1.9
7.7
5.7
0.37
20.7
131.2
100
102.6
78.2
28.6
21.8
5.5
4.2
14.5
11.1
18.3
13.9
10.4
7.9
1.3
1
—
0
11.6
8.8
1.2
0.9
10.6
8.1
0.46
23
130.2
100
97.9
75.2
32.2
24.7
4.9
3.8
28.1
21.6
32.7
25.1
-0.4
-0.3
-12
-9.2
—
0
-12.4
-9.5
-5.4
-4.1
-7
-5.4
-0.34
20.7
129.8
100
96.8
74.6
32.9
25.3
5.4
4.2
14.3
11
19
14.6
14
10.8
-6.3
-4.9
-1.5
-1.2
7.7
5.9
3.4
2.6
4.3
3.3
0.21
20.7
116.2
100
90.3
77.7
25.8
22.2
4.5
3.9
14.4
12.4
18.7
16.1
7.2
6.2
-4.2
-3.6
-1.1
-0.9
3
2.6
0.8
0.7
2.2
1.9
0.11
20.7