Voestalpine Statements
VO
Voestalpine 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
4 145.7
100
3 337.2
80.5
808.5
19.5
—
0
584.8
14.1
583.6
14.1
224.9
5.4
-36.4
-0.9
—
0
188.5
4.5
38.8
0.9
135.2
3.3
0.77
175.58
4 296.7
100
3 601.5
83.8
695.2
16.2
—
0
563.8
13.1
832.6
19.4
-137.4
-3.2
-54
-1.3
—
0
-191.4
-4.5
29.1
0.7
-246.8
-5.7
-1.6
154.01
3 874.8
100
3 283.6
84.7
591.2
15.3
—
0
544.2
14
409.8
10.6
181.4
4.7
-46.2
-1.2
—
0
135.2
3.5
33.6
0.9
75.9
2
0.426
185.12
4 067.1
100
3 374.8
83
692.3
17
—
0
531.7
13.1
485.3
11.9
207
5.1
-45.8
-1.1
—
0
161.2
4
46.7
1.1
94.9
2.3
0.551
172.55
4 445.7
100
3 629.5
81.6
816.2
18.4
—
0
545.3
12.3
510.6
11.5
305.6
6.9
-27.2
-0.6
—
0
278.4
6.3
58.4
1.3
175.8
4
1.01
175.8
4 639.9
100
3 855.7
83.1
784.2
16.9
—
0
534.2
11.5
276.5
6
507.7
10.9
-69.5
-1.5
—
0
438.2
9.4
123.3
2.7
278.2
6
1.566
177.95
4 290
100
3 535.9
82.4
754.1
17.6
—
0
535.6
12.5
507.3
11.8
246.8
5.8
-40.5
-0.9
—
0
206.3
4.8
62.8
1.5
110.3
2.6
0.66
167.12
4 649.8
100
3 789
81.5
860.8
18.5
—
0
520.7
11.2
667.4
14.4
193.4
4.2
-17.4
-0.4
—
0
176
3.8
72.5
1.6
81.1
1.7
0.476
176.3
4 645.4
100
3 408.8
73.4
1 236.6
26.6
—
0
527.1
11.3
552.4
11.9
684.2
14.7
-13.9
-0.3
—
0
670.3
14.4
146.9
3.2
596.4
12.8
3.34
178.52
4 027.5
100
3 003.8
74.6
1 023.7
25.4
—
0
462.6
11.5
531.9
13.2
491.8
12.2
-2
-0.05
—
0
489.8
12.2
115
2.9
619.9
15.4
3.47
178.52
3 697.1
100
2 921.3
79
775.8
21
—
0
476.6
12.9
465.1
12.6
310.7
8.4
-9.4
-0.3
—
0
301.3
8.1
69.7
1.9
205.8
5.6
1.16
177.41
3 432.5
100
2 689.7
78.4
742.8
21.6
—
0
450.1
13.1
442.1
12.9
300.7
8.8
-12.2
-0.4
-0.1
-0.003
288.4
8.4
65.8
1.9
221.2
6.4
1.22
179.84
3 373.9
100
2 594.7
76.9
779.2
23.1
—
0
455.6
13.5
451.4
13.4
327.8
9.7
-16.9
-0.5
—
0
310.9
9.2
59.6
1.8
252.7
7.5
1.41
178.52
3 295.5
100
2 625.9
79.7
669.6
20.3
—
0
439.7
13.3
423.6
12.9
246
7.5
-24.7
-0.7
—
0
221.3
6.7
30.3
0.9
191
5.8
1.06
178.52
2 861
100
2 360.7
82.5
500.3
17.5
—
0
436.7
15.3
422
14.8
78.3
2.7
-21.3
-0.7
—
0
57
2
-59.5
-2.08
118.6
4.1
0.664
178.52
2 712.8
100
2 320.7
85.5
392.1
14.5
—
0
396.6
14.6
563.6
20.8
-171.5
-6.3
-21.6
-0.8
—
0
-193.1
-7.1
13
0.5
-202
-7.4
-1.13
178.76
2 397.3
100
2 104.9
87.8
292.4
12.2
—
0
401.2
16.7
343.6
14.3
-51.2
-2.1
-23.2
-1
—
0
-74.4
-3.1
-4.7
-0.2
-70.5
-2.9
-0.395
178.52
3 142
100
2 621.8
83.4
520.2
16.6
—
0
437.9
13.9
527.1
16.8
-6.9
-0.2
-38.2
-1.2
—
0
-45.1
-1.4
11.4
0.4
-49.6
-1.6
-0.274
180.89
3 033.6
100
2 580.5
85.1
453.1
14.9
—
0
454.1
15
769.6
25.4
-316.5
-10.4
-31.3
-1.03
0.1
0.003
-347.7
-11.5
-72.5
-2.4
-269.6
-8.9
-1.51
178.54
3 205.5
100
2 675.2
83.5
530.3
16.5
—
0
468.8
14.6
460.1
14.4
70.2
2.2
-32.1
-1.001
—
0
38.1
1.2
13.3
0.4
19.6
0.6
0.11
178.5
3 336.1
100
2 681.7
80.4
654.4
19.6
—
0
487.7
14.6
501.1
15
153.3
4.6
-28.9
-0.9
—
0
124.4
3.7
34
1
77.6
2.3
0.435
178.52
3 612.1
100
2 889.2
80
722.9
20
—
0
500.3
13.9
472.4
13.1
250.5
6.9
-35.4
-1
—
0
215.1
6
32.2
0.9
161.1
4.5
0.912
176.61
3 274.6
100
2 620
80
654.6
20
—
0
488.2
14.9
609.6
18.6
45
1.4
-35.9
-1.1
—
0
9.1
0.3
49.6
1.5
-50.5
-1.5
-0.29
174.14
3 205
100
2 591.7
80.9
613.3
19.1
—
0
445.6
13.9
459.5
14.3
153.8
4.8
-26.6
-0.8
0
0
127.2
4
35.4
1.1
84
2.6
0.48
176.3
3 469
100
2 676.7
77.2
792.3
22.8
—
0
472.7
13.6
476.1
13.7
316.2
9.1
-21.9
-0.6
0
0
294.3
8.5
69.9
2
213.9
6.2
1.21
176.3
3 437.4
100
2 626.5
76.4
810.9
23.6
—
0
471.8
13.7
467.3
13.6
343.6
10
-38.2
-1.1
—
0
305.4
8.9
35.9
1
254.2
7.4
1.45
175.5
3 158.1
2 473.4
684.7
—
457.2
437.3
247.4
-23.9
0
223.5
56.5
152.2
0.86
177
3 050.8
2 355.9
694.9
—
433.1
443.5
251.4
-30.2
0
221.2
50.7
161.4
0.92
176.3
3 251.5
2 467.5
784
—
449.7
461.6
322.4
-30
0
292.4
74
207.4
1.18
176.3
3 193.3
2 447
746.3
—
456.2
471.3
275
-36.5
0
238.5
55.4
171
0.98
174.7
2 693.4
2 105
588.4
—
424.7
414.5
173.9
-23.9
0
150
39.8
101.2
0.58
174.5
2 635.4
2 044
591.4
—
402.7
395
196.4
-23.9
0
172.5
44.6
123.6
0.71
174.9
2 772.4
2 181.1
591.3
—
417.9
427.9
163.4
-24.5
—
138.9
33.1
101
0.58
174.9
2 688.3
2 084.5
603.8
—
408
440.8
163
-40.2
—
122.8
29.2
105.4
0.6
175
2 593.7
2 033.6
560.1
—
407.1
410
150.1
-26.2
0
123.9
36.2
78.8
0.45
174.9
2 785
2 167.1
617.9
—
403.5
414.2
203.7
-26.8
0
176.9
45.7
119.8
0.68
174.9
3 001.7
2 346.5
655.2
—
420
436.1
219.1
109.1
0
328.2
38.7
281.3
1.61
174.9
2 934.6
2 325.6
609
—
403.2
367.5
241.5
-31.4
0
210.1
47.6
155.3
0.9
172.3
2 693.8
2 149.5
544.3
—
390.7
375.1
169.2
-30.8
0
138.4
21.3
109.3
0.63
172.4
2 734.4
2 201.9
532.5
—
382.4
316.6
215.9
-17.1
—
198.8
33.2
151.4
0.88
172.4
2 826.7
2 240.3
586.4
—
402.3
386.8
199.6
-6.7
0
192.9
42.9
133.3
0.77
172.4
2 808.4
2 246.9
561.5
—
384.2
356.3
205.2
-8.7
—
196.5
42.8
154.2
0.9
172.3
2 625.4
2 126.9
498.5
—
381.8
339.1
159.4
-27.2
0
132.2
20.9
93.2
0.54
172.4
2 748.1
2 193.6
554.5
—
381
389.4
165.1
-28
—
137.1
36.3
80.9
0.47
172.1
2 895.3
2 299.7
595.6
—
392.3
389
206.6
-31.6
—
175
37.4
118.1
0.69
172.4
2 871.9
2 309.9
562
—
372.9
326.1
235.9
-54.9
—
181
28.5
134.5
0.78
172.4
2 719.7
2 178.1
541.6
—
379.9
369.8
171.8
-45.9
—
125.9
25.9
80.4
0.467
172