Gelsenwasser Statements
WW
Gelsenwasser 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
1 280.6
100
1 105.8
86.4
174.8
13.6
—
0
80.7
6.3
130.4
10.2
44.4
3.5
25.4
2
—
0
69.4
5.4
1.1
0.09
68.3
5.3
19.85
3.441
1 663.9
100
1 531.9
92.1
132
7.9
—
0
74.6
4.5
106.3
6.4
25.7
1.5
29.4
1.8
—
0
51.5
3.1
0.9
0.05
50.5
3
14.688
3.438
2 385.8
100
2 205.7
92.1
180.1
7.9
—
0
74.4
3.1
127.4
5.3
52.7
2.6
24.7
1
—
0
74.9
3.5
1.1
0.05
73.8
3.4
21.45
3.441
7 359.9
100
7 208.2
97.9
151.7
2.1
—
0
75.8
1
127.2
1.7
24.5
0.3
2.3
0.03
—
0
23.2
0.3
1.1
0.01
22
0.3
6.394
3.441
6 006.6
100
5 833.2
97.1
173.4
2.9
—
0
73.7
1.2
138.4
2.3
35
0.6
26.2
0.4
—
0
61
1
1
0.02
60
1
17.45
3.438
4 663
100
4 486.5
96.2
176.5
3.8
—
0
71
1.5
132.9
2.9
43.6
0.9
20
0.4
—
0
63.2
1.4
0.9
0.02
62.2
1.3
18.102
3.436
1 637.7
100
1 456.5
88.9
181.2
11.1
—
0
69.6
4.2
145.4
8.9
35.8
2.2
18.1
1.1
—
0
53.4
3.3
1.3
0.08
52.1
3.2
15.15
3.439
940.5
100
797.5
84.8
143
15.2
—
0
69.7
7.4
127.2
13.5
15.8
1.7
18.2
1.9
—
0
32.8
3.5
1.4
0.1
31.4
3.3
9.11
3.44
771.8
100
614.2
79.6
157.6
20.4
—
0
68
8.8
119.3
15.5
38.3
5
26.5
3.4
—
0
64.6
8.4
1.3
0.2
63.3
8.2
18.41
3.44
678.6
100
533.5
78.6
145.1
21.4
—
0
65.3
9.6
118.4
17.4
26.7
3.9
27.1
4
—
0
52.3
7.7
0.9
0.1
51.3
7.6
14.928
3.436
1 087.5
100
937.8
86.2
149.7
13.8
—
0
63
5.8
95.7
8.8
54
5
13.6
1.3
—
0
68.2
6.3
1.2
0.1
67
6.2
19.48
3.439
1 034.3
100
902.7
87.3
131.6
12.7
—
0
63.3
6.1
102.9
9.9
28.7
2.8
16.6
1.6
—
0
44.3
4.3
0.1
0.01
44.1
4.3
12.845
3.433
865.7
100
710.9
82.1
154.8
17.9
—
0
60.9
7
114
13.2
40.8
4.7
25.4
2.9
—
0
66.2
7.6
1.4
0.2
64.8
7.5
18.851
3.438
576.6
454.5
122.1
—
62.2
111.9
10.2
13.7
—
23.9
0.6
23.2
6.749
3.438
632.6
483
149.6
—
57.1
106.9
42.7
27.1
—
69.8
0.7
69.1
20.102
3.438