Thermador Statements
TH
Thermador 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
257.29
100
184.32
71.6
72.964
28.4
—
0
32.511
12.6
39.305
15.3
33.659
13.1
-0.457
-0.2
—
0
33.202
12.9
9.419
3.7
23.783
9.2
2.331
10.203
323.67
100
235.56
72.8
88.105
27.2
—
0
35.477
11
40.923
12.6
47.182
14.6
-0.651
-0.2
—
0
46.531
14.4
12.015
3.7
34.516
10.7
3.753
9.198
266.31
100
193.72
72.7
72.587
27.3
—
0
29.987
11.3
34.306
12.9
38.281
14.4
-0.394
-0.1
—
0
37.887
14.2
9.804
3.7
28.074
10.5
2.895
9.698
287.55
100
209.84
73
77.71
27
—
0
32.489
11.3
36.399
12.7
41.311
14.4
-0.152
-0.05
—
0
41.159
14.3
10.343
3.6
30.825
10.7
3.179
9.698
223.75
100
160.12
71.6
63.629
28.4
—
0
26.173
11.7
29.53
13.2
34.099
15.2
-0.107
-0.05
—
0
33.992
15.2
9.336
4.2
24.659
11
2.543
9.698
262.75
100
189.34
72.1
73.41
27.9
—
0
30.486
11.6
34.308
13.1
39.102
14.9
-0.112
-0.04
—
0
38.99
14.8
10.746
4.1
28.24
10.7
2.912
9.698
207.63
100
150.33
72.4
57.3
27.6
—
0
25.77
12.4
29.25
14.1
28.05
13.5
-0.26
-0.1
—
0
27.8
13.4
8.09
3.9
19.71
9.5
2.03
9.7
187.87
100
135.51
72.1
52.36
27.9
—
0
25.62
13.6
29
15.4
23.36
12.4
-0.14
-0.07
—
0
23.22
12.4
6.75
3.6
16.48
8.8
1.7
9.7
178.14
100
129.42
72.7
48.72
27.3
—
0
22.89
12.8
25.91
14.5
22.8
12.8
0.11
0.06
0.02
0.01
22.7
12.7
7.3
4.1
15.39
8.6
1.53
10.09
190.7
100
138.56
72.7
52.144
27.3
—
0
24.566
12.9
27.127
14.2
25.017
13.1
-0.13
-0.07
—
0
24.887
13.1
7.903
4.1
16.981
8.9
1.86
9.13
145.1
100
105
72.4
40.1
27.6
—
0
18.7
12.9
19.5
13.4
20.6
14.2
-0.1
-0.07
-1.2
-0.8
20.5
14.1
6.8
4.7
13.7
9.4
1.42
9.6
166.1
100
120.2
72.4
45.9
27.6
—
0
20.4
12.3
22.4
13.5
23.5
14.1
—
0
—
0
23.4
14.1
8
4.8
15.5
9.3
1.61
9.6
128
92
36
—
16.2
18
17.9
0.1
-0.1
18.1
4.5
13.6
1.05
12.9
139.8
102.4
37.4
—
15.9
17.6
19.7
—
—
19.7
7
12.7
0.99
12.9
107
76.9
30.1
—
15.4
14.7
15.4
-0.1
—
15.3
4.8
10.4
0.82
12.7
124.4
91.6
32.8
—
13.2
16.5
16.3
-0.2
1.5
16.1
5.9
10.2
0.8
12.7
109.9
80.1
29.8
—
15.1
14.8
15
0.9
0.1
16
5.9
10.1
0.79
12.8
110.4
78.9
31.4
—
11.3
15.5
16
—
0
16
5.9
10.1
0.81
12.5
94.6
66.8
27.8
—
14.6
13.9
13.9
0.1
0
14
5
8.9
0.55
16.1
111
78.7
32.2
—
11.4
15.6
16.7
0.1
0
16.8
6.2
10.5
0.85
12.4
99.8
70.3
29.5
—
14.4
13.7
15.7
0.1
0
15.8
5.7
10.1
1.18
8.5
105.9
75.6
30.2
—
10.3
14.4
15.9
—
0.1
16
6
9.9
1.16
8.5
96.7
69
27.7
—
13.8
12.8
14.9
0.1
0
15
5.5
9.5
1.11
8.5
113.8
81.6
32.2
—
9.8
14.1
18.1
0.1
0
18.2
6.5
11.7
1.37
8.5
90.9
63.6
27.3
—
13.2
12.8
14.5
0.1
-1.6
14.5
4.9
9.6
1.13
8.5
103.4
73.3
30.1
—
9.4
13.1
17
0.1
-0.1
17
6.1
11
1.29
8.5
84.1
60.2
23.9
—
12
11
13
0.1
-2
13
4.4
8.6
1.01
8.5
93.4
66.8
26.6
—
9.5
12.9
13.6
—
0.1
13.7
5.3
8.4
0.98
8.5
82.5
57.7
24.8
—
12.7
12.4
12.4
—
-1.2
12.5
4.6
7.8
0.92
8.5
90.7
65.1
25.6
—
9.3
12.4
13.1
—
0.1
13.2
5.2
8
0.94
8.5
88.7
62.5
26.2
—
12.8
11.5
14.6
—
-1.9
14.7
5.4
9.3
1.09
8.5
94.4
66.1
28.3
—
8.7
11.5
16.8
0.1
0
16.9
6
10.9
1.27
8.5
76.3
52.8
23.5
—
10.7
9.3
14.2
0.1
-2
14.2
4.9
9.3
1.09
8.5
87.9
61.3
26.6
—
7.9
10.8
15.8
0.1
0
15.9
5.6
10.3
1.21
8.5
68.7
47.7
21
—
9.5
8.7
12.3
0.1
-1.4
12.4
4.2
8.2
0.33
24.4
75.5
54.2
21.3
—
6.8
9.2
12.1
0.1
1.6
12.2
4.3
7.9
0.98
8.1
57.9
41.2
16.7
—
8.1
8
8.7
—
0.2
8.9
3
5.9
0.72
8.1
66.8
47.9
18.9
—
6.4
8.4
10.5
-0.2
0.1
10.4
3.7
6.7
0.83
8.1
54.1
39
15.1
—
7.6
7.3
7.8
0.1
—
7.9
2.7
5.2
0.64
8.1
63.7
47
16.7
—
5.8
7.7
9
—
0.1
9.1
3.3
5.7
0.71
8.1
53.1
39.4
13.7
—
7.1
7.4
6.3
—
—
6.2
2.2
4
0.49
8.1
58.9
44.6
14.3
—
5.5
7.2
7.1
—
—
7.1
2.6
4.5
0.55
8.1