Aurubis Statements
ND
Aurubis 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
4 690.36
100
4 358.53
92.9
331.83
7.1
—
0
—
0
142.48
3
189.35
4
4.489
0.1
-0.001
-0.00002
193.84
4.1
38.081
0.8
156.86
3.3
3.573
43.904
4 352.64
100
4 115.47
94.6
237.17
5.4
—
0
—
0
137.52
3.2
99.649
2.3
2.511
0.06
0.001
0.00002
102.16
2.3
19.919
0.5
82.141
1.9
1.879
43.709
3 896
100
3 715
95.4
181
4.6
—
0
—
0
108
2.8
73
1.9
-1
-0.03
—
0
72
1.8
14
0.4
58
1.5
1.33
43.609
4 112.71
100
4 038.38
98.2
74.329
1.8
—
0
—
0
113.84
2.8
-39.506
-1
-2.585
-0.06
-0.004
-0.0001
-42.095
-1.02
-16.237
-0.4
-26.066
-0.6
-0.599
43.484
4 166.73
100
4 065.2
97.6
101.52
2.4
—
0
—
0
99.81
2.4
1.712
0.04
1.925
0.05
0.004
0.0001
3.641
0.09
-0.189
-0.005
4.004
0.1
0.09
44.489
4 688.27
100
4 463.8
95.2
224.48
4.8
—
0
—
0
96.19
2.1
128.29
2.7
4.075
0.09
-0.004
-0.00009
132.36
2.8
26.189
0.6
106
2.3
2.42
43.807
4 096
100
3 968
96.9
128
3.1
—
0
—
0
58
1.4
70
1.7
1
0.02
—
0
71
1.7
14
0.3
57
1.4
1.31
43.511
4 243.52
100
4 021.89
94.8
221.63
5.2
—
0
—
0
81.98
1.9
139.65
3.3
3.489
0.08
-0.887
-0.02
142.25
3.4
16.263
0.4
125.67
3
2.892
43.456
5 014.79
100
4 819.72
96.1
195.07
3.9
—
0
—
0
85.299
1.7
109.77
2.2
-3.006
-0.06
0.073
0.001
106.83
2.1
28.111
0.6
78.907
1.6
1.79
44.082
4 856.21
100
4 507.28
92.8
348.93
7.2
—
0
—
0
70.701
1.5
278.23
5.7
3.006
0.06
-0.073
-0.002
281.17
5.8
71.889
1.5
209.09
4.3
4.792
43.632
4 406
100
3 937
89.4
469
10.6
—
0
—
0
69
1.6
400
9.1
5
0.1
—
0
405
9.2
104
2.4
301
6.8
6.89
43.687
4 119.84
100
3 786.96
91.9
332.88
8.1
—
0
—
0
134.98
3.3
197.9
4.8
4.84
0.1
-8.447
-0.2
194.29
4.7
66.314
1.6
127.8
3.1
2.938
43.497
4 661.41
100
4 341.24
93.1
320.17
6.9
—
0
—
0
102.98
2.2
217.19
4.7
-1.561
-0.03
—
0
215.63
4.6
49.845
1.1
165.9
3.6
3.79
43.775
4 055.59
100
3 746.76
92.4
308.83
7.6
—
0
—
0
121.03
3
187.81
4.6
1.561
0.04
—
0
189.37
4.7
43.155
1.1
146.1
3.6
3.34
43.738
3 463
100
3 138
90.6
325
9.4
—
0
—
0
98
2.8
227
6.6
-1
-0.03
—
0
226
6.5
53
1.5
173
5
3.96
43.687
4 244.39
100
3 941.93
92.9
302.45
7.1
—
0
—
0
184.98
4.4
117.47
2.8
3.694
0.09
-2.323
-0.05
118.84
2.8
40.492
1
68.477
1.6
1.54
44.208
2 882.71
100
2 548.29
88.4
334.43
11.6
—
0
—
0
98.239
3.4
236.19
8.2
0.703
0.02
-1.076
-0.04
235.81
8.2
58.194
2
177.68
6.2
4.144
42.873
3 304.29
100
3 269.71
99
34.575
1
—
0
—
0
112.76
3.4
-78.186
-2.4
-5.703
-0.2
0.076
0.002
-83.813
-2.5
-20.194
-0.6
-63.682
-1.9
-1.384
46.006
2 709
100
2 519
93
190
7
—
0
—
0
89
3.3
101
3.7
-1
-0.04
—
0
100
3.7
24
0.9
76
2.8
1.68
45.238
4 092.37
100
3 813.96
93.2
278.4
6.8
—
0
—
0
147.5
3.6
130.9
3.2
-2.412
-0.06
-0.027
-0.0007
128.46
3.1
37.523
0.9
78.199
1.9
1.74
44.735
2 722.71
100
2 612.11
95.9
110.61
4.1
—
0
—
0
108.33
4
2.274
0.08
-3.725
-0.1
0.402
0.01
-1.049
-0.04
-0.266
-0.01
-0.531
-0.02
-0.018
45.32
2 741.2
100
2 558.46
93.3
182.74
6.7
—
0
—
0
55.445
2
127.3
4.6
-2.748
-0.1
0.001
0.00004
124.55
4.5
30.673
1.1
111.83
4.1
1.52
73.573
2 340.78
100
2 255.86
96.4
84.92
3.6
—
0
—
0
70.479
3
14.441
0.6
-2.711
-0.1
—
0
11.73
0.5
3.057
0.1
3.078
0.1
0.19
16.2
2 636.85
100
2 547.67
96.6
89.179
3.4
—
0
—
0
77.757
2.9
11.422
0.4
-2.84
-0.1
-0.038
-0.001
8.544
0.3
-14.751
-0.6
22.444
0.9
0.513
45.148
2 626.3
100
2 441.6
93
184.7
7
—
0
—
0
75.4
2.9
109.3
4.2
-3
-0.1
0.7
0.03
107
4.1
25.3
1
90.4
3.4
2.01
44.9
2 288.1
100
2 189.1
95.7
99.1
4.3
—
0
—
0
58.2
2.5
40.9
1.8
-3.1
-0.1
-1.1
-0.05
36.8
1.6
8.8
0.4
48.1
2.1
1.07
44.9
2 595.9
2 367.6
228.4
—
—
66.2
162.1
-2.8
—
159.3
37.7
129.3
2.86
45.1
2 552.6
2 404.7
148
—
—
72.8
75.1
-3
-0.2
71.9
12
67
1.48
45.1
2 444.6
2 283.7
160.9
—
—
72.8
88.1
-2.9
0.2
85.5
19.5
76.2
1.69
44.9
2 420.3
2 206
214.2
—
—
59.4
154.9
-3.6
-2.2
149.1
34.8
129.9
2.89
44.8
2 462.2
2 277.5
184.7
—
—
79
105.7
-3.9
0
101.8
23.7
77.8
1.73
45
2 398.9
2 248.3
150.6
—
—
85.8
64.8
-3.7
-0.1
61
9.9
50.7
1.13
44.7
2 350.9
2 211.5
139.4
—
—
78
61.4
-3.6
0.2
57.9
15
42.3
0.94
44.9
2 327.2
2 167.5
159.6
—
—
81.3
78.4
-4.5
0.1
73.9
19.5
54
1.19
45.4
2 397.7
2 350.2
47.6
—
—
75.3
-27.7
-6.2
—
-34
-9.1
-25.1
-0.56
44.8
2 528.5
2 506.8
21.7
—
—
88.5
-66.8
-6.8
-1.4
-75.1
-26.7
-48.8
-1.08
44.9
2 947.8
2 793.5
154.3
—
—
78.5
75.8
-6.9
0.2
69.1
17.8
51
1.14
44.8
2 884.4
2 660.3
224.1
—
—
77
147
-4.2
—
142.8
36.8
105.8
2.35
44.9
2 634.5
2 516.4
118.1
—
—
74.9
43.2
-7.5
-2.7
33
8.3
24.4
0.54
45.1
2 943.7
2 819.1
124.6
—
—
80.8
43.8
-4.1
-3.1
36.6
7.5
28.8
0.63
45.7
2 602.5
2 376.3
226.2
—
—
77.6
148.6
-7.2
0.2
141.6
40.1
101
2.28
44.4
2 902.2
2 867.7
34.5
—
—
72.3
-37.8
-9.5
—
-47.3
-13.1
-34.6
-0.77
45
2 792.6
2 783.4
9.2
—
—
76
-66.8
-6.5
—
-73.3
-21.1
-52.5
-1.17
44.8
2 715.7
2 552.3
163.3
—
—
96.5
66.9
-9.8
0.1
57.1
-0.4
57.2
1.27
45
2 922.7
3 172.9
-250.2
—
—
75.1
-325.3
-7.2
-3.6
-336.1
-89.8
-246.6
-5.54
44.5
3 312.6
3 190.2
122.5
—
—
75.3
47.1
-10.6
—
36.6
9.7
26.5
0.58
45.4