E ON Statements
EO
E ON 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
16 884
100
11 593
68.7
5 291
31.3
—
0
1 658
9.8
2 166
12.8
3 125
18.5
-141
-0.8
—
0
2 984
17.7
936
5.5
1 768
10.5
0.677
2 612
22 641
100
14 902
65.8
7 739
34.2
—
0
1 736
7.7
6 373
28.1
1 366
6
-152
-0.7
—
0
1 214
5.4
376
1.7
584
2.6
0.224
2 611
24 443
100
17 398
71.2
7 045
28.8
—
0
1 949
8
8 372
34.3
-1 327
-5.4
-702
-2.9
—
0
-2 029
-8.3
-1 421
-5.8
-652
-2.7
-0.249
2 614
16 883
100
11 384
67.4
5 499
32.6
—
0
1 589
9.4
5 448
32.3
51
0.3
159
0.9
—
0
67
0.4
-98
-0.6
81
0.5
0.034
2 610
18 817
100
11 429
60.7
7 388
39.3
—
0
1 798
9.6
5 483
29.1
1 905
10.1
109
0.6
—
0
1 791
9.5
489
2.6
1 160
6.2
0.444
2 610
33 543
100
22 604
67.4
10 939
32.6
—
0
1 658
4.9
10 218
30.5
721
2.1
-152
-0.5
—
0
271
0.8
432
1.3
-72
-0.2
-0.02
2 610
34 067
100
6 574
19.3
27 493
80.7
—
0
1 663
4.9
30 446
89.4
-2 953
-8.7
407
1.2
—
0
-2 546
-7.5
-506
-1.5
-1 983
-5.8
-0.76
2 609
28 748
100
38 537
134.1
-9 789
-34.05
—
0
1 503
5.2
-11 500
-40.003
1 711
6
307
1.1
—
0
2 018
7
272
0.9
1 556
5.4
0.596
2 609
23 338
100
26 056
111.6
-2 718
-11.6
—
0
1 447
6.2
-3 611
-15.5
893
3.8
378
1.6
—
0
1 271
5.4
-300
-1.3
1 432
6.1
0.549
2 609
29 507
100
36 337
123.1
-6 830
-23.1
—
0
1 484
5
-7 978
-27.04
1 148
3.9
110
0.4
—
0
1 258
4.3
289
1
830
2.8
0.318
2 609
29 271
100
28 738
98.2
533
1.8
—
0
1 654
5.7
-866
-3
1 399
4.8
85
0.3
—
0
1 484
5.1
82
0.3
907
3.1
0.347
2 611
15 047
100
21 560
143.3
-6 513
-43.3
—
0
1 449
9.6
-7 563
-50.3
1 050
7
96
0.6
—
0
1 146
7.6
15
0.1
1 236
8.2
0.474
2 607
14 638
100
12 579
85.9
2 059
14.1
—
0
1 507
10.3
-101
-0.7
2 160
14.8
-26
-0.2
—
0
2 134
14.6
381
2.6
1 747
11.9
0.67
2 607
18 402
100
14 436
78.4
3 966
21.6
—
0
1 546
8.4
2 571
14
1 395
7.6
-36
-0.2
—
0
1 359
7.4
340
1.8
801
4.4
0.307
2 607
17 630
100
13 965
79.2
3 665
20.8
—
0
1 611
9.1
3 306
18.8
359
2
-138
-0.8
—
0
221
1.3
159
0.9
15
0.09
0.007
2 607
12 811
100
9 618
75.1
3 193
24.9
—
0
1 414
11
2 284
17.8
909
7.1
-98
-0.8
—
0
749
5.8
42
0.3
700
5.5
0.259
2 607
12 838
100
9 460
73.7
3 378
26.3
—
0
1 476
11.5
2 524
19.7
854
6.7
245
1.9
—
0
1 084
8.4
471
3.7
599
4.7
0.22
2 607
17 665
100
13 555
76.7
4 110
23.3
—
0
1 365
7.7
3 750
21.2
360
2
-303
-1.7
—
0
-45
-0.3
178
1
-438
-2.5
-0.16
2 607
17 886
100
13 993
78.2
3 893
21.8
—
0
2 020
11.3
4 066
22.7
-173
-1
45
0.3
—
0
-128
-0.7
-311
-1.7
-551
-3.08
-0.21
2 608
7 266
100
5 384
74.1
1 882
25.9
—
0
757
10.4
1 525
21
357
4.9
-35
-0.5
—
0
322
4.4
109
1.5
1 716
23.6
0.76
2 231
6 722
100
5 027
74.8
1 695
25.2
—
0
660
9.8
1 544
23
151
2.2
-37
-0.6
—
0
114
1.7
96
1.4
-2
-0.03
-0.018
2 167
8 929
100
6 668
74.7
2 261
25.3
—
0
664
7.4
1 658
18.6
603
6.8
-139
-1.6
—
0
464
5.2
149
1.7
387
4.3
0.17
2 167
8 161
100
6 581
80.6
1 580
19.4
—
0
531
6.5
1 336
16.4
244
3
-143
-1.8
—
0
101
1.2
-152
-1.9
303
3.7
0.13
2 167
6 170
100
4 574
74.1
1 596
25.9
—
0
656
10.6
1 268
20.6
328
5.3
-160
-2.6
—
0
168
2.7
-5
-0.08
216
3.5
0.09
2 167
6 464
100
4 771
73.8
1 693
26.2
—
0
650
10.1
-125
-1.9
1 818
28.1
15
0.2
—
0
1 835
28.4
-19
-0.3
1 824
28.2
0.83
2 167
8 601
100
6 299
73.2
2 302
26.8
—
0
623
7.2
1 008
11.7
1 294
15
-114
-1.3
—
0
1 180
13.7
222
2.6
880
10.2
0.4
2 167
9 794
7 082
2 712
—
974
3 002
-290
347
—
667
263
219
0.1
2 168
8 266
6 841
1 425
—
648
1 332
93
-202
—
-109
46
-166
-0.09
2 167
8 982
7 450
1 532
—
711
-851
2 383
1 292
—
3 676
384
3 245
1.55
2 078
10 255
8 071
2 184
—
700
1 314
870
-124
—
726
110
627
0.29
2 127
9 975
10 028
-53
—
704
3 423
-3 476
112
—
-3 343
-184
-4 502
-2.3
1 952
7 944
6 282
1 662
—
681
1 524
138
-31
—
96
57
-914
-0.46
1 952
8 983
7 172
1 811
—
755
1 152
659
-277
—
352
154
-4 204
-2.15
1 952
11 271
8 306
2 965
—
699
1 579
1 386
-189
—
1 170
413
1 170
0.59
1 952
10 614
7 769
2 845
—
775
2 183
662
-291
—
454
945
-898
-0.45
1 953
9 259
7 481
1 778
—
707
3 323
-1 545
-1 638
—
-3 213
-498
-7 250
-3.71
1 952
10 274
8 198
2 076
—
774
1 263
813
-773
—
33
-8
90
0.04
1 939
12 509
9 220
3 289
—
739
3 599
-310
1 561
—
1 234
289
1 059
0.54
1 938
32 557
29 451
3 106
—
1 088
10 919
-7 813
4 266
—
-3 466
-328
-3 146
-1.62
1 932
25 760
22 814
2 946
—
1 027
2 634
312
-802
—
-530
278
-835
-0.45
1 932
23 741
20 816
2 925
—
1 034
3 265
-340
409
—
67
-26
59
0.03
1 916
31 037
26 551
4 486
—
998
5 742
-1 256
2 806
—
1 531
646
762
0.39
1 908
30 360
27 699
2 661
—
1 139
1 771
890
817
—
-484
72
-520
-0.27
1 907
24 692
21 859
2 833
—
1 073
2 740
93
-781
—
-617
-169
-464
-0.24
1 907
28 758
25 097
3 661
—
1 165
4 855
-1 194
1 211
—
1 105
89
909
0.48
1 907
35 878
30 722
5 156
—
1 227
4 517
639
1 365
—
3 075
726
2 166
1.14
1 907
38 464
34 569
3 895
—
1 461
3 678
217
-443
—
-226
177
-518
-0.28
1 909