Wacker Neuson Statements
WA
Wacker Neuson 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
611.7
100
464.8
76
146.9
24
14.6
2.4
88.3
14.4
100
16.3
46.9
7.7
-3.8
-0.6
—
0
43.1
7
11.7
1.9
31.4
5.1
0.46
68.261
593.1
100
454.3
76.6
138.8
23.4
16.4
2.8
87.9
14.8
101.9
17.2
36.9
6.2
-4.9
-0.8
—
0
32
5.4
8.7
1.5
23.3
3.9
0.34
68.529
641
100
501.2
78.2
139.8
21.8
16
2.5
94.1
14.7
107
16.7
32.8
5.1
-9.9
-1.5
—
0
22.9
3.6
6
0.9
16.9
2.6
0.25
67.626
648
100
485.9
75
162.1
25
16.1
2.5
85.2
13.1
98.4
15.2
63.7
9.8
-4.8
-0.7
—
0
58.9
9.1
15.9
2.5
43
6.6
0.63
68.254
698.7
100
521.4
74.6
177.3
25.4
16.8
2.4
85
12.2
88.4
12.7
88.9
12.7
-1.2
-0.2
—
0
87.7
12.6
24.1
3.4
63.6
9.1
0.94
67.66
667.2
100
499.9
74.9
167.3
25.1
14.8
2.2
83.1
12.5
79.5
11.9
87.8
13.2
-2.6
-0.4
—
0
85.2
12.8
22.8
3.4
62.4
9.4
0.92
67.826
611.4
100
467.1
76.4
144.3
23.6
13.6
2.2
87.3
14.3
87.1
14.2
57.2
9.4
-9.2
-1.5
—
0
48
7.9
7
1.1
41
6.7
0.608
67.476
568.5
100
429.1
75.5
139.4
24.5
12
2.1
72.9
12.8
82.3
14.5
57.1
10
-3
-0.5
—
0
54.1
9.5
18.6
3.3
35.5
6.2
0.52
68.269
550.9
100
420.1
76.3
130.8
23.7
11.8
2.1
72.7
13.2
82.4
15
48.4
8.8
2.7
0.5
—
0
51.1
9.3
13.6
2.5
37.5
6.8
0.55
68.182
521.6
100
401.8
77
119.8
23
12.7
2.4
69.2
13.3
80.7
15.5
39.1
7.5
—
0
—
0
39.1
7.5
10.5
2
28.6
5.5
0.42
68.095
476.5
100
363
76.2
113.5
23.8
11.7
2.5
57.2
12
65.3
13.7
48.2
10.1
-1.1
-0.2
—
0
47.1
9.9
10.4
2.2
36.7
7.7
0.533
68.855
461.4
100
342.2
74.2
119.2
25.8
9.8
2.1
66.4
14.4
74.5
16.1
44.7
9.7
-1.4
-0.3
—
0
43.3
9.4
12.1
2.6
31.2
6.8
0.45
69.333
494.3
100
362
73.2
132.3
26.8
11.6
2.3
64.9
13.1
75.8
15.3
56.5
11.4
-3.2
-0.6
—
0
53.3
10.8
12.4
2.5
40.9
8.3
0.59
69.322
434
100
315.5
72.7
118.5
27.3
12.4
2.9
64.9
15
74.9
17.3
43.6
10
0.1
0.02
—
0
43.7
10.1
14.6
3.4
29.1
6.7
0.41
70.976
428
100
330.6
77.2
97.4
22.8
—
0
95.6
22.3
95.1
22.2
2.3
0.5
-2.3
-0.5
—
0
—
0
19.7
4.6
-19.7
-4.6
-0.284
69.31
390.8
100
292.8
74.9
98
25.1
7.6
1.9
69.4
17.8
75.2
19.2
22.8
5.8
-5.6
-1.4
—
0
17.2
4.4
6.1
1.6
11.1
2.8
0.16
69.375
385.9
100
290.1
75.2
95.8
24.8
6.8
1.8
61
15.8
74.3
19.3
21.5
5.6
-1.6
-0.4
—
0
19.9
5.2
7.6
2
12.3
3.2
0.18
68.333
410.8
100
301.7
73.4
109.1
26.6
9.5
2.3
73.1
17.8
80.2
19.5
28.9
7
-12.2
-3
—
0
16.7
4.1
6.3
1.5
10.4
2.5
0.149
69.635
483.2
100
373.1
77.2
110.1
22.8
8.3
1.7
79.6
16.5
81.7
16.9
28.4
5.9
-6.7
-1.4
—
0
21.7
4.5
13.3
2.8
8.4
1.7
0.12
69.771
467.2
100
349.3
74.8
117.9
25.2
9.2
2
71.4
15.3
77.7
16.6
40.2
8.6
-4.2
-0.9
—
0
36
7.7
10.3
2.2
25.7
5.5
0.37
69.459
516.1
100
380.1
73.6
136
26.4
9.7
1.9
76.4
14.8
81.7
15.8
54.3
10.5
-4.4
-0.9
—
0
49.9
9.7
16.3
3.2
33.6
6.5
0.48
70
434.6
100
323.7
74.5
110.9
25.5
9.7
2.2
73.2
16.8
80.7
18.6
30.2
6.9
-0.3
-0.07
—
0
29.9
6.9
9.1
2.1
20.8
4.8
0.3
69.333
465.6
100
342.2
73.5
123.4
26.5
9.7
2.1
78.2
16.8
83
17.8
40.4
8.7
-3.6
-0.8
—
0
36.8
7.9
13.4
2.9
23.4
5
0.332
70.387
415.8
100
301.9
72.6
113.9
27.4
7.5
1.8
66.2
15.9
72.1
17.3
41.8
10.1
-2.6
-0.6
—
0
39.2
9.4
11.5
2.8
27.7
6.7
0.39
71.026
454.6
100
325.7
71.6
128.9
28.4
10
2.2
68.5
15.1
73.2
16.1
55.7
12.3
-2.9
-0.6
0
0
107.6
23.7
27.8
6.1
79.8
17.6
1.14
70
370.5
100
274.3
74
96.2
26
8.7
2.3
66.8
18
73.2
19.8
23
6.2
-2.4
-0.6
0
0
20.6
5.6
6
1.6
14.6
3.9
0.21
69.5
391.5
281.3
110.2
9
71.1
79.8
30.4
-2.1
0
28.3
11.8
16.5
0.24
69.6
378.7
266.8
111.9
8
65.8
71.9
40
-0.4
—
39.6
11.3
28.3
0.41
69
425.2
302.7
122.5
9.6
68.4
75.8
46.7
-2.3
0
44.4
11
33.4
0.48
70.1
338.5
246.6
91.9
9.2
70.4
77.6
14.3
-1.2
0
13.1
3.7
9.1
0.13
70.1
347.9
255.2
92.7
8
69
74.6
18.1
-1.7
0
16.4
5.3
11
0.16
70.1
315.7
226.2
89.6
8.3
62.5
69.2
20.4
-2.7
0
17.7
5.6
12
0.17
70.9
381.4
273.3
108
9.6
68.3
74.8
33.2
-1.6
0.1
31.7
8.9
22.6
0.32
70.1
316.4
229.4
87
8.9
62.2
69.5
17.5
-1.8
-1.7
15.7
4.4
11.1
0.16
70.1
357.9
267.3
90.6
8.3
64.7
68.2
22.4
-1.3
0
21.1
8.6
12.4
0.18
70.1
311
224.6
86.3
8
63.9
70.9
15.5
-1.6
—
13.9
5.3
8.5
0.12
70.1
382.1
271
111.1
9.3
66.4
77.1
34
-1.7
-0.4
32.3
8.3
23.9
0.34
70.1
324.3
227.9
96.5
8.1
62.7
64.8
31.7
-1.5
—
30.2
8.7
21.3
0.3
70.1
348.1
249.3
98.8
7.7
62.5
66.1
32.7
-1.6
0
31.1
8.3
22.5
0.32
70.1
316.2
220.4
95.8
7.3
57.7
55.7
40.1
-1.4
—
38.7
12.2
26.5
0.38
70.1
328.4
227.6
100.9
6.9
56.2
59.5
41.3
-1.6
0.1
39.8
11.4
28.2
0.4
70.1
291.6
205.7
85.8
6.9
57.8
63.8
22.1
-1.5
0
20.6
6.2
14.3
0.2
70.1
297.1
205.8
91.3
5.1
59
63.4
27.9
-1.3
0
26.6
7.1
19.4
0.28
70.1
276.3
189.6
86.7
6.6
52.7
60.2
26.5
-1.9
0
24.6
7.6
16.9
0.24
70.1
329
229.3
99.7
6.8
62.5
70.4
29.3
-1.8
0
27.5
8.9
18.5
0.26
70.1
257.1
182.1
75
7.2
59.6
63.9
11.1
-1.8
0
9.3
2.8
6.4
0.09
70.1
279.1
198.6
80.5
7
57.9
64.9
15.6
-1.6
0
14
4.1
9.7
0.14
70.1