Mayr Melnhof Statements
MM
Mayr Melnhof 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
1 025.03
100
562.78
54.9
462.25
45.1
—
0
212.28
20.7
422.6
41.2
39.649
3.9
-14.824
-1.4
-6.8
-0.7
18.025
1.8
7.143
0.7
10.392
1
0.52
19.985
967.92
100
531.44
54.9
436.48
45.1
—
0
212.06
21.9
398.66
41.2
37.817
3.9
-14.925
-1.5
-5.102
-0.5
17.79
1.8
19.935
2.1
-2.684
-0.3
-0.134
20
1 015.13
100
551.54
54.3
463.59
45.7
—
0
200.97
19.8
407.82
40.2
55.773
5.5
-13.65
-1.3
-0.402
-0.04
41.721
4.1
13.859
1.4
27.56
2.7
1.378
20
1 059.23
100
587.82
55.5
471.41
44.5
—
0
206.11
19.5
428.96
40.5
42.447
4
-11.405
-1.08
-2.816
-0.3
28.226
2.7
-0.22
-0.02
28.028
2.6
1.401
20
1 122.13
100
895.74
79.8
226.39
20.2
—
0
176.48
15.7
164.79
14.7
61.596
5.5
-9.56
-0.9
-3.082
-0.3
48.954
4.4
14.054
1.3
34.295
3.1
1.715
20
1 231.64
100
1 001.85
81.3
229.79
18.7
—
0
190.11
15.4
171.68
13.9
58.117
4.7
-23.154
-1.9
15.145
1.2
50.108
4.1
20.027
1.6
30.322
2.5
1.516
20
1 231.89
100
915.37
74.3
316.52
25.7
—
0
166.93
13.6
149.34
12.1
167.18
13.6
-6.904
-0.6
-13.643
-1.1
146.63
11.9
37.282
3
108.6
8.8
5.43
20
1 158.12
100
828.07
71.5
330.05
28.5
—
0
165.66
14.3
156.21
13.5
173.85
15
-7.304
-0.6
-0.003
-0.0003
166.54
14.4
40.193
3.5
125.95
10.9
6.297
20
1 060.41
100
809.46
76.3
250.95
23.7
—
0
150.5
14.2
139.82
13.2
111.13
10.5
-5.923
-0.6
-1.586
-0.1
103.62
9.8
24.154
2.3
78.924
7.4
3.946
20
962.57
100
745.38
77.4
217.19
22.6
—
0
136.29
14.2
124.75
13
92.445
9.6
-6.13
-0.6
-4.129
-0.4
82.186
8.5
19.891
2.1
61.768
6.4
3.088
20
817.57
100
655.2
80.1
162.37
19.9
—
0
139.66
17.1
77.318
9.5
85.047
10.4
-5.626
-0.7
-0.001
-0.0001
79.42
9.7
13.191
1.6
65.953
8.1
3.298
20
648.3
100
525.44
81
122.87
19
—
0
99.748
15.4
91.988
14.2
30.879
4.8
-6.163
-1
-0.364
-0.06
24.352
3.8
6.025
0.9
17.953
2.8
0.898
20
641.27
100
487.54
76
153.73
24
—
0
95.565
14.9
92.488
14.4
61.244
9.6
-3.131
-0.5
0.478
0.07
58.591
9.1
14.741
2.3
43.5
6.8
2.175
20
624.88
100
465.88
74.6
159
25.4
—
0
103.45
16.6
96.892
15.5
62.104
9.9
-1.727
-0.3
1.081
0.2
61.458
9.8
15.529
2.5
45.607
7.3
2.28
20
637.07
100
498.88
78.3
138.19
21.7
—
0
94.963
14.9
91.386
14.3
46.801
7.3
-1.512
-0.2
-2.353
-0.4
42.936
6.7
11.491
1.8
31.04
4.9
1.552
20
619.82
100
451.5
72.8
168.32
27.2
—
0
94.135
15.2
89.486
14.4
78.834
12.7
-1.201
-0.2
-1.849
-0.3
54.85
8.8
15.1
2.4
39.562
6.4
1.978
20
646.64
100
478.49
74
168.15
26
—
0
108.49
16.8
103.58
16
64.575
10
-1.711
-0.3
-0.034
-0.005
62.83
9.7
17.724
2.7
44.979
7
2.249
20
620.1
100
465.92
75.1
154.18
24.9
—
0
99.317
16
94.476
15.2
59.701
9.6
-1.629
-0.3
-1.097
-0.2
56.975
9.2
13.065
2.1
43.929
7.1
2.196
20
648.82
100
485.74
74.9
163.08
25.1
—
0
93.703
14.4
91.462
14.1
71.618
11
-2.018
-0.3
1.978
0.3
71.578
11
17.54
2.7
53.987
8.3
2.699
20
632.57
100
471.32
74.5
161.25
25.5
—
0
96.564
15.3
94.486
14.9
66.759
10.6
-1.643
-0.3
-0.615
-0.1
64.501
10.2
15.924
2.5
48.447
7.7
2.422
20
642.93
100
494.55
76.9
148.38
23.1
—
0
93.769
14.6
91.19
14.2
57.193
8.9
-1.639
-0.3
2.521
0.4
58.075
9
14.381
2.2
43.38
6.7
2.169
20
574.54
100
442.62
77
131.93
23
—
0
91.55
15.9
87.167
15.2
44.761
7.8
-1.055
-0.2
5.188
0.9
48.894
8.5
11.108
1.9
37.686
6.6
1.884
20
592.48
100
452.96
76.5
139.52
23.5
—
0
84.03
14.2
81.504
13.8
58.018
9.8
-1.297
-0.2
0.477
0.08
57.198
9.7
14.503
2.4
42.636
7.2
2.132
20
578.5
100
438.9
75.9
139.6
24.1
—
0
84.7
14.6
82.4
14.2
57.2
9.9
-1.2
-0.2
0.2
0.03
56.2
9.7
14.3
2.5
41.8
7.2
2.09
20
592.1
100
455.5
76.9
136.6
23.1
—
0
82.9
14
79.5
13.4
57.1
9.6
-1.2
-0.2
-0.3
-0.05
55.6
9.4
13.9
2.3
41.5
7
2.08
20
587.7
450.2
137.5
—
91.2
81.4
56.1
-1.3
-1.2
53.5
11.8
41.6
2.08
20
598.8
462.2
136.6
—
81.7
79.7
56.9
-1.3
-0.7
54.9
13.5
41.3
2.06
20
565.9
435.9
129.9
—
81.2
78.5
51.4
-1
-2.6
47.8
12.8
34.9
1.75
20
584.5
455.4
129
—
81.1
78.5
50.6
-0.6
-0.8
49.2
12.4
36.7
1.84
20
559
426.1
132.8
—
82.5
79.4
53.5
-0.7
0.5
53.3
15.5
38.1
1.91
20
571.6
443.9
127.7
—
80.4
78.4
49.3
-0.8
-1.5
47
11.9
35
1.75
20
566.1
433.2
132.9
—
81.5
77.3
55.7
-0.7
0.7
55.7
14.6
41
2.05
20
576
441.8
134.3
—
81.3
79.1
55.2
-0.9
-1.1
53.2
13.8
39.2
1.96
20
563.8
442.6
121.2
—
86.1
75.9
45.3
-0.8
-0.6
43.9
9.9
34.3
1.72
20
548.1
415
133.1
—
77.6
75.1
58
-0.9
-1.1
56
15
40.6
2.03
20
535.7
413.4
122.4
—
78.4
76.6
45.7
-1.2
-1.4
43.2
11.5
31.3
1.56
20.1
533.9
409.3
124.6
—
76.3
73.8
50.8
-1.2
-1.9
47.6
12.1
35.3
1.77
20
516.4
401.9
114.5
—
78.6
70.8
43.7
-1.1
-3
39.6
5.5
33.7
1.69
20
537.9
415.8
122.1
—
75.7
74.2
47.9
-0.9
1.8
48.8
12.2
36.5
1.83
19.9
509.2
394.2
115
—
75.8
72.5
42.5
-0.9
-2.2
39.4
10.5
28.8
1.44
20
523.9
404.7
119.2
—
75.3
73
46.2
-0.9
-2
43.3
11.2
31.9
1.59
20.1
502.3
388.8
113.4
—
80.5
78.2
35.2
-0.8
-0.3
34.2
4.1
29.8
1.49
20
515.4
402.7
112.7
—
71.4
60
52.7
-0.6
-3.3
48.8
10.6
38.1
1.91
20
485.1
377.3
107.8
—
70.8
68.7
39.1
-0.6
-1.3
37.2
9.5
27.5
1.38
19.9
496.7
394
102.7
—
66.7
64.3
38.4
-0.6
-1.7
36.2
9.2
26.9
1.35
19.9
484.9
373.1
111.8
—
77.4
74.6
37.2
-0.6
-0.3
36.3
7.4
28.7
1.44
20