TeamViewer Statements
TM
TeamViewer 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
164.12
100
23.41
14.3
140.71
85.7
18.948
11.5
74.731
45.5
94.774
57.7
45.932
28
-6.136
-3.7
—
0
39.796
24.2
13.248
8.1
26.548
16.2
0.163
162.64
161.65
100
22.088
13.7
139.57
86.3
19.742
12.2
77.7
48.1
100.83
62.4
38.732
24
-5.805
-3.6
—
0
32.927
20.4
10.587
6.5
22.34
13.8
0.135
165.46
163.11
100
22.163
13.6
140.95
86.4
21.752
13.3
83.712
51.3
99.44
61
41.511
25.4
-5.005
-3.07
—
0
36.506
22.4
6.234
3.8
30.272
18.6
0.18
167.98
158.11
100
20.751
13.1
137.36
86.9
19.581
12.4
68.574
43.4
92.071
58.2
45.292
28.6
-5.068
-3.2
—
0
40.224
25.4
13.676
8.6
26.548
16.8
0.154
171.86
154.15
100
19.343
12.5
134.81
87.5
19.905
12.9
75.235
48.8
95.444
61.9
39.366
25.5
-4.371
-2.8
0.001
0.0006
34.996
22.7
0.95
0.6
34.046
22.1
0.2
170.19
151.31
100
19.486
12.9
131.82
87.1
18.9
12.5
75.755
50.1
91.43
60.4
40.393
26.7
-4.664
-3.08
—
0
35.729
23.6
12.58
8.3
23.149
15.3
0.131
177.09
150.51
100
20.896
13.9
129.61
86.1
19.342
12.9
78.358
52.1
80.123
53.2
49.487
32.9
-3.837
-2.5
0.001
0.0007
45.651
30.3
20.92
13.9
24.729
16.4
0.14
176.08
143.39
100
24.744
17.3
118.65
82.7
15.152
10.6
71.719
50
86.278
60.2
32.368
22.6
-3.343
-2.3
—
0
29.025
20.2
12.544
8.7
16.481
11.5
0.091
180.23
137.48
100
17.459
12.7
120.03
87.3
18.251
13.3
71.391
51.9
86.239
62.7
33.786
24.6
-14.19
-10.3
0.001
0.0007
19.597
14.3
7.9
5.7
11.697
8.5
0.068
171.59
134.49
100
18.199
13.5
116.3
86.5
16.793
12.5
71.866
53.4
88.212
65.6
28.083
20.9
-5.667
-4.2
—
0
22.416
16.7
7.724
5.7
14.692
10.9
0.075
196.19
132.25
100
17.288
13.1
114.96
86.9
17.267
13.1
59.017
44.6
73.675
55.7
41.289
31.2
-6.461
-4.9
-0.001
-0.0008
34.827
26.3
6.385
4.8
28.441
21.5
0.142
200.36
127.68
100
16.702
13.1
110.98
86.9
14.873
11.6
77.143
60.4
92.654
72.6
18.328
14.4
-7.302
-5.7
—
0
11.026
8.6
7.34
5.7
3.684
2.9
0.018
200.48
122.83
100
18.574
15.1
104.26
84.9
16.182
13.2
60.811
49.5
75.21
61.2
29.046
23.6
0.554
0.5
—
0
29.6
24.1
14.922
12.1
14.68
12
0.073
200.6
118.33
100
18.38
15.5
99.95
84.5
13.814
11.7
55.79
47.1
71.189
60.2
28.761
24.3
-18.825
-15.9
—
0
9.936
8.4
6.69
5.7
3.246
2.7
0.016
200.38
120.97
100
17.465
14.4
103.51
85.6
—
0
52.766
43.6
65.16
53.9
38.346
31.7
7.91
6.5
—
0
46.256
38.2
17.317
14.3
28.939
23.9
0.142
204.28
117.2
100
16.352
14
100.84
86
12.067
10.3
46.592
39.8
57.093
48.7
43.752
37.3
10.686
9.1
-0.001
-0.0009
54.437
46.4
22.812
19.5
31.625
27
0.158
200
114.73
100
16.218
14.1
98.511
85.9
9.648
8.4
43.942
38.3
53.675
46.8
44.836
39.1
3.392
3
-0.001
-0.0009
48.227
42
17.89
15.6
30.337
26.4
0.152
200
102.72
100
14.067
13.7
88.65
86.3
9.473
9.2
42.382
41.3
51.539
50.2
37.111
36.1
-15.646
-15.2
—
0
21.465
20.9
9.339
9.1
12.126
11.8
0.061
200
107.19
100
14.228
13.3
92.963
86.7
10.934
10.2
34.791
32.5
47.915
44.7
45.048
42
1.094
1
—
0
46.142
43
1.283
1.2
44.859
41.8
0.224
200
102
100
13
12.7
89
87.3
10
9.8
69
67.6
71
69.6
18
17.6
-38
-37.3
-1
-1
-21
-20.6
-34
-33.3
14
13.7
0.07
200
94.522
100
11.919
12.6
82.603
87.4
8.892
9.4
34.71
36.7
35.835
37.9
46.768
49.5
-16.701
-17.7
—
0
30.067
31.8
10.885
11.5
19.182
20.3
0.096
200
86.714
100
11.852
13.7
74.862
86.3
7.617
8.8
23.969
27.6
31.388
36.2
43.474
50.1
-3.789
-4.4
—
0
39.685
45.8
13.145
15.2
26.54
30.6
0.133
200
83.157
100
11.61
14
71.547
86
6.039
7.3
27.801
33.4
33.418
40.2
38.129
45.9
-44.63
-53.7
1
1.2
-5.501
-6.6
6.912
8.3
-12.413
-14.9
-0.062
200
73
100
12
16.4
61
83.6
6
8.2
19
26
25
34.2
36
49.3
-12
-16.4
—
0
23
31.5
13
17.8
10
13.7
0.05
200
101.73
100
22.534
22.2
79.192
77.8
10.666
10.5
36.572
36
46.274
45.5
32.918
32.4
-45.746
-45
—
0
-12.828
-12.6
-2.493
-2.5
-10.335
-10.2
-0.052
200