thyssenkrupp Statements
TK
thyssenkrupp 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
8 986
100
7 828
87.1
1 158
12.9
62
0.7
1 051
11.7
1 094
12.2
64
0.7
-39
-0.4
1
0.01
26
0.3
59
0.7
-54
-0.6
-0.087
622.53
9 064
100
7 931
87.5
1 133
12.5
64
0.7
1 073
11.8
1 115
12.3
18
0.2
-25
-0.3
—
0
-7
-0.08
66
0.7
-78
-0.9
-0.125
622.53
8 181
100
7 383
90.2
798
9.8
55
0.7
1 024
12.5
982
12
-184
-2.2
-48
-0.6
—
0
-232
-2.8
72
0.9
-314
-3.8
-0.504
622.53
8 813
100
9 438
107.1
-625
-7.09
70
0.8
1 112
12.6
1 160
13.2
-1 785
-20.3
-3
-0.03
—
0
-1 788
-20.3
200
2.3
-2 008
-22.8
-3.226
622.53
9 598
100
8 397
87.5
1 201
12.5
54
0.6
1 009
10.5
999
10.4
202
2.1
-29
-0.3
1
0.01
174
1.8
67
0.7
83
0.9
0.133
622.53
10 107
100
9 193
91
914
9
61
0.6
1 042
10.3
1 030
10.2
-116
-1.1
-19
-0.2
—
0
-135
-1.3
67
0.7
-223
-2.2
-0.358
622.53
9 018
100
7 851
87.1
1 167
12.9
54
0.6
941
10.4
925
10.3
242
2.7
-76
-0.8
1
0.01
167
1.9
69
0.8
75
0.8
0.12
622.53
10 569
100
9 305
88
1 264
12
75
0.7
1 103
10.4
868
8.2
396
3.7
-103
-1
—
0
293
2.8
-126
-1.2
390
3.7
0.626
622.53
10 950
100
9 556
87.3
1 394
12.7
62
0.6
1 034
9.4
1 099
10
295
2.7
-115
-1.05
—
0
180
1.6
88
0.8
76
0.7
0.122
622.53
10 599
100
8 789
82.9
1 810
17.1
58
0.5
987
9.3
1 031
9.7
779
7.3
-70
-0.7
1
0.009
710
6.7
131
1.2
565
5.3
0.893
622.53
9 023
100
7 829
86.8
1 194
13.2
51
0.6
930
10.3
892
9.9
302
3.3
-99
-1.1
—
0
203
2.2
82
0.9
106
1.2
0.17
622.53
9 440
100
8 238
87.3
1 202
12.7
66
0.7
1 023
10.8
1 045
11.1
157
1.7
-80
-0.8
1
0.01
78
0.8
-53
-0.6
116
1.2
0.169
622.53
8 676
100
7 424
85.6
1 252
14.4
57
0.7
943
10.9
929
10.7
323
3.7
-98
-1.1
-1
-0.01
224
2.6
78
0.9
125
1.4
0.204
622.53
8 577
100
7 532
87.8
1 045
12.2
60
0.7
1 076
12.5
1 108
12.9
-63
-0.7
-49
-0.6
—
0
-112
-1.3
63
0.7
-211
-2.5
-0.32
622.53
7 321
100
6 464
88.3
857
11.7
—
0
877
12
832
11.4
25
0.3
-114
-1.6
—
0
-89
-1.2
32
0.4
-145
-2
-0.226
622.53
7 259
100
8 995
123.9
-1 736
-23.9
65
0.9
1 104
15.2
1 927
26.5
-3 663
-50.5
265
3.7
-373
-5.1
-3 771
-51.9
-179
-2.5
11 583
159.6
18.6
622.53
5 765
100
5 660
98.2
105
1.8
57
1
837
14.5
839
14.6
-734
-12.7
206
3.6
-282
-4.9
-810
-14.05
10
0.2
-678
-11.8
-1.08
622.53
8 247
100
7 615
92.3
632
7.7
65
0.8
1 122
13.6
1 193
14.5
-561
-6.8
502
6.1
-571
-6.9
-630
-7.6
58
0.7
-948
-11.5
-1.52
622.53
7 629
100
6 914
90.6
715
9.4
60
0.8
1 013
13.3
1 018
13.3
-303
-4
198
2.6
-277
-3.6
-382
-5.007
59
0.8
-372
-4.9
-0.59
622.53
8 717
100
8 002
91.8
715
8.2
73
0.8
993
11.4
1 030
11.8
-315
-3.6
-95
-1.09
—
0
-410
-4.7
152
1.7
-97
-1.1
-0.15
622.53
8 738
100
7 736
88.5
1 002
11.5
65
0.7
1 054
12.1
1 046
12
-44
-0.5
-81
-0.9
—
0
-125
-1.4
88
1
-94
-1.08
-0.15
622.53
8 768
100
7 750
88.4
1 018
11.6
68
0.8
998
11.4
1 155
13.2
-137
-1.6
-86
-1
-1
-0.01
-224
-2.6
48
0.5
-173
-2
-0.27
622.53
9 736
100
8 269
84.9
1 467
15.1
82
0.8
1 253
12.9
1 288
13.2
179
1.8
-79
-0.8
-1
-0.01
99
1
31
0.3
60
0.6
0.096
622.53
10 779
100
9 268
86
1 511
14
101
0.9
1 341
12.4
1 661
15.4
-150
-1.4
-102
-0.9
—
0
-252
-2.3
-11
-0.1
-251
-2.3
-0.403
622.53
10 771
100
9 154
85
1 617
15
83
0.8
1 318
12.2
1 393
12.9
224
2.1
-67
-0.6
—
0
157
1.5
272
2.5
-131
-1.2
-0.21
623
12 258
100
10 120
82.6
2 138
17.4
105
0.9
1 513
12.3
1 547
12.6
591
4.8
-86
-0.7
-1
-0.008
504
4.1
137
1.1
240
2
0.38
629
7 726
100
6 402
82.9
1 324
17.1
59
0.8
1 054
13.6
1 088
14.1
236
3.1
-86
-1.1
2
0.03
152
2
175
2.3
80
1
0.12
623
8 775
100
7 481
85.3
1 294
14.7
88
1
1 295
14.8
1 287
14.7
7
0.08
-70
-0.8
—
0
-63
-0.7
86
1
102
1.2
0.17
567
8 504
100
7 100
83.5
1 404
16.5
70
0.8
1 135
13.3
1 146
13.5
258
3
-71
-0.8
-1
-0.01
186
2.2
62
0.7
120
1.4
0.21
566
6 996
100
5 836
83.4
1 160
16.6
42
0.6
928
13.3
953
13.6
207
3
-77
-1.1
2
0.03
132
1.9
89
1.3
-879
-12.6
-1.53
572
9 718
100
8 126
83.6
1 592
16.4
85
0.9
1 289
13.3
1 380
14.2
212
2.2
-137
-1.4
-1
-0.01
74
0.8
80
0.8
8
0.08
0.01
566
9 570
100
7 898
82.5
1 672
17.5
113
1.2
1 345
14.1
1 400
14.6
272
2.8
-131
-1.4
—
0
141
1.5
35
0.4
128
1.3
0.21
584
9 603
100
7 913
82.4
1 690
17.6
92
1
1 314
13.7
1 383
14.4
307
3.2
-95
-1
—
0
212
2.2
124
1.3
131
1.4
0.23
565
9 588
100
7 928
82.7
1 660
17.3
88
0.9
1 270
13.2
1 326
13.8
334
3.5
-128
-1.3
—
0
206
2.1
98
1
61
0.6
0.1
566
9 239
100
7 682
83.1
1 557
16.9
81
0.9
1 233
13.3
1 292
14
265
2.9
-134
-1.5
1
0.01
132
1.4
77
0.8
-24
-0.3
-0.04
566
10 561
100
8 787
83.2
1 774
16.8
96
0.9
1 383
13.1
1 762
16.7
12
0.1
-87
-0.8
—
0
-75
-0.7
-69
-0.7
12
0.1
0.03
566
11 178
100
9 340
83.6
1 838
16.4
84
0.8
1 352
12.1
1 354
12.1
484
4.3
-127
-1.1
—
0
356
3.2
165
1.5
199
1.8
0.35
566
10 995
100
9 362
85.1
1 633
14.9
78
0.7
1 302
11.8
1 455
13.2
178
1.6
-114
-1.04
—
0
64
0.6
17
0.2
48
0.4
0.09
566
10 044
100
8 414
83.8
1 630
16.2
72
0.7
1 243
12.4
1 349
13.4
281
2.8
-130
-1.3
—
0
151
1.5
104
1
50
0.5
0.1
566
11 135
100
9 591
86.1
1 544
13.9
93
0.8
1 314
11.8
1 469
13.2
75
0.7
-133
-1.2
—
0
-58
-0.5
-9
-0.08
-32
-0.3
-0.06
566
10 720
100
9 049
84.4
1 671
15.6
70
0.7
1 272
11.9
1 301
12.1
370
3.5
-195
-1.8
—
0
162
1.5
119
1.1
40
0.4
0.07
566
10 269
100
8 707
84.8
1 562
15.2
74
0.7
1 230
12
1 019
9.9
543
5.3
-174
-1.7
—
0
369
3.6
97
0.9
269
2.6
0.48
566
9 088
100
7 647
84.1
1 441
15.9
64
0.7
1 237
13.6
1 286
14.2
155
1.7
-385
-4.2
—
0
-230
-2.5
27
0.3
-65
-0.7
-0.12
530
9 910
100
9 241
93.2
669
6.8
72
0.7
1 281
12.9
1 400
14.1
-731
-7.4
-451
-4.6
—
0
-1 182
-11.9
-187
-1.9
-909
-9.2
-1.75
514