Jenoptik Statements
JE
Jenoptik 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
284.66
100
186.49
65.5
98.17
34.5
15.665
5.5
43.36
15.2
60.476
21.2
37.694
13.2
-3.678
-1.3
—
0
34.016
11.9
9.17
3.2
24.162
8.5
0.42
57.529
256.15
100
172.07
67.2
84.074
32.8
15.998
6.2
44.179
17.2
58.061
22.7
26.013
10.2
-4.828
-1.9
—
0
21.185
8.3
5.786
2.3
15.296
6
0.27
56.652
297.33
100
193.65
65.1
103.69
34.9
15.56
5.2
42.135
14.2
65.49
22
38.196
12.8
-3.414
-1.1
-0.001
-0.0003
34.781
11.7
15.153
5.1
18.589
6.3
0.332
57.005
263.81
100
172.07
65.2
91.743
34.8
15.516
5.9
40.939
15.5
57.488
21.8
34.255
13
-3.784
-1.4
—
0
30.471
11.6
8.963
3.4
21.933
8.3
0.38
57.718
270.84
100
173.53
64.1
97.309
35.9
15.726
5.8
43.529
16.1
63.376
23.4
33.933
12.5
-4.291
-1.6
—
0
29.642
10.9
8.746
3.2
20.184
7.5
0.35
57.669
234.06
100
156.28
66.8
77.783
33.2
14.121
6
42.37
18.1
57.838
24.7
19.945
8.5
-3.463
-1.5
-0.001
-0.0004
16.481
7
4.701
2
11.759
5
0.21
55.995
282.7
100
175.05
61.9
107.64
38.1
16.097
5.7
42.22
14.9
74.154
26.2
33.491
11.8
-2.341
-0.8
0.001
0.0004
31.151
11
13.504
4.8
14.349
5.1
0.25
56.765
250.75
100
158.81
63.3
91.944
36.7
13.129
5.2
46.206
18.4
60.423
24.1
31.521
12.6
-2.024
-0.8
—
0
29.497
11.8
8.857
3.5
17.434
7
0.3
58.113
238.69
100
152.48
63.9
86.216
36.1
13.074
5.5
42.069
17.6
54.053
22.6
32.163
13.5
-1.098
-0.5
—
0
31.065
13
8.585
3.6
20.335
8.5
0.36
56.486
208.54
100
148.65
71.3
59.896
28.7
12.311
5.9
42.541
20.4
55.162
26.5
4.734
2.3
-0.492
-0.2
—
0
4.242
2
1.156
0.6
2.982
1.4
0.055
59.64
141.5
100
78.968
55.8
62.53
44.2
8.39
5.9
26.879
19
34.841
24.6
27.689
19.6
-0.072
-0.05
—
0
27.617
19.5
0.988
0.7
17.648
12.5
0.31
56.592
190.22
100
128.12
67.3
62.108
32.7
8.935
4.7
33.636
17.7
30.541
16.1
31.567
16.6
-1.907
-1.003
—
0
29.66
15.6
2.808
1.5
27.146
14.3
0.46
57.757
178.66
100
114.82
64.3
63.839
35.7
10.168
5.7
33.748
18.9
41.437
23.2
22.402
12.5
-1.017
-0.6
—
0
37.385
20.9
4.452
2.5
32.918
18.4
0.561
56.755
150.57
100
103.48
68.7
47.098
31.3
9.11
6.1
37.56
24.9
45.18
30
1.918
1.3
-2.008
-1.3
—
0
2.31
1.5
-0.368
-0.2
4.284
2.8
0.052
61.2
110.42
100
54.552
49.4
55.873
50.6
—
0
22.579
20.4
41.127
37.2
14.746
13.4
-2.122
-1.9
—
0
12.624
11.4
3.023
2.7
17.377
15.7
0.29
58.776
176.07
100
116.85
66.4
59.22
33.6
9.662
5.5
32.87
18.7
42.128
23.9
17.092
9.7
-0.809
-0.5
—
0
16.283
9.2
2.418
1.4
13.872
7.9
0.24
57.8
164.56
100
108.82
66.1
55.746
33.9
11.016
6.7
33.169
20.2
42.684
25.9
13.062
7.9
0.641
0.4
-0.001
-0.0006
13.702
8.3
2.725
1.7
10.889
6.6
0.19
57.311
164.41
100
110.5
67.2
53.909
32.8
11.118
6.8
38.243
23.3
51.412
31.3
2.497
1.5
-2.848
-1.7
-0.001
-0.0006
-0.352
-0.2
0.057
0.03
-0.369
-0.2
-0.01
36.9
259.49
100
177.23
68.3
82.257
31.7
9.53
3.7
36.34
14
42.274
16.3
39.983
15.4
-11.254
-4.3
0.001
0.0004
28.73
11.1
5.426
2.1
23.319
9
0.415
56.226
212.65
100
141.21
66.4
71.443
33.6
9.604
4.5
33.48
15.7
45.56
21.4
25.883
12.2
-0.098
-0.05
—
0
25.785
12.1
5.673
2.7
20.103
9.5
0.35
57.437
199.12
100
126.64
63.6
72.481
36.4
11.84
5.9
38.371
19.3
52.693
26.5
19.788
9.9
-1.819
-0.9
0.001
0.0005
17.97
9
3.934
2
14.105
7.1
0.25
56.42
183.98
100
118.36
64.3
65.619
35.7
12.47
6.8
38.681
21
52.216
28.4
13.403
7.3
-0.682
-0.4
—
0
12.721
6.9
2.532
1.4
10.125
5.5
0.177
57.238
241.21
100
157.68
65.4
83.528
34.6
12.743
5.3
39.195
16.2
55.358
22.9
28.17
11.7
-1.429
-0.6
0.001
0.0004
26.742
11.1
-6.949
-2.9
33.508
13.9
0.585
57.238
208.68
100
134.39
64.4
74.287
35.6
11.785
5.6
34.212
16.4
50.338
24.1
23.949
11.5
-0.488
-0.2
-0.001
-0.0005
23.46
11.2
3.068
1.5
20.487
9.8
0.358
57.238
194.78
100
125.41
64.4
69.375
35.6
11.796
6.1
36.105
18.5
47.43
24.4
21.945
11.3
0.033
0.02
—
0
21.978
11.3
4.231
2.2
17.921
9.2
0.313
57.238
189.9
100
123.99
65.3
65.906
34.7
11.118
5.9
33.667
17.7
45.061
23.7
20.845
11
-1.586
-0.8
—
0
19.259
10.1
3.652
1.9
15.659
8.2
0.274
57.238
221.1
148.4
72.7
10.2
33.9
46.9
25.8
-0.3
—
25.6
-2.8
28.2
0.49
57.2
178.4
110.2
68.3
10.7
33.6
45.3
22.9
4.4
—
27.3
5.8
21.6
0.38
57.2
184.7
119.3
65.4
11.5
33.6
47.2
18.2
-1.1
—
17.1
2.8
14.3
0.25
57.2
163.7
106.2
57.5
10.6
35.1
46.5
11
-1
—
10
1.7
8.4
0.15
57.2
192.2
127.3
64.9
11.8
32.7
43.6
21.3
-2.3
0
19
0.8
18.2
0.32
57.2
165.7
104.5
61.2
10
33.6
43.5
17.7
-1.5
0
16.2
2.5
17.1
0.29
57.2
168.7
109.3
59.4
9.9
33.5
41.9
17.5
0.7
0
18.2
2.6
15.7
0.27
57.2
158.2
105.7
52.4
10.6
31.4
42.8
9.7
-2.1
—
7.6
1.2
6.5
0.11
57.2
181
124.3
56.6
10.9
29.4
37.1
19.5
-0.8
0.1
16.1
0.3
15.7
0.27
57.2
171.5
111.4
60.2
9.8
31
42.5
17.6
-1.2
0
16.4
2.6
14
0.24
57.2
170.4
111.2
59.2
10
33.6
41.3
17.8
-3
0.1
14.9
3
11.9
0.21
57.9
145.8
95.6
50.2
11.2
32.6
41.4
8.7
1.1
—
9.8
1.6
8.1
0.14
57.2
170.1
112.7
57.4
10.9
31.1
43.3
14.1
-1.2
0
11.4
-0.4
13.4
0.23
57.2
136.9
88.5
48.4
9.5
28.5
36.2
12.2
-1.5
—
10.7
2
10.3
0.18
57.2
146.3
94.6
51.7
9.3
31.2
38.2
13.4
-1.7
0
11.7
1.5
10.2
0.18
57.2
136.9
89
48
9.7
27.7
37.4
10.5
-1.5
—
9
1.3
7.7
0.13
57.2
167.8
111.8
56
10.4
29
43.6
12.4
-1.6
—
10.8
-4.5
18.1
0.31
57.2
148.9
96.5
52.4
9.6
27.3
38.3
14
-0.7
0
13.3
1.7
11.6
0.2
57.9
151.6
102.1
49.5
10
29.4
36.6
12.9
-1.6
—
11.3
1.6
9.7
0.17
56.8
132
84.2
47.8
9.8
27.2
37.2
10.6
-1.6
0
9
1.2
7.9
0.14
57.2
161.9
105.7
56.2
10.4
29.6
44.7
11.6
-4.3
—
7.3
-10.5
18.9
0.31
57.9