Kaufman & Statements
KO
Kaufman & 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
452.5
100
354.97
78.4
97.526
21.6
14.906
3.3
48.111
10.6
63.018
13.9
34.508
7.6
3.127
0.7
-9.69
-2.1
31.357
6.9
5.837
1.3
21.08
4.7
1.083
19.465
560.21
100
444.63
79.4
115.57
20.6
22.471
4
51.51
9.2
73.981
13.2
41.59
7.4
1.353
0.2
-7.784
-1.4
35.159
6.3
4.913
0.9
21.627
3.9
1.104
19.586
848.85
100
707.19
83.3
141.66
16.7
17.753
2.1
56.166
6.6
73.919
8.7
67.742
8
-0.4
-0.05
-7.017
-0.8
60.325
7.1
14.944
1.8
38.527
4.5
1.833
21.015
586.53
100
501.54
85.5
84.993
14.5
8.859
1.5
26.58
4.5
35.439
6
49.554
8.4
-3.022
-0.5
—
0
46.532
7.9
12.141
2.1
31.582
5.4
1.5
21.055
740.49
100
611.88
82.6
128.61
17.4
9.754
1.3
63.448
8.6
73.202
9.9
55.412
7.5
-4.628
-0.6
-5.938
-0.8
44.846
6.1
6.856
0.9
26.285
3.5
1.247
21.087
311.37
100
255.92
82.2
55.447
17.8
8.657
2.8
25.98
8.3
34.637
11.1
20.81
6.7
-4.242
-1.4
—
0
16.568
5.3
2.372
0.8
9.199
3
0.43
21.393
574.38
100
474.83
82.7
99.559
17.3
9.229
1.6
47.53
8.3
56.759
9.9
42.8
7.5
-1.572
-0.3
-5.364
-0.9
35.864
6.2
6.626
1.2
22.723
4
1.088
20.893
279.01
100
230.72
82.7
48.29
17.3
0.555
0.2
26.753
9.6
27.307
9.8
20.983
7.5
-2.844
-1.02
—
0
18.139
6.5
3.775
1.4
11.816
4.2
0.55
21.484
675.95
100
558.01
82.6
117.94
17.4
13.057
1.9
52.447
7.8
65.502
9.7
52.443
7.8
-1.589
-0.2
-4.592
-0.7
46.262
6.8
11.614
1.7
21.133
3.1
0.997
21.201
283.55
100
234.82
82.8
48.731
17.2
5.421
1.9
23.055
8.1
28.477
10
20.254
7.1
-2.962
-1.04
—
0
17.292
6.1
3.243
1.1
8.982
3.2
0.41
21.907
605.85
100
501.17
82.7
104.68
17.3
14.648
2.4
44.085
7.3
58.735
9.7
45.942
7.6
-1.979
-0.3
-4.006
-0.7
39.957
6.6
10.133
1.7
22.732
3.8
1.068
21.29
285.92
100
236.5
82.7
49.414
17.3
—
0
19.607
6.9
27.506
9.6
21.908
7.7
-2.229
-0.8
—
0
19.679
6.9
5.577
2
11.802
4.1
0.54
21.856
778.09
100
644.4
82.8
133.68
17.2
16.43
2.1
49.394
6.3
65.825
8.5
67.859
8.7
-4.187
-0.5
-0.094
-0.01
63.578
8.2
17.305
2.2
37.993
4.9
1.764
21.54
272.42
100
224.29
82.3
48.13
17.7
6.832
2.5
23.231
8.5
30.063
11
18.067
6.6
-3.018
-1.1
—
0
15.049
5.5
4.713
1.7
8.502
3.1
0.38
22.374
384.96
100
311.47
80.9
73.492
19.1
16.878
4.4
44.34
11.5
61.217
15.9
12.275
3.2
-1.431
-0.4
-3.985
-1.04
6.859
1.8
-1.058
-0.3
2.145
0.6
0.098
21.813
299.21
100
242.12
80.9
57.098
19.1
8.121
2.7
23.624
7.9
31.744
10.6
25.354
8.5
-2.579
-0.9
—
0
22.775
7.6
4.671
1.6
13.198
4.4
0.598
22.088
768.4
100
614.79
80
153.61
20
18.218
2.4
61.75
8
79.967
10.4
73.642
9.6
-2.862
-0.4
-3.995
-0.5
66.785
8.7
20.423
2.7
38.627
5
1.785
21.636
325.93
100
260.25
79.9
65.672
20.1
7.539
2.3
28.32
8.7
35.86
11
29.812
9.1
-2.532
-0.8
—
0
27.28
8.4
8.234
2.5
16.076
4.9
0.74
21.724
703.75
100
563.07
80
140.68
20
14.978
2.1
55.918
7.9
70.896
10.1
69.783
9.9
-1.969
-0.3
-4.487
-0.6
63.327
9
17.58
2.5
39.264
5.6
1.84
21.336
328.1
100
261.9
79.8
66.2
20.2
8
2.4
27.6
8.4
35.6
10.9
30.6
9.3
-2.9
-0.9
—
0
27.7
8.4
10.2
3.1
14.4
4.4
0.66
21.9
461.9
100
373.7
80.9
88.2
19.1
7.7
1.7
41.6
9
49.3
10.7
38.9
8.4
-1.9
-0.4
0.2
0.04
37.2
8.1
11.6
2.5
21.2
4.6
1
21.4
319.5
100
257.7
80.7
61.8
19.3
7.1
2.2
28
8.8
35
11
26.7
8.4
-1.9
-0.6
—
0
24.9
7.8
7.3
2.3
14
4.4
0.64
21.9
448.8
100
362.2
80.7
86.7
19.3
8.4
1.9
34.1
7.6
42.5
9.5
44.2
9.8
-1.1
-0.2
-2.1
-0.5
40.9
9.1
13.3
3
24
5.3
1.15
21
328
100
264.7
80.7
63.4
19.3
7.2
2.2
28.8
8.8
35.9
10.9
27.4
8.4
-1.9
-0.6
—
0
25.5
7.8
7.1
2.2
13.7
4.2
0.65
21.1
442.9
355.5
87.4
12.3
32.5
44.8
42.6
-1.1
—
40.2
7.7
25.9
1.27
20.4
320.3
258.4
61.9
6.2
29.1
35.2
26.6
-1.3
—
25.4
7.4
13
0.63
20.8
340
274.8
65.2
5.5
30.2
35.7
29.5
-1.9
—
28.2
8.9
12.7
0.68
18.3
287.7
233
54.7
4.6
30.8
35.5
19.3
-0.9
—
18.4
4.4
7.4
0.36
20.6
402.7
325.4
77.3
7
34.8
41.8
35.5
-1.7
—
34.7
9.9
18.3
1.04
17.5
260.5
211.1
49.4
4.7
24.5
29.2
20.2
-1
—
19.1
5.5
9.6
0.46
20.9
345.1
279.9
65.2
6.8
30.4
37.1
28
-2.4
—
26.8
10.4
11.7
0.59
19.7
229.7
186
43.7
3.3
22.9
26.1
17.6
-0.2
—
17.4
4.5
6.5
0.31
20.9
366.8
296.3
70.5
6.2
25.9
31.3
39.2
-2.3
-0.8
36.1
10.7
20.3
1
20.1
231
187
44
3.8
22.7
26.5
17.6
-0.5
—
17
4.7
7.5
0.35
21.4
254.4
206.2
48.1
3.3
27.9
31.3
16.9
-2
—
16.2
5.8
5.6
0.27
20.6
210.9
170.9
40.1
4.4
22.7
27.1
12.9
-0.1
—
12.7
3.1
6.4
0.31
20.9
428.8
356.3
72.6
5.5
31.7
37
35.5
-10.3
9.7
34
13.2
18.8
0.92
20.2
227.9
184.7
43.2
2.9
23.5
26.4
16.8
—
—
16.8
5.7
7.9
0.37
21.5
221.4
178.9
42.5
—
22.2
32.2
10.2
-3.3
3.5
10.4
2.8
5
0.24
21
205.2
166.7
38.5
—
27.3
27.3
11.2
0.2
—
11.6
3.2
6.2
0.3
20.9
346.6
280.1
66.5
—
23.1
35.8
30.7
-2
—
28.7
8.9
17.1
0.9
18.9
232.8
188.1
44.7
—
26.4
29.7
14.9
-0.7
—
14.3
4.9
6.5
0.28
22.9
241.6
195.2
46.3
—
29.6
29.2
17.1
-0.6
—
16.5
5.1
9
0.44
20.3