Vossloh Statements
VO
Vossloh 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
292
100
209.1
71.6
82.9
28.4
3.9
1.3
52.3
17.9
53.1
18.2
29.8
10.2
-1
-0.3
—
0
28.8
9.9
-0.6
-0.2
27.5
9.4
1.57
17.516
288.4
100
205
71.1
83.4
28.9
2.9
1
63.1
21.9
64.7
22.4
18.7
6.5
-3.3
-1.1
3.4
1.2
18.8
6.5
7.4
2.6
9.3
3.2
0.524
17.757
344.2
100
254.8
74
89.4
26
2.6
0.8
50.2
14.6
53.6
15.6
35.8
10.4
-0.7
-0.2
-3.3
-1
31.8
9.2
8.2
2.4
18.9
5.5
1.07
17.5
256.3
100
198.7
77.5
57.6
22.5
2.3
0.9
42.4
16.5
43.8
17.1
13.8
5.4
-4.5
-1.8
-0.3
-0.1
9
3.5
4.2
1.6
1.3
0.5
0.074
17.564
289.9
100
219.2
75.6
70.7
24.4
2.4
0.8
46.5
16
47.7
16.5
23
7.9
-1.2
-0.4
-1.9
-0.7
19.9
6.9
2.7
0.9
13.3
4.6
0.757
17.564
279.8
100
213.7
76.4
66.1
23.6
1.6
0.6
42
15
41.5
14.8
24.6
8.8
-2.6
-0.9
0.1
0.04
22.1
7.9
0.6
0.2
17.4
6.2
0.991
17.564
254.2
100
197.6
77.7
56.6
22.3
2.4
0.9
37.6
14.8
36.7
14.4
19.9
7.8
-1.2
-0.5
—
0
18.7
7.4
6.1
2.4
10.6
4.2
0.59
17.667
222.2
100
178.8
80.5
43.4
19.5
2
0.9
37.6
16.9
35.6
16
7.8
3.5
-1
-0.5
—
0
6.8
3.1
3.2
1.4
0.4
0.2
0.023
17.564
244.4
100
197.8
80.9
46.6
19.1
2.2
0.9
48
19.6
42.4
17.3
4.2
1.7
-0.1
-0.04
4.2
1.7
8.3
3.4
6.2
2.5
0.3
0.1
0.017
17.564
235.8
100
181.9
77.1
53.9
22.9
2.2
0.9
36.2
15.4
36.1
15.3
17.8
7.5
-0.6
-0.3
0.9
0.4
18.1
7.7
4.9
2.1
10.7
4.5
0.609
17.564
255.5
100
187.6
73.4
67.9
26.6
2.5
1
38.4
15
38.4
15
29.5
11.5
-2
-0.8
—
0
27.5
10.8
12.7
5
9.3
3.6
0.547
17.564
207.1
100
157.5
76.1
49.6
23.9
2.1
1
38.2
18.4
39.7
19.2
9.9
4.8
-0.3
-0.1
1.3
0.6
10.9
5.3
4.8
2.3
2.8
1.4
0.159
17.564
252
100
196.4
77.9
55.6
22.1
2
0.8
43.8
17.4
38.6
15.3
17
6.7
-2.5
-1
0.4
0.2
14.9
5.9
2.9
1.2
9.3
3.7
0.546
17.59
224.5
100
167.7
74.7
56.8
25.3
2.5
1.1
35.1
15.6
33.8
15.1
23
10.2
-1.4
-0.6
0.1
0.04
21.7
9.7
4.8
2.1
18
8
1
17.839
210.2
100
161.3
76.7
48.9
23.3
2
1
35.8
17
36
17.1
12.9
6.1
-3.2
-1.5
—
0
9.7
4.6
8.8
4.2
-7.4
-3.5
-0.43
17.209
182.9
100
147.4
80.6
35.5
19.4
2.3
1.3
33.4
18.3
35.3
19.3
0.2
0.1
-3.4
-1.9
15.6
8.5
12.4
6.8
-4.8
-2.6
-2.7
-1.5
-0.15
18
254.3
100
209.7
82.5
44.6
17.5
3
1.2
49.8
19.6
79
31.1
-34.4
-13.5
-1.8
-0.7
2
0.8
-34.2
-13.4
8.2
3.2
-52
-20.4
-2.96
17.553
225
100
183.8
81.7
41.2
18.3
2.5
1.1
44.7
19.9
59.7
26.5
-18.5
-8.2
-3.2
-1.4
-2.8
-1.2
-24.5
-10.9
1.1
0.5
-62.3
-27.7
-3.56
17.49
247.1
100
197.1
79.8
50
20.2
2.6
1.1
38.6
15.6
37.8
15.3
12.2
4.9
-3.4
-1.4
0.1
0.04
8.9
3.6
2.3
0.9
-1.5
-0.6
-0.08
16.667
190
100
155
81.6
35
18.4
2.6
1.4
36.3
19.1
36.3
19.1
-1.3
-0.7
-5.1
-2.7
—
0
-6.4
-3.4
-1.4
-0.7
-23.9
-12.6
-1.49
15.967
241.8
100
197.2
81.6
44.6
18.4
2.8
1.2
35.8
14.8
28.2
11.7
16.4
6.8
-2.7
-1.1
2.1
0.9
15.8
6.5
6.5
2.7
9
3.7
0.58
15.449
205.1
100
159.8
77.9
45.3
22.1
2.8
1.4
35.2
17.2
34.5
16.8
10.8
5.3
-3
-1.5
0.9
0.4
8.7
4.2
2.4
1.2
0.7
0.3
0.04
16.346
239.8
100
179.6
74.9
60.2
25.1
2.9
1.2
38.2
15.9
40.1
16.7
20.1
8.4
-2.2
-0.9
0.4
0.2
18.3
7.6
7.8
3.3
7.8
3.3
0.49
15.9
178.3
100
142.1
79.7
36.2
20.3
2.4
1.3
34.2
19.2
34.1
19.1
2.1
1.2
-4.2
-2.4
—
0
-2.1
-1.2
-0.7
-0.4
0.7
0.4
0.04
16
174
121.9
52.1
2.8
30.7
25.7
26.4
-0.9
0.2
25.7
9
-22.7
-1.41
16
231.2
177.9
53.3
2.6
38.1
32.2
21.1
-5.1
0.1
16.1
2.5
5.7
0.36
15.8
255.8
192.4
63.4
2.6
36.5
37.5
25.9
-3.9
—
22
6.2
6.1
0.39
15.6
196.2
152.5
43.7
2.4
36.2
35.7
8
-1.9
1.7
7.8
2.1
2.8
0.17
16
158.4
104.6
53.8
3.2
36.4
36
17.8
-0.6
3.1
20.3
8.2
1.4
0.09
15.2
242.5
186.8
55.7
2.7
39.7
40.3
15.4
-2.6
0.4
13.2
10.5
-10.5
-0.62
16.9
231.8
181.6
50.2
2.2
37.6
33.6
16.6
-2.4
0.1
14.3
2.4
9.7
0.38
24.9
189.8
153
36.8
2.1
38.6
35.3
1.5
-2.8
0.3
-1
-0.1
2.8
0.2
13.7
258.6
209
49.6
3.3
48.6
37.5
12.1
-1.4
-0.2
10.5
2.7
69.6
5.31
13.1
128.3
92.5
35.8
0.6
22.9
17.3
18.5
-1.7
-2.1
14.7
7.7
1
0.07
12.7
306.1
249.5
56.6
2.9
46.8
43.4
13.2
-2.5
—
10.7
7.8
4.2
0.3
13.7
259.8
221.8
38
2.8
43.3
40.3
-2.3
-2.5
0.1
-4.7
-1
-2.6
-0.18
13.7
281.8
268.8
13
2.5
44.7
36.4
-23.4
-4.3
-1.3
-29
10.8
-39.6
-2.89
13.7
292.6
250.6
42
-19.5
47.3
51.4
-9.4
-1.7
0.6
-10.5
8.9
-18.4
-1.38
13.3
232.2
239.9
-7.7
26.1
57.5
140.3
-148
-21.5
-1
-170.5
-13.5
-155.4
-10.86
14.3
294.2
241.4
52.8
3.8
44.4
46.4
6.4
-4
—
2.4
0.8
-0.5
-0.04
12.4
342.2
289.2
53
2.7
44
34.7
18.3
-6.2
0.4
12.5
4.2
9.5
0.76
12.4
345.7
279
66.7
3
43.3
45.3
21.4
-8
2.2
15.6
4
9
0.73
12.4
349.4
293.5
55.9
3
52.2
53.7
2.2
-4.4
—
-2.2
0.3
-5.4
-0.45
12.1
263.4
210.9
52.5
2.9
42.7
43.1
9.4
-3.9
—
5.5
2.2
1.9
0.15
12.4
351.5
280.1
71.4
2.9
51.4
34.9
36.5
-7.8
0.2
28.9
9.1
27.8
2.24
12.4