Vonovia Statements
VN
Vonovia 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
1 301.9
100
437.2
33.6
864.7
66.4
—
0
189.7
14.6
259.4
19.9
605.3
46.5
-1 636.6
-125.7
41.1
3.2
-998.1
-76.7
-166.4
-12.8
-779.1
-59.8
-0.95
820.11
1 281.7
100
462
36
819.7
64
—
0
188.3
14.7
252.9
19.7
566.8
44.2
-170.9
-13.3
43.6
3.4
409.8
32
86.3
6.7
306.4
23.9
0.361
814.64
-3 572.2
100
75.6
-2.1
-3 647.8
102.1
—
0
83.3
-2.3
70.9
-2
-3 718.7
104.1
-237.2
6.6
129.5
-3.6
-3 841.6
107.5
-1 042.4
29.2
-2 771.6
77.6
-3.54
781.07
1 471.4
100
517.3
35.2
954.1
64.8
—
0
217.5
14.8
332.5
22.6
621.6
42.2
-75.3
-5.1
-15.3
-1.04
525.1
35.7
203.6
13.8
404.5
27.5
0.5
814.64
-1 347
100
492.4
-36.6
-1 839.4
136.6
—
0
227.5
-16.9
669.3
-49.7
-2 508.7
186.2
-186.7
13.9
14.3
-1.06
-2 684.7
199.3
-642.4
47.7
-1 955.9
145.2
-2.37
823.6
-2 201.4
100
544.8
-24.7
-2 746.2
124.7
—
0
238
-10.8
297.2
-13.5
-3 043.4
138.2
-158.9
7.2
21.2
-1
-3 184
144.6
-1 095.9
49.8
-1 962.1
89.1
-2.41
814.64
-3 132.6
100
510.3
-16.3
-3 642.9
116.3
—
0
93.1
-3
247.3
-7.9
-3 890.2
124.2
-79.3
2.5
12.4
-0.4
-3 984.3
127.2
-1 197.8
38.2
-2 688.7
85.8
-3.51
765.47
1 464.9
100
544
37.1
920.9
62.9
—
0
197.4
13.5
268.2
18.3
652.7
44.6
-157.4
-10.7
2.3
0.2
492.5
33.6
151.2
10.3
329.1
22.5
0.41
795.85
3 978.6
100
372.9
9.4
3 605.7
90.6
—
0
204.8
5.1
391.5
9.8
3 214.2
80.8
-413.9
-10.4
-16.8
-0.4
2 777.6
69.8
965.5
24.3
1 693.1
42.6
2.05
823.85
1 671.9
100
345.5
20.7
1 326.4
79.3
—
0
218.4
13.1
1 180.2
70.6
146.2
8.7
-37.4
-2.2
12.4
0.7
109.6
6.6
51.3
3.1
22.7
1.4
0.03
776.6
3 682.2
100
392.2
10.7
3 290
89.3
—
0
235.5
6.4
3 879.8
105.4
-589.8
-16.02
-111
-3.01
-16.4
-0.4
-741.2
-20.1
687.4
18.7
-1 531.4
-41.6
-2.25
679.93
2 222.9
100
206.7
9.3
2 016.2
90.7
—
0
141.8
6.4
125.5
5.6
1 890.7
85.1
-98.7
-4.4
-43.1
-1.9
1 741.9
78.4
552.9
24.9
1 176.2
52.9
1.91
615.04
4 564.1
100
201
4.4
4 363.1
95.6
—
0
153.2
3.4
470.4
10.3
3 892.7
85.3
-99
-2.2
-71.9
-1.6
3 716.9
81.4
1 283.8
28.1
2 372
52
3.9
608.24
851.4
100
208.6
24.5
642.8
75.5
—
0
151.8
17.8
193.7
22.8
449.1
52.7
-76.7
-9.009
5.3
0.6
374.4
44
127.4
15
234.7
27.6
0.38
610.63
2 775.8
100
230.3
8.3
2 545.5
91.7
—
0
162.2
5.8
226.8
8.2
2 318.7
83.5
-59.1
-2.1
-59.6
-2.1
2 182.7
78.6
734.3
26.5
1 410.4
50.8
2.35
601.35
869.9
100
196.2
22.6
673.7
77.4
—
0
140.1
16.1
173.2
19.9
500.5
57.5
-92.1
-10.6
-12.7
-1.5
389.7
44.8
116.2
13.4
260.1
29.9
0.44
590.33
2 646.5
100
193.7
7.3
2 452.8
92.7
—
0
149.1
5.6
209
7.9
2 243.8
84.8
-111.8
-4.2
1.4
0.05
2 123.9
80.3
717.4
27.1
1 360.5
51.4
2.35
578.2
818.6
100
213.8
26.1
604.8
73.9
—
0
143.5
17.5
194
23.7
410.8
50.2
-88.3
-10.8
2.8
0.3
318.1
38.9
106.5
13
197.5
24.1
0.34
585.22
2 648.9
100
206.1
7.8
2 442.8
92.2
—
0
143.1
5.4
264.8
10
2 178
82.2
-15.7
-0.6
-21.4
-0.8
2 134.2
80.6
903.3
34.1
1 119.5
42.3
2.18
513.03
794.8
100
186.5
23.5
608.3
76.5
—
0
127.3
16
372.8
46.9
235.5
29.6
-112.7
-14.2
-7.7
-1
103.1
13
165
20.8
-71.2
-9
-0.12
584.23
2 974.2
100
187.2
6.3
2 787
93.7
—
0
131.4
4.4
2 074.6
69.8
712.4
24
-115.4
-3.9
-7.1
-0.2
585.5
19.7
661.6
22.2
-86.5
-2.9
-0.15
576.7
805.3
100
196
24.3
609.3
75.7
—
0
133.9
16.6
183.7
22.8
425.6
52.8
-100.1
-12.4
-3.9
-0.5
316.1
39.3
114.7
14.2
185.2
23
0.34
548.77
2 976.4
100
212.7
7.1
2 763.7
92.9
—
0
152.6
5.1
855.9
28.8
1 907.8
64.1
-142.4
-4.8
-0.1
-0.003
1 746.5
58.7
742.7
25
943.4
31.7
1.7
554.01
776.1
100
188.5
24.3
587.6
75.7
—
0
123.6
15.9
201.9
26
385.7
49.7
-100.2
-12.9
—
0
281.1
36.2
82.1
10.6
179.7
23.2
0.36
504.45
2 132.3
100
197
9.2
1 935.3
90.8
—
0
125.1
5.9
197.1
9.2
1 738.2
81.5
-98.9
-4.6
-37.6
-1.8
1 639.3
76.9
568.5
26.7
1 027.2
48.2
1.92
534.99
616.9
100
174.6
28.3
442.3
71.7
—
0
111.8
18.1
159.5
25.9
282.8
45.8
-75.4
-12.2
0
0
207.4
33.6
78.2
12.7
116.2
18.8
0.22
516.47
2 918.5
178.3
2 740.2
—
108.9
494.3
2 245.9
-107.5
-3
2 138.4
776.7
1 293.1
2.5
517.55
611.5
170
441.5
—
99.5
155.6
285.9
-69.5
0
216.4
75.8
124.4
0.24
510.38
1 825.6
181.1
1 644.5
—
105.6
153.1
1 491.4
-52.5
-35.8
1 438.9
505
876.6
1.75
500.92
621.6
188.9
432.7
—
102
142.3
290.4
-76.7
—
213.7
83
116.6
0.23
498.58
3 806
178
3 628
—
86.7
145.3
3 482.7
-55.8
-22.5
3 404.4
1 169.8
2 118
4.26
497.09
585.1
181.3
403.8
—
82.5
128.5
275.3
-78.5
0.8
197.6
67.2
72.7
0.15
497.09
577.5
186.9
390.6
—
91.7
120.2
270.4
-62.8
-71.8
135.8
67.1
53.5
0.11
497.09
579
194.7
384.3
—
92.9
131
253.3
-88.4
-42.9
122
42.8
56.5
0.11
497.09
1 963.3
229.7
1 733.6
—
125.2
210
1 523.6
-65.1
-48.6
1 409.9
608.7
764.2
1.54
497.82
583.1
207.8
375.3
—
96.4
134.3
241
-44
-16.6
180.4
71.8
98.5
0.2
500.34
558.3
214.8
343.5
—
77.4
114.4
229.1
-116.1
-21.9
91.1
36.5
41.2
0.11
363.76
401.3
145.3
256
—
60.7
104.8
151.2
-37.5
-60.6
53.1
22.8
19.6
0.06
331.23
684.2
134.1
550.1
—
54.4
67.8
482.3
4.6
-73.6
413.3
125.6
284.1
0.94
302.67
311.1
110.7
200.4
—
42.3
64.9
135.5
-50.3
-10
75.2
23.2
50
0.2
254.79
304.3
106.4
197.9
—
43.8
70.7
127.2
-44.7
-39.1
43.4
11.7
30.4
0.12
262.16
297.1
105.8
191.3
—
44.1
75.7
115.6
-4.2
-54.2
57.2
18.9
36.9
0.15
240.3
297.5
103.7
193.8
—
66.4
96.9
96.9
-33.6
-47.7
8.5
5.7
3.9
0.02
235.8
295.7
113.8
181.9
—
39
50.4
131.5
-56.3
-26.7
48.5
14.4
32.4
0.13
243.2
286.9
116
170.9
—
38.4
52.4
118.5
-46.1
-4.5
67.9
15.2
51.7
0.25
209
793.2
116.8
676.4
—
35.1
48.1
628.3
-5.4
-65.3
557.6
170.1
385.1
1.83
210.2
344.5
114.6
229.9
—
36.9
52.2
177.7
-127.2
-64.3
-13.8
-3.1
-11.8
-0.06
210.2