{"text_format":"1","workbook":"xlsx","n_sheets":14,"sheets":["GuV_D","GuV_E","GuV 1314","GuV 0809","GuV 1213","GuV_D (2)","GuV_E (2)","GuV 0708 alt","GuV_VJ","GuV_GJ","IS-Deutsch_Euro","GJ 00_01","GJ 01_02","IS-Engl_Euro "],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"defined_names":4,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"GuV_D","index":0,"n_rows":55,"n_cols":30,"rows_kept":55,"cut":false,"hidden":false,"merged":[[1,0,1,31],[2,0,2,31],[4,10,4,12],[4,25,4,27],[4,15,4,17],[4,20,4,22],[43,0,43,6],[5,10,5,12],[5,25,5,27],[6,10,6,12],[6,25,6,27],[5,15,5,17],[6,15,6,17],[5,20,5,22],[6,20,6,22]]}
[]
["Carl Zeiss Meditec AG"]
["Konzerngewinn- und Verlustrechnung (IFRS) 1. Oktober 2013 bis 31. Dezember 2013"]
[]
[null,null,null,null,null,null,null,null,null,null,"4. Quartal 2012/2013",null,null,null,null,"4. Quartal 2011/2012",null,null,null,null,"Geschäftsjahr 2013/2014",null,null,null,null,"Geschäftsjahr 2012/2013*"]
[null,null,null,null,null,null,null,"Anhang",null,null,"1. Juli 2013 - \n30. September 2013",null,null,null,null,"1. Juli 2012 - \n30. September 2012",null,null,null,null,"1. Oktober 2013 - \n31. Dezember 2013",null,null,null,null,"1. Oktober 2012 - \n31. Dezember 2012"]
[null,null,null,null,null,null,null,null,null,null,"€ Tsd.",null,null,null,null,"€ Tsd.",null,null,null,null,"€ Tsd.",null,null,null,null,"€ Tsd."]
[]
[]
["Umsatzerlöse",null,null,null,null,null,null,"(2p) (4)",null,null,null,null,{"$f":"'GuV 1314'!AE10","v":0},{"$f":"+M10/$M$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"'GuV 1213'!AE10","v":0},{"$f":"R10/$R$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"'GuV 1314'!K10","v":212279},{"$f":"W10/$W$10","v":1},null,null,null,{"$f":"'GuV 1213'!K10","v":218999},null,{"$f":"+AB10/$AB$10","v":1}]
[]
["Umsatzkosten ",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'GuV 1314'!AE12","v":0},{"$f":"+M12/-$M$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"'GuV 1213'!AE12","v":0},{"$f":"R12/-$R$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"'GuV 1314'!K12","v":-98314},{"$f":"W12/-$W$10","v":0.46313577885707019},null,null,null,{"$f":"'GuV 1213'!K12","v":-101583},null,{"$f":"+AB12/-$AB$10","v":0.46385143311156674}]
[]
["  ","Bruttoergebnis vom Umsatz",null,null,null,null,null,null,null,null,null,null,{"$f":"+M10+M12","v":0},{"$f":"+M14/$M$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+R10+R12","v":0},{"$f":"R14/$R$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+W10+W12","v":113965},{"$f":"W14/$W$10","v":0.53686422114292986},null,null,null,{"$f":"+AB10+AB12","v":117416},null,{"$f":"+AB14/$AB$10","v":0.53614856688843326}]
[]
["Vertriebs- und Marketingkosten",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'GuV 1314'!AE16","v":0},{"$f":"+M16/-$M$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"'GuV 1213'!AE16","v":0},{"$f":"R16/-$R$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"'GuV 1314'!K16","v":-53671},{"$f":"W16/-$W$10","v":0.25283235741641896},null,null,null,{"$f":"'GuV 1213'!K16","v":-53388},null,{"$f":"+AB16/-$AB$10","v":0.24378193507732912}]
["Allgemeine Verwaltungskosten",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'GuV 1314'!AE17","v":0},{"$f":"+M17/-$M$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"'GuV 1213'!AE17","v":0},{"$f":"R17/-$R$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"'GuV 1314'!K17","v":-10027},{"$f":"W17/-$W$10","v":4.7235006759971547E-2},null,null,null,{"$f":"'GuV 1213'!K17","v":-9583},null,{"$f":"+AB17/-$AB$10","v":4.3758190676669757E-2}]
["Forschungs- und Entwicklungskosten",null,null,null,null,null,null,"(34)",null,null,null,null,{"$f":"'GuV 1314'!AE18","v":0},{"$f":"+M18/-$M$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"'GuV 1213'!AE18","v":0},{"$f":"R18/-$R$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"'GuV 1314'!K18","v":-23773},{"$f":"W18/-$W$10","v":0.11198941016304015},null,null,null,{"$f":"'GuV 1213'!K18","v":-23120},null,{"$f":"+AB18/-$AB$10","v":0.10557125831624802}]
["Sonstige Erträge",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'GuV 1314'!AE19","v":0},{"$f":"+M19/$M$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"'GuV 1213'!AE19","v":0},{"$f":"R19/$R$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"'GuV 1314'!AI19","v":0},{"$f":"W19/$W$10","v":0},null,null,null,{"$f":"'GuV 1213'!AI19","v":0},null,{"$f":"+AB19/$AB$10","v":0}]
["Sonstige Aufwendungen",null,null,null,null,null,null,"(5)",null,null,null,null,{"$f":"'GuV 1314'!AE20","v":0},{"$f":"+M20/-$M$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"'GuV 1213'!AE20","v":0},{"$f":"R20/-$R$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"'GuV 1314'!K20","v":0},{"$f":"W20/-$W$10","v":0},null,null,null,{"$f":"'GuV 1213'!K20","v":0},null,{"$f":"+AB20/-$AB$10","v":0}]
["Kursgewinne / (Kursverluste), netto",null,null,null,null,null,null,"(2c) (30)",null,null,null,null,{"$f":"'GuV 1314'!O21","v":0},{"$f":"+M21/$M$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"'GuV 1213'!O21","v":0},{"$f":"R21/-$R$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"'GuV 1314'!S21","v":0},{"$f":"W21/-$W$10","v":0},null,null,null,{"$f":"'GuV 1213'!S21","v":0},null,{"$f":"+AB21/-$AB$10","v":0}]
[]
[null,"Ergebnis vor Zinsen, Ertragsteuern, Abschreibungen und Amortisationen",null,null,null,null,null,null,null,null,{"$f":"'GuV 1314'!AC23","v":0},null,null,{"$f":"+K23/M10","v":{"$error":"#DIV/0!"}},null,{"$f":"'GuV 1213'!AC23","v":0},null,null,{"$f":"+P23/R10","v":{"$error":"#DIV/0!"}},null,{"$f":"'GuV 1314'!I23","v":30540},null,null,{"$f":"+U23/W10","v":0.14386726901860289},null,{"$f":"'GuV 1213'!I23","v":35592},null,null,null,{"$f":"+Z23/AB10","v":0.16252129005155275}]
[null,"Abschreibungen und Amortisationen",null,null,null,null,null,null,null,null,{"$f":"'GuV 1314'!AC24","v":0},null,null,null,null,{"$f":"'GuV 1213'!AC24","v":0},null,null,null,null,{"$f":"'GuV 1314'!I24","v":4046},null,null,null,null,{"$f":"'GuV 1213'!I24","v":4267}]
[]
[" ","Ergebnis vor Zinsen und Ertragsteuern",null,null,null,null,null,null,null,null,null,null,{"$f":"+M14+M16+M17+M18+M21+M19+M20","v":0},{"$f":"+M26/$M$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+R14+R16+R17+R18+R21+R19+R20","v":0},{"$f":"R26/$R$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+W14+W16+W17+W18+W21+W19+W20","v":26494},{"$f":"W26/$W$10","v":0.12480744680349917},null,null,null,{"$f":"AB14+AB16+AB17+AB18+AB19+AB20","v":31325},null,{"$f":"+AB26/$AB$10","v":0.14303718281818639}]
[]
["Ergebnis aus At-Equity bewerteten Finanzanlagen",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'GuV 1314'!AE28","v":0},{"$f":"+M28/-$M$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"'GuV 1213'!AE28","v":0},{"$f":"R28/-$R$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"'GuV 1314'!K28","v":0},{"$f":"W28/-$W$10","v":0},null,null,null,{"$f":"'GuV 1213'!K28","v":0},null,{"$f":"+AB28/-$AB$10","v":0}]
["Zinserträge",null,null,null,null,null,null,"(7)",null,null,null,null,{"$f":"'GuV 1314'!AE29","v":0},{"$f":"+M29/$M$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"'GuV 1213'!AE29","v":0},{"$f":"R29/$R$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"'GuV 1314'!K29","v":622},{"$f":"W29/$W$10","v":2.9301061339086767E-3},null,null,null,{"$f":"'GuV 1213'!K29","v":701},null,{"$f":"+AB29/$AB$10","v":3.2009278581180737E-3}]
["Zinsaufwendungen",null,null,null,null,null,null,"(7)",null,null,null,null,{"$f":"'GuV 1314'!AE30","v":0},{"$f":"+M30/-$M$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"'GuV 1213'!AE30","v":0},{"$f":"R30/-$R$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"'GuV 1314'!K30","v":-1499},{"$f":"W30/-$W$10","v":7.0614615670885955E-3},null,null,null,{"$f":"'GuV 1213'!K30","v":-1307},null,{"$f":"+AB30/-$AB$10","v":5.9680637811131559E-3}]
["Kursgewinne / (Kursverluste), netto",null,null,null,null,null,null,"(2c) (2v) (7)",null,null,null,null,{"$f":"'GuV 1314'!AE31","v":0},{"$f":"+M31/$M$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"'GuV 1213'!AE31","v":0},{"$f":"R31/$R$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"'GuV 1314'!K31","v":5510},{"$f":"W31/$W$10","v":2.5956406427390367E-2},null,null,null,{"$f":"'GuV 1213'!K31","v":6953},null,{"$f":"+AB31/$AB$10","v":3.174900342010694E-2}]
["Sonstiges Finanzergebnis",null,null,null,null,null,null,"(7)",null,null,null,null,{"$f":"'GuV 1314'!AE32","v":0},{"$f":"+M32/$M$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"'GuV 1213'!AE32","v":0},{"$f":"R32/$R$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"'GuV 1314'!K32","v":710},{"$f":"W32/$W$10","v":3.3446549116963997E-3},null,null,null,{"$f":"'GuV 1213'!K32","v":633},null,{"$f":"+AB32/$AB$10","v":2.8904241571879323E-3}]
[]
[null,"Ergebnis vor Ertragsteuern",null,null,null,null,null,null,null,null,null,null,{"$f":"+M26+M29+M30+M32+M28+M31","v":0},{"$f":"+M34/$M$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+R26+R29+R30+R32+R28+R31","v":0},{"$f":"R34/$R$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+W26+W29+W30+W32+W28+W31","v":31837},{"$f":"W34/$W$10","v":0.14997715270940601},null,null,null,{"$f":"+AB26+AB29+AB30+AB32+AB31+AB28","v":38305},null,{"$f":"+AB34/$AB$10","v":0.17490947447248617}]
[]
["Ertragsteueraufwand",null,null,null,null,null,null,"(8)",null,null,null,null,{"$f":"'GuV 1314'!AE36","v":0},{"$f":"+M36/-$M$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"'GuV 1213'!AE36","v":0},{"$f":"R36/$R$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"'GuV 1314'!K36","v":-10413},{"$f":"W36/$W$10","v":-4.9053368444358605E-2},null,null,null,{"$f":"'GuV 1213'!K36","v":-13118},null,{"$f":"+AB36/-$AB$10","v":5.9899816894141068E-2}]
[]
["Konzernergebnis",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M34:M36)","v":0},{"$f":"+M38/$M$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"SUM(R34:R36)","v":0},{"$f":"R38/$R$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"SUM(W34:W36)","v":21424},{"$f":"W38/$W$10","v":0.10092378426504742},null,null,null,{"$f":"SUM(AB34:AB36)","v":25187},null,{"$f":"+AB38/$AB$10","v":0.11500965757834511}]
[]
["davon entfallen auf:"]
[null,"Gesellschafter des Mutterunternehmens",null,null,null,null,null,null,null,null,null,null,{"$f":"'GuV 1314'!AE41","v":0},{"$f":"+M41/$M$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"'GuV 1213'!AE41","v":0},{"$f":"R41/$R$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"'GuV 1314'!K41","v":20098},{"$f":"W41/$W$10","v":9.4677287908836949E-2},null,null,null,{"$f":"'GuV 1213'!K41","v":23327},null,{"$f":"+AB41/$AB$10","v":0.10651646811172653}]
[null,"Anteile nicht-beherrschender Gesellschafter",null,null,null,null,null,null,null,null,null,null,{"$f":"'GuV 1314'!AE42","v":0},{"$f":"+M42/$M$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"'GuV 1213'!AE42","v":0},{"$f":"R42/$R$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"'GuV 1314'!K42","v":1326},{"$f":"W42/$W$10","v":6.2464963562104585E-3},null,null,null,{"$f":"'GuV 1213'!K42","v":1860},null,{"$f":"+AB42/$AB$10","v":8.4931894666185684E-3}]
[]
["Gewinn / (Verlust) je Aktie, der den Aktionären des Mutterunternehmens im Geschäftsjahr zusteht (in €):"]
[]
[null,{"$f":"\"- Unverwässert / verwässert\"","v":"- Unverwässert / verwässert"},null,null,null,null,null,"(2r) (9)",null,null,null,null,{"$f":"'GuV 1314'!AE46","v":0},null,null,null,null,{"$f":"'GuV 1213'!AE46","v":0},null,null,null,null,{"$f":"'GuV 1314'!K46","v":0.24717865452804411},null,null,null,null,{"$f":"'GuV 1213'!K46","v":0.28689105752690242}]
[]
["* Das Vorjahr wurde aufgrund des geänderten IAS 19 angepasst."]
["Der nachfolgende Konzernanhang ist integraler Bestandteil des ungeprüften Konzernabschlusses."]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+M36/M34","v":{"$error":"#DIV/0!"}},null,null,null,null,{"$f":"+R36/R34","v":{"$error":"#DIV/0!"}},null,null,null,null,{"$f":"+W36/W34","v":-0.32707227439771336},null,null,null,null,{"$f":"+AB36/AB34","v":-0.34246181960579558}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R36/R34","v":{"$error":"#DIV/0!"}},null,null,null,null,{"$f":"W36/W34","v":-0.32707227439771336},null,null,null,null,{"$f":"AB36/AB34","v":-0.34246181960579558}]
[]
[" "]

{"sheet":"GuV_E","index":1,"n_rows":55,"n_cols":30,"rows_kept":55,"cut":false,"hidden":false,"merged":[[1,0,1,31],[2,0,2,31],[4,10,4,12],[4,25,4,27],[4,15,4,17],[4,20,4,22],[43,0,43,6],[5,10,5,12],[5,25,5,27],[6,10,6,12],[6,25,6,27],[5,15,5,17],[5,20,5,22],[6,15,6,17],[6,20,6,22]]}
[]
["Carl Zeiss Meditec AG"]
["Consolidated income statement (IFRS) for the period from 1 October 2013 to 31 December 2013"]
[]
[null,null,null,null,null,null,null,null,null,null,"4th quarter 2012/2013",null,null,null,null,"4th quarter 2011/2012",null,null,null,null,"Financial year 2013/2014",null,null,null,null,"Financial year 2012/2013*"]
[null,null,null,null,null,null,null,"Note",null,null,"1 July 2013 - \n30 September 2013",null,null,null,null,"1 July 2012 - \n30 September 2012",null,null,null,null,"1 October 2013 - \n31 December 2013",null,null,null,null,"1 October 2012 - \n31 December 2012"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"\"€ '000\"","v":"€ '000"},null,null,null,null,"€ Tsd.",null,null,null,null,"€ Tsd.",null,null,null,null,{"$f":"\"€ '000\"","v":"€ '000"}]
[]
[]
["Revenue",null,null,null,null,null,null,"(2p) (4)",null,null,null,null,{"$f":"GuV_D!M10","v":0},{"$f":"+M10/$M$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"GuV_D!R10","v":0},{"$f":"R10/$R$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"GuV_D!W10","v":212279},{"$f":"W10/$W$10","v":1},null,null,null,{"$f":"GuV_D!AB10","v":218999},null,{"$f":"+AB10/$AB$10","v":1}]
[]
["Cost of goods sold",null,null,null,null,null,null,null,null,null,null,null,{"$f":"GuV_D!M12","v":0},{"$f":"+M12/-$M$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"GuV_D!R12","v":0},{"$f":"R12/-$R$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"GuV_D!W12","v":-98314},{"$f":"W12/-$W$10","v":0.46313577885707019},null,null,null,{"$f":"GuV_D!AB12","v":-101583},null,{"$f":"+AB12/-$AB$10","v":0.46385143311156674}]
[]
["  ","Gross profit",null,null,null,null,null,null,null,null,null,null,{"$f":"GuV_D!M14","v":0},{"$f":"+M14/$M$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"GuV_D!R14","v":0},{"$f":"R14/$R$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"GuV_D!W14","v":113965},{"$f":"W14/$W$10","v":0.53686422114292986},null,null,null,{"$f":"GuV_D!AB14","v":117416},null,{"$f":"+AB14/$AB$10","v":0.53614856688843326}]
[]
["Selling and marketing expenses",null,null,null,null,null,null,null,null,null,null,null,{"$f":"GuV_D!M16","v":0},{"$f":"+M16/-$M$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"GuV_D!R16","v":0},{"$f":"R16/-$R$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"GuV_D!W16","v":-53671},{"$f":"W16/-$W$10","v":0.25283235741641896},null,null,null,{"$f":"GuV_D!AB16","v":-53388},null,{"$f":"+AB16/-$AB$10","v":0.24378193507732912}]
["General administrative expenses",null,null,null,null,null,null,null,null,null,null,null,{"$f":"GuV_D!M17","v":0},{"$f":"+M17/-$M$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"GuV_D!R17","v":0},{"$f":"R17/-$R$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"GuV_D!W17","v":-10027},{"$f":"W17/-$W$10","v":4.7235006759971547E-2},null,null,null,{"$f":"GuV_D!AB17","v":-9583},null,{"$f":"+AB17/-$AB$10","v":4.3758190676669757E-2}]
["Research and development expenses",null,null,null,null,null,null,"(34)",null,null,null,null,{"$f":"GuV_D!M18","v":0},{"$f":"+M18/-$M$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"GuV_D!R18","v":0},{"$f":"R18/-$R$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"GuV_D!W18","v":-23773},{"$f":"W18/-$W$10","v":0.11198941016304015},null,null,null,{"$f":"GuV_D!AB18","v":-23120},null,{"$f":"+AB18/-$AB$10","v":0.10557125831624802}]
["Other income",null,null,null,null,null,null,null,null,null,null,null,{"$f":"GuV_D!M19","v":0},{"$f":"+M19/$M$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"GuV_D!R19","v":0},{"$f":"R19/$R$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"GuV_D!W19","v":0},{"$f":"W19/$W$10","v":0},null,null,null,{"$f":"GuV_D!AB19","v":0},null,{"$f":"+AB19/$AB$10","v":0}]
["Other expense",null,null,null,null,null,null,"(5)",null,null,null,null,{"$f":"GuV_D!M20","v":0},{"$f":"+M20/-$M$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"GuV_D!R20","v":0},{"$f":"R20/-$R$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"GuV_D!W20","v":0},{"$f":"W20/-$W$10","v":0},null,null,null,{"$f":"GuV_D!AB20","v":0},null,{"$f":"+AB20/-$AB$10","v":0}]
["Foreign currency gains / (losses), net",null,null,null,null,null,null,"(2c) (30)",null,null,null,null,{"$f":"+[1]GuV_D!M21","v":0},{"$f":"+M21/$M$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+[1]GuV_D!R21","v":0},{"$f":"+R21/-$Q$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+[1]GuV_D!W21","v":0},{"$f":"+W21/$V$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+[1]GuV_D!AB21","v":0},null,{"$f":"+AB21/$AB$10","v":0}]
[]
[null,"Earnings before interests, income taxes, depreciation and amortisation",null,null,null,null,null,null,null,null,{"$f":"GuV_D!K23","v":0},null,null,{"$f":"+K23/M10","v":{"$error":"#DIV/0!"}},null,{"$f":"GuV_D!P23","v":0},null,null,{"$f":"+P23/R10","v":{"$error":"#DIV/0!"}},null,{"$f":"GuV_D!U23","v":30540},null,null,{"$f":"+U23/W10","v":0.14386726901860289},null,{"$f":"GuV_D!Z23","v":35592},null,null,null,{"$f":"+Z23/AB10","v":0.16252129005155275}]
[null,"Depreciation and amortisation",null,null,null,null,null,null,null,null,{"$f":"GuV_D!K24","v":0},null,null,null,null,{"$f":"GuV_D!P24","v":0},null,null,null,null,{"$f":"GuV_D!U24","v":4046},null,null,null,null,{"$f":"GuV_D!Z24","v":4267}]
[]
[" ","Earnings before interests and income taxes",null,null,null,null,null,null,null,null,null,null,{"$f":"GuV_D!M26","v":0},{"$f":"+M26/$M$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"GuV_D!R26","v":0},{"$f":"R26/$R$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"GuV_D!W26","v":26494},{"$f":"W26/$W$10","v":0.12480744680349917},null,null,null,{"$f":"GuV_D!AB26","v":31325},null,{"$f":"+AB26/$AB$10","v":0.14303718281818639}]
[]
["Results from investments accounted for using the equity method",null,null,null,null,null,null,null,null,null,null,null,{"$f":"GuV_D!M28","v":0},{"$f":"+M28/-$M$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"GuV_D!R28","v":0},{"$f":"R28/-$R$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"GuV_D!W28","v":0},{"$f":"W28/-$W$10","v":0},null,null,null,{"$f":"GuV_D!AB28","v":0},null,{"$f":"+AB28/-$AB$10","v":0}]
["Interest income",null,null,null,null,null,null,"(7)",null,null,null,null,{"$f":"GuV_D!M29","v":0},{"$f":"+M29/$M$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"GuV_D!R29","v":0},{"$f":"R29/$R$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"GuV_D!W29","v":622},{"$f":"W29/$W$10","v":2.9301061339086767E-3},null,null,null,{"$f":"GuV_D!AB29","v":701},null,{"$f":"+AB29/$AB$10","v":3.2009278581180737E-3}]
["Interest expense",null,null,null,null,null,null,"(7)",null,null,null,null,{"$f":"GuV_D!M30","v":0},{"$f":"+M30/-$M$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"GuV_D!R30","v":0},{"$f":"R30/-$R$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"GuV_D!W30","v":-1499},{"$f":"W30/-$W$10","v":7.0614615670885955E-3},null,null,null,{"$f":"GuV_D!AB30","v":-1307},null,{"$f":"+AB30/-$AB$10","v":5.9680637811131559E-3}]
["Foreign currency gains / (losses), net",null,null,null,null,null,null,"(2c) (2v) (7)",null,null,null,null,{"$f":"GuV_D!M31","v":0},{"$f":"+M31/$M$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"GuV_D!R31","v":0},{"$f":"R31/$R$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"GuV_D!W31","v":5510},{"$f":"W31/$W$10","v":2.5956406427390367E-2},null,null,null,{"$f":"GuV_D!AB31","v":6953},null,{"$f":"+AB31/$AB$10","v":3.174900342010694E-2}]
["Other financial result",null,null,null,null,null,null,"(7)",null,null,null,null,{"$f":"GuV_D!M32","v":0},{"$f":"+M32/$M$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"GuV_D!R32","v":0},{"$f":"R32/$R$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"GuV_D!W32","v":710},{"$f":"W32/$W$10","v":3.3446549116963997E-3},null,null,null,{"$f":"GuV_D!AB32","v":633},null,{"$f":"+AB32/$AB$10","v":2.8904241571879323E-3}]
[]
[null,"Earnings before income taxes",null,null,null,null,null,null,null,null,null,null,{"$f":"GuV_D!M34","v":0},{"$f":"+M34/$M$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"GuV_D!R34","v":0},{"$f":"R34/$R$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"GuV_D!W34","v":31837},{"$f":"W34/$W$10","v":0.14997715270940601},null,null,null,{"$f":"GuV_D!AB34","v":38305},null,{"$f":"+AB34/$AB$10","v":0.17490947447248617}]
[]
["Income tax expense",null,null,null,null,null,null,"(8)",null,null,null,null,{"$f":"GuV_D!M36","v":0},{"$f":"+M36/-$M$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"GuV_D!R36","v":0},{"$f":"R36/$R$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"GuV_D!W36","v":-10413},{"$f":"W36/$W$10","v":-4.9053368444358605E-2},null,null,null,{"$f":"GuV_D!AB36","v":-13118},null,{"$f":"+AB36/-$AB$10","v":5.9899816894141068E-2}]
[]
["Net income",null,null,null,null,null,null,null,null,null,null,null,{"$f":"GuV_D!M38","v":0},{"$f":"+M38/$M$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"GuV_D!R38","v":0},{"$f":"R38/$R$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"GuV_D!W38","v":21424},{"$f":"W38/$W$10","v":0.10092378426504742},null,null,null,{"$f":"GuV_D!AB38","v":25187},null,{"$f":"+AB38/$AB$10","v":0.11500965757834511}]
[]
["Attributable to:"]
[null,"Shareholders of the parent company",null,null,null,null,null,null,null,null,null,null,{"$f":"GuV_D!M41","v":0},{"$f":"+M41/$M$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"GuV_D!R41","v":0},{"$f":"R41/$R$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"GuV_D!W41","v":20098},{"$f":"W41/$W$10","v":9.4677287908836949E-2},null,null,null,{"$f":"GuV_D!AB41","v":23327},null,{"$f":"+AB41/$AB$10","v":0.10651646811172653}]
[null,"Non-controlling interest",null,null,null,null,null,null,null,null,null,null,{"$f":"GuV_D!M42","v":0},{"$f":"+M42/$M$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"GuV_D!R42","v":0},{"$f":"R42/$R$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"GuV_D!W42","v":1326},{"$f":"W42/$W$10","v":6.2464963562104585E-3},null,null,null,{"$f":"GuV_D!AB42","v":1860},null,{"$f":"+AB42/$AB$10","v":8.4931894666185684E-3}]
[]
["Profit / (loss) per share, attributable to the shareholders of the parent company in the current financial year (€):"]
[]
[null,{"$f":"\"- Basic / diluted\"","v":"- Basic / diluted"},null,null,null,null,null,"(2r) (10)",null,null,null,null,{"$f":"GuV_D!M46","v":0},null,null,null,null,{"$f":"GuV_D!R46","v":0},null,null,null,null,{"$f":"GuV_D!W46","v":0.24717865452804411},null,null,null,null,{"$f":"GuV_D!AB46","v":0.28689105752690242}]
[]
["* The prior-year figures are adjusted due to amended IAS 19 regulations."]
["The following notes to the consolidated financial statements are an integral part of the unaudited consolidated financial statements."]
[]
[]
[]
[]
[]
[" "]

{"sheet":"GuV 1314","index":2,"n_rows":54,"n_cols":35,"rows_kept":54,"cut":false,"hidden":false,"merged":[[1,0,1,24],[2,0,2,24],[4,8,4,10],[4,12,4,14],[4,16,4,18],[4,20,4,22],[4,24,4,26],[4,28,4,30],[4,32,4,34],[5,8,5,10],[5,12,5,14],[5,16,5,18],[5,20,5,22],[5,24,5,26],[5,28,5,30],[5,32,5,34],[6,24,6,26],[6,28,6,30],[6,32,6,34],[43,0,43,6],[6,8,6,10],[6,12,6,14],[6,16,6,18],[6,20,6,22]]}
[]
["Carl Zeiss Meditec AG"]
["Konzerngewinn- und Verlustrechnung (IFRS)"]
[]
[null,null,null,null,null,null,null,null,"QI 2013/14",null,null,null,"QII 2013/14",null,null,null,"6 Monate 2013/14",null,null,null,"QIII 2013/14",null,null,null,"9 Monate 2013/14",null,null,null,"QIV 2013/14",null,null,null,"GJ 2013/14"]
[null,null,null,null,null,null,null,"Anhang"]
[null,null,null,null,null,null,null,null,"€ Tsd.",null,null,null,"€ Tsd.",null,null,null,"€ Tsd.",null,null,null,"€ Tsd.",null,null,null,"€ Tsd.",null,null,null,"€ Tsd.",null,null,null,"€ Tsd."]
[]
[]
["Umsatzerlöse",null,null,null,null,null,null,"(2o)",null,null,212279,1,null,null,{"$f":"+S10-K10","v":-212279},1,null,null,null,1,null,null,{"$f":"+AA10-S10","v":0},1,null,null,null,1,null,null,{"$f":"+AI10-AA10","v":0},1]
[]
["Umsatzkosten ",null,null,null,null,null,null,null,null,null,-98314,{"$f":"+K12/-K$10","v":0.46313577885707019},null,null,{"$f":"+S12-K12","v":98314},{"$f":"+O12/-O$10","v":0.46313577885707019},null,null,null,{"$f":"+S12/-S$10","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+AA12-S12","v":0},{"$f":"+W12/-W$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+AA12/-AA$10","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+AI12-AA12","v":0},{"$f":"+AE12/-AE$10","v":{"$error":"#DIV/0!"}}]
[]
["  ","Bruttoergebnis vom Umsatz",null,null,null,null,null,null,null,null,{"$f":"+K10+K12","v":113965},{"$f":"+K14/-K$10","v":-0.53686422114292986},null,null,{"$f":"+O10+O12","v":-113965},{"$f":"+O14/-O$10","v":-0.53686422114292986},null,null,{"$f":"+S10+S12","v":0},{"$f":"+S14/-S$10","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+W10+W12","v":0},{"$f":"+W14/-W$10","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+AA10+AA12","v":0},{"$f":"+AA14/-AA$10","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+AE10+AE12","v":0},{"$f":"+AE14/-AE$10","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+AI10+AI12","v":0}]
[]
["Vertriebs- und Marketingkosten",null,null,null,null,null,null,null,null,null,-53671,{"$f":"+K16/-K$10","v":0.25283235741641896},null,null,{"$f":"+S16-K16","v":53671},{"$f":"+O16/-O$10","v":0.25283235741641896},null,null,null,{"$f":"+S16/-S$10","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+AA16-S16","v":0},{"$f":"+W16/-W$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+AA16/-AA$10","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+AI16-AA16","v":0},{"$f":"+AE16/-AE$10","v":{"$error":"#DIV/0!"}}]
["Allgemeine Verwaltungskosten",null,null,null,null,null,null,null,null,null,-10027,4.7235006759971547E-2,null,null,10027,4.7235006759971547E-2,null,null,null,{"$error":"#DIV/0!"},null,null,0,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},null,null,0,{"$error":"#DIV/0!"}]
["Forschungs- und Entwicklungskosten",null,null,null,null,null,null,"(21)",null,null,-23773,0.11198941016304015,null,null,23773,0.11198941016304015,null,null,null,{"$error":"#DIV/0!"},null,null,0,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},null,null,0,{"$error":"#DIV/0!"}]
["Sonstige Erträge",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,null,null,null,{"$error":"#DIV/0!"},null,null,0,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},null,null,0,{"$error":"#DIV/0!"}]
["Sonstige Aufwendungen",null,null,null,null,null,null,null,null,null,null,0,null,null,0,0,null,null,null,{"$error":"#DIV/0!"},null,null,0,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},null,null,0,{"$error":"#DIV/0!"}]
["Kursgewinne / (Kursverluste), netto",null,null,null,null,null,null,"(2b) (19)",null,null,null,0,null,null,0,0,null,null,null,{"$error":"#DIV/0!"},null,null,0,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},null,null,0,{"$error":"#DIV/0!"}]
[]
[null,"Ergebnis vor Zinsen, Ertragsteuern, Abschreibungen und Amortisationen",null,null,null,null,null,null,{"$f":"+K26+I24","v":30540},null,null,null,{"$f":"+O26+M24","v":-30540},null,null,null,{"$f":"+S26+Q24","v":0},null,null,null,{"$f":"+Y23-Q23","v":0},null,null,null,{"$f":"+Y24+AA26","v":0},null,null,null,{"$f":"+AE26+AC24","v":0},null,null,null,{"$f":"+AG24+AI26","v":0}]
[null,"Abschreibungen und Amortisationen",null,null,null,null,null,null,4046,null,null,null,{"$f":"+Q24-I24","v":-4046},null,null,null,null,null,null,null,{"$f":"+Y24-Q24","v":0},null,null,null,null,null,null,null,{"$f":"+AG24-Y24","v":0}]
[]
[" ","Ergebnis vor Zinsen und Ertragsteuern",null,null,null,null,null,null,null,null,{"$f":"+K14+K16+K17+K18+K19+K20+K21","v":26494},{"$f":"+K26/-K$10","v":-0.12480744680349917},null,null,{"$f":"+O14+O16+O17+O18+O21+O19+O20","v":-26494},{"$f":"+O26/-O$10","v":-0.12480744680349917},null,null,{"$f":"+S14+S16+S17+S18+S19+S20+S21","v":0},{"$f":"+S26/-S$10","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+W14+W16+W17+W18+W21+W19+W20","v":0},{"$f":"+W26/-W$10","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+AA14+AA16+AA17+AA18+AA19+AA20+AA21","v":0},{"$f":"+AA26/-AA$10","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+AE14+AE16+AE17+AE18+AE21+AE19+AE20","v":0},{"$f":"+AE26/-AE$10","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+AI14+AI16+AI17+AI18+AI21+AI19+AI20","v":0}]
[]
["At equity Ergebnis",null,null,null,null,null,null,null,null,null,null,{"$f":"+K28/-K$10","v":0},null,null,{"$f":"+S28-K28","v":0},{"$f":"+O28/-O$10","v":0},null,null,null,{"$f":"+S28/-S$10","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+AA28-S28","v":0},{"$f":"+W28/-W$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+AA28/-AA$10","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+AI28-AA28","v":0},{"$f":"+AE28/-AE$10","v":{"$error":"#DIV/0!"}}]
["Zinserträge",null,null,null,null,null,null,null,null,null,622,{"$f":"+K29/-K$10","v":-2.9301061339086767E-3},null,null,{"$f":"+S29-K29","v":-622},{"$f":"+O29/-O$10","v":-2.9301061339086767E-3},null,null,null,{"$f":"+S29/-S$10","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+AA29-S29","v":0},{"$f":"+W29/-W$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+AA29/-AA$10","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+AI29-AA29","v":0},{"$f":"+AE29/-AE$10","v":{"$error":"#DIV/0!"}}]
["Zinsaufwendungen",null,null,null,null,null,null,null,null,null,-1499,{"$f":"+K30/-K$10","v":7.0614615670885955E-3},null,null,{"$f":"+S30-K30","v":1499},{"$f":"+O30/-O$10","v":7.0614615670885955E-3},null,null,null,{"$f":"+S30/-S$10","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+AA30-S30","v":0},{"$f":"+W30/-W$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+AA30/-AA$10","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+AI30-AA30","v":0},{"$f":"+AE30/-AE$10","v":{"$error":"#DIV/0!"}}]
["Kursgewinne / (Kursverluste), netto",null,null,null,null,null,null,null,null,null,5510,{"$f":"+K31/-K$10","v":-2.5956406427390367E-2},null,null,{"$f":"+S31-K31","v":-5510},{"$f":"+O31/-O$10","v":-2.5956406427390367E-2},null,null,null,{"$f":"+S31/-S$10","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+AA31-S31","v":0},{"$f":"+W31/-W$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+AA31/-AA$10","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+AI31-AA31","v":0},{"$f":"+AE31/-AE$10","v":{"$error":"#DIV/0!"}}]
["übriges Finanzergebnis",null,null,null,null,null,null,null,null,null,710,{"$f":"+K32/-K$10","v":-3.3446549116963997E-3},null,null,{"$f":"+S32-K32","v":-710},{"$f":"+O32/-O$10","v":-3.3446549116963997E-3},null,null,null,{"$f":"+S32/-S$10","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+AA32-S32","v":0},{"$f":"+W32/-W$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+AA32/-AA$10","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+AI32-AA32","v":0},{"$f":"+AE32/-AE$10","v":{"$error":"#DIV/0!"}}]
[]
[null,"Ergebnis vor Ertragsteuern",null,null,null,null,null,null,null,null,{"$f":"+K26+K28+K29+K30+K31+K32","v":31837},{"$f":"+K34/-K$10","v":-0.14997715270940601},null,null,{"$f":"+O26+O28+O29+O30+O31+O32","v":-31837},{"$f":"+O34/-O$10","v":-0.14997715270940601},null,null,{"$f":"+S26+S28+S29+S30+S31+S32","v":0},{"$f":"+S34/-S$10","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+W26+W29+W30+W32+W28+W31","v":0},{"$f":"+W34/-W$10","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+AA26+AA28+AA29+AA30+AA31+AA32","v":0},{"$f":"+AA34/-AA$10","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+AE26+AE29+AE30+AE32+AE28+AE31","v":0},{"$f":"+AE34/-AE$10","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+AI26+AI29+AI30+AI32+AI28+AI31","v":0}]
[]
["Ertragsteueraufwand",null,null,null,null,null,null,"(22)",null,null,-10413,{"$f":"+K36/-K$10","v":4.9053368444358605E-2},null,null,{"$f":"+S36-K36","v":10413},{"$f":"+O36/-O$10","v":4.9053368444358605E-2},null,null,null,{"$f":"+S36/-S$10","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+AA36-S36","v":0},{"$f":"+W36/-W$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+AA36/-AA$10","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+AI36-AA36","v":0},{"$f":"+AE36/-AE$10","v":{"$error":"#DIV/0!"}}]
[]
["Konzernergebnis",null,null,null,null,null,null,null,null,null,{"$f":"+K34+K36","v":21424},{"$f":"+K38/-K$10","v":-0.10092378426504742},null,null,{"$f":"SUM(O34:O36)","v":-21424},{"$f":"+O38/-O$10","v":-0.10092378426504742},null,null,{"$f":"+S34+S36","v":0},{"$f":"+S38/-S$10","v":{"$error":"#DIV/0!"}},null,null,{"$f":"SUM(W34:W36)","v":0},{"$f":"+W38/-W$10","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+AA34+AA36","v":0},{"$f":"+AA38/-AA$10","v":{"$error":"#DIV/0!"}},null,null,{"$f":"SUM(AE34:AE36)","v":0},{"$f":"+AE38/-AE$10","v":{"$error":"#DIV/0!"}},null,null,{"$f":"SUM(AI34:AI36)","v":0}]
[]
["davon entfallen auf:"]
[null,"Gesellschafter des Mutterunternehmens",null,null,null,null,null,null,null,null,{"$f":"+K38-K42","v":20098},{"$f":"+K41/-K$10","v":-9.4677287908836949E-2},null,null,{"$f":"+S41-K41","v":-20098},{"$f":"+O41/-O$10","v":-9.4677287908836949E-2},null,null,{"$f":"+S38-S42","v":0},{"$f":"+S41/-S$10","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+AA41-S41","v":0},{"$f":"+W41/-W$10","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+AA38-AA42","v":0},{"$f":"+AA41/-AA$10","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+AI41-AA41","v":0},{"$f":"+AE41/-AE$10","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+AI38-AI42","v":0}]
[null,"Minderheiten",null,null,null,null,null,null,null,null,1326,{"$f":"+K42/-K$10","v":-6.2464963562104585E-3},null,null,{"$f":"+S42-K42","v":-1326},{"$f":"+O42/-O$10","v":-6.2464963562104585E-3},null,null,null,{"$f":"+S42/-S$10","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+AA42-S42","v":0},{"$f":"+W42/-W$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+AA42/-AA$10","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+AI42-AA42","v":0},{"$f":"+AE42/-AE$10","v":{"$error":"#DIV/0!"}}]
[]
["Gewinn / (Verlust) je Aktie, der den Aktionären des Mutterunternehmens im Geschäftsjahr zusteht (in €):"]
[]
[null,{"$f":"\"- Unverwässert\"","v":"- Unverwässert"},null,null,null,null,null,"2 (q)",null,null,{"$f":"+K41/81309610*1000","v":0.24717865452804411},null,null,null,{"$f":"+O41/81309610*1000","v":-0.24717865452804411},null,null,null,{"$f":"+S41/81309610*1000","v":0},null,null,null,{"$f":"+W41/81309610*1000","v":0},null,null,null,{"$f":"+AA41/81309610*1000","v":0},null,null,null,{"$f":"+AE41/81309610*1000","v":0},null,null,null,{"$f":"+AI41/81309610*1000","v":0}]
[]
["Der nachfolgende Konzernanhang ist integraler Bestandteil des ungeprüften Konzernabschlusses."]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+K36/K34","v":-0.32707227439771336},null,null,null,{"$f":"+O36/O34","v":-0.32707227439771336},null,null,null,{"$f":"+S36/S34","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+W36/W34","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+AA36/AA34","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+K17+K18+K16","v":-87471},null,null,null,{"$f":"+O17+O18+O16","v":87471}]
[" "]

{"sheet":"GuV 0809","index":3,"n_rows":54,"n_cols":35,"rows_kept":54,"cut":false,"hidden":true,"merged":[[6,24,6,26],[6,28,6,30],[6,32,6,34],[43,0,43,6],[6,8,6,10],[6,12,6,14],[6,16,6,18],[6,20,6,22],[4,28,4,30],[4,32,4,34],[5,8,5,10],[5,12,5,14],[5,16,5,18],[5,20,5,22],[5,24,5,26],[5,28,5,30],[5,32,5,34],[1,0,1,24],[2,0,2,24],[4,8,4,10],[4,12,4,14],[4,16,4,18],[4,20,4,22],[4,24,4,26]]}
[]
["Carl Zeiss Meditec AG"]
["Konzerngewinn- und Verlustrechnung (IFRS)"]
[]
[null,null,null,null,null,null,null,null,"QI 2008/2009",null,null,null,"QII 2008/2009",null,null,null,"6 Monate 2008/2009",null,null,null,"QIII 2008/2009",null,null,null,"9 Monate 2008/2009",null,null,null,"QIV 2008/2009",null,null,null,"GJ 2008/2009"]
[null,null,null,null,null,null,null,"Anhang"]
[null,null,null,null,null,null,null,null,"€ Tsd.",null,null,null,"€ Tsd.",null,null,null,"€ Tsd.",null,null,null,"€ Tsd.",null,null,null,"€ Tsd.",null,null,null,"€ Tsd.",null,null,null,"€ Tsd."]
[]
[]
["Umsatzerlöse",null,null,null,null,null,null,"(2o)",null,null,177901,1,null,null,{"$f":"+S10-K10","v":158848},1,null,null,336749,1,null,null,{"$f":"+AA10-S10","v":141785},1,null,null,478534,1,null,null,{"$f":"+AI10-AA10","v":161555},null,null,null,640089]
[]
["Umsatzkosten ",null,null,null,null,null,null,null,null,null,-88357,{"$f":"+K12/-K$10","v":0.4966638748517434},null,null,{"$f":"+S12-K12","v":-78138},{"$f":"+O12/-O$10","v":0.49190421031426268},null,null,-166495,{"$f":"+S12/-S$10","v":0.49441869166649344},null,null,{"$f":"+AA12-S12","v":-70882},{"$f":"+W12/-W$10","v":0.49992594421130587},null,null,{"$f":"-237527+150","v":-237377},{"$f":"+AA12/-AA$10","v":0.49605043737749044},null,null,{"$f":"+AI12-AA12","v":-80422},null,null,null,-317799]
[]
["  ","Bruttoergebnis vom Umsatz",null,null,null,null,null,null,null,null,{"$f":"+K10+K12","v":89544},{"$f":"+K14/-K$10","v":-0.50333612514825665},null,null,{"$f":"+O10+O12","v":80710},{"$f":"+O14/-O$10","v":-0.50809578968573732},null,null,{"$f":"+S10+S12","v":170254},{"$f":"+S14/-S$10","v":-0.50558130833350656},null,null,{"$f":"+W10+W12","v":70903},{"$f":"+W14/-W$10","v":-0.50007405578869413},null,null,{"$f":"+AA10+AA12","v":241157},{"$f":"+AA14/-AA$10","v":-0.50394956262250956},null,null,{"$f":"+AE10+AE12","v":81133},null,null,null,{"$f":"+AI10+AI12","v":322290}]
[]
["Vertriebs- und Marketingkosten",null,null,null,null,null,null,null,null,null,{"$f":"-41575-200","v":-41775},{"$f":"+K16/-K$10","v":0.23482161426861006},null,null,{"$f":"+S16-K16","v":-38922},{"$f":"+O16/-O$10","v":0.24502669218372281},null,null,{"$f":"-80547-150","v":-80697},{"$f":"+S16/-S$10","v":0.23963545548761839},null,null,{"$f":"+AA16-S16","v":-34017},{"$f":"+W16/-W$10","v":0.23991959657227493},null,null,{"$f":"-114564-150","v":-114714},{"$f":"+AA16/-AA$10","v":0.23971964374527202},null,null,{"$f":"+AI16-AA16","v":-35934},null,null,null,-150648]
["Allgemeine und Verwaltungskosten",null,null,null,null,null,null,null,null,null,{"$f":"-9089+41-100","v":-9148},5.1421858224518134E-2,null,null,-8202,5.1634266720386783E-2,null,null,{"$f":"-17710+360","v":-17350},5.1522053517605103E-2,null,null,-7136,5.032972458299538E-2,null,null,-24486,5.1168777976068579E-2,null,null,-7887,null,null,null,-32373]
["Forschungs- und Entwicklungskosten",null,null,null,null,null,null,"(21)",null,null,{"$f":"-17299-100","v":-17399},9.7801586275512789E-2,null,null,-16230,0.10217314665592264,null,null,{"$f":"-33419-210","v":-33629},9.986369669991596E-2,null,null,-15012,0.10587861903586417,null,null,-48641,0.10164586006427966,null,null,-14814,null,null,null,-63455]
["Sonstige Erträge",null,null,null,null,null,null,null,null,null,297,-1.6694678500964019E-3,null,null,172,-1.0827961321514907E-3,null,null,469,-1.3927287089196998E-3,null,null,126,-8.8866946432979513E-4,null,null,595,-1.2433808256048682E-3,null,null,241,null,null,null,836]
["Sonstige Aufwendungen",null,null,null,null,null,null,null,null,null,-32,1.7987532391611064E-4,null,null,-133,8.3727840451248991E-4,null,null,-165,4.8997918330863637E-4,null,null,-131,9.2393412561272352E-4,null,null,-296,6.1855583929250584E-4,null,null,-272,null,null,null,-568]
["Kursgewinne / (Kursverluste), netto",null,null,null,null,null,null,"(2b) (19)",null,null,null,0,null,null,0,0,null,null,null,0,null,null,0,0,null,null,null,0,null,null,0]
[]
[null,"Ergebnis vor Zinsen, Ertragsteuern, Abschreibungen und Amortisationen",null,null,null,null,null,null,{"$f":"+K26+I24","v":25205},null,null,null,{"$f":"+O26+M24","v":21466},null,null,null,{"$f":"+S26+Q24","v":46671},null,null,null,{"$f":"+Y23-Q23","v":18739},null,null,null,{"$f":"+Y24+AA26","v":65410},null,null,null,{"$f":"+AE26+AC24","v":27037},null,null,null,{"$f":"+AG24+AI26","v":92447}]
[null,"Abschreibungen und Amortisationen",null,null,null,null,null,null,3718,null,null,null,{"$f":"+Q24-I24","v":4071},null,null,null,{"$f":"7784+5","v":7789},null,null,null,{"$f":"+Y24-Q24","v":4006},null,null,null,11795,null,null,null,{"$f":"+AG24-Y24","v":4570},null,null,null,16365]
[]
[" ","Ergebnis vor Zinsen und Ertragsteuern",null,null,null,null,null,null,null,null,{"$f":"+K14+K16+K17+K18+K19+K20+K21","v":21487},{"$f":"+K26/-K$10","v":-0.12078065890579592},null,null,{"$f":"+O14+O16+O17+O18+O21+O19+O20","v":17395},{"$f":"+O26/-O$10","v":-0.10950720185334407},null,null,{"$f":"+S14+S16+S17+S18+S19+S20+S21","v":38882},{"$f":"+S26/-S$10","v":-0.11546285215397818},null,null,{"$f":"+W14+W16+W17+W18+W21+W19+W20","v":14733},{"$f":"+W26/-W$10","v":-0.10391085093627676},null,null,{"$f":"+AA14+AA16+AA17+AA18+AA19+AA20+AA21","v":53615},{"$f":"+AA26/-AA$10","v":-0.11204010582320169},null,null,{"$f":"+AE14+AE16+AE17+AE18+AE21+AE19+AE20","v":22467},null,null,null,{"$f":"+AI14+AI16+AI17+AI18+AI21+AI19+AI20","v":76082}]
[]
["At equity Ergebnis",null,null,null,null,null,null,null,null,null,-11,{"$f":"+K28/-K$10","v":6.1832142596163041E-5},null,null,{"$f":"+S28-K28","v":-5},{"$f":"+O28/-O$10","v":3.1476631748589844E-5},null,null,-16,{"$f":"+S28/-S$10","v":4.7513132926898076E-5},null,null,{"$f":"+AA28-S28","v":-8},{"$f":"+W28/-W$10","v":5.6423458052685407E-5},null,null,-24,{"$f":"+AA28/-AA$10","v":5.0153176158851828E-5},null,null,{"$f":"+AI28-AA28","v":-10},null,null,null,-34]
["Zinserträge",null,null,null,null,null,null,null,null,null,2539,{"$f":"+K29/-K$10","v":-1.4271982731968905E-2},null,null,{"$f":"+S29-K29","v":1567},{"$f":"+O29/-O$10","v":-9.8647763900080575E-3},null,null,4106,{"$f":"+S29/-S$10","v":-1.2193057737365219E-2},null,null,{"$f":"+AA29-S29","v":778},{"$f":"+W29/-W$10","v":-5.4871812956236556E-3},null,null,{"$f":"5299-415","v":4884},{"$f":"+AA29/-AA$10","v":-1.0206171348326347E-2},null,null,{"$f":"+AI29-AA29","v":394},null,null,null,5278]
["Zinsaufwendungen",null,null,null,null,null,null,null,null,null,-1238,{"$f":"+K30/-K$10","v":6.9589265940045303E-3},null,null,{"$f":"+S30-K30","v":-1217},{"$f":"+O30/-O$10","v":7.661412167606769E-3},null,null,-2455,{"$f":"+S30/-S$10","v":7.2902963334709235E-3},null,null,{"$f":"+AA30-S30","v":-1122},{"$f":"+W30/-W$10","v":7.913389991889128E-3},null,null,-3577,{"$f":"+AA30/-AA$10","v":7.4749129633422074E-3},null,null,{"$f":"+AI30-AA30","v":-2424},null,null,null,-6001]
["Kursgewinne / (Kursverluste), netto",null,null,null,null,null,null,null,null,null,-1057,{"$f":"+K31/-K$10","v":5.9415067931040295E-3},null,null,{"$f":"+S31-K31","v":642},{"$f":"+O31/-O$10","v":-4.041599516518936E-3},null,null,-415,{"$f":"+S31/-S$10","v":1.2323718852914188E-3},null,null,{"$f":"+AA31-S31","v":337},{"$f":"+W31/-W$10","v":-2.3768381704693726E-3},null,null,-78,{"$f":"+AA31/-AA$10","v":1.6299782251626843E-4},null,null,{"$f":"+AI31-AA31","v":726},null,null,null,648]
["übriges Finanzergebnis",null,null,null,null,null,null,null,null,null,363,{"$f":"+K32/-K$10","v":-2.04046070567338E-3},null,null,{"$f":"+S32-K32","v":379},{"$f":"+O32/-O$10","v":-2.3859286865431104E-3},null,null,742,{"$f":"+S32/-S$10","v":-2.2034215394848983E-3},null,null,{"$f":"+AA32-S32","v":360},{"$f":"+W32/-W$10","v":-2.539055612370843E-3},null,null,1102,{"$f":"+AA32/-AA$10","v":-2.3028666719606132E-3},null,null,{"$f":"+AI32-AA32","v":1540},null,null,null,2642]
[]
[null,"Ergebnis vor Ertragsteuern",null,null,null,null,null,null,null,null,{"$f":"+K26+K28+K29+K30+K31+K32","v":22083},{"$f":"+K34/-K$10","v":-0.12413083681373348},null,null,{"$f":"+O26+O28+O29+O30+O31+O32","v":18761},{"$f":"+O34/-O$10","v":-0.11810661764705882},null,null,{"$f":"+S26+S28+S29+S30+S31+S32","v":40844},{"$f":"+S34/-S$10","v":-0.12128915007913907},null,null,{"$f":"+W26+W29+W30+W32+W28+W31","v":15078},{"$f":"+W34/-W$10","v":-0.10634411256479881},null,null,{"$f":"+AA26+AA28+AA29+AA30+AA31+AA32","v":55922},{"$f":"+AA34/-AA$10","v":-0.11686107988147133},null,null,{"$f":"+AE26+AE29+AE30+AE32+AE28+AE31","v":22693},null,null,null,{"$f":"+AI26+AI29+AI30+AI32+AI28+AI31","v":78615}]
[]
["Ertragsteueraufwand",null,null,null,null,null,null,"(22)",null,null,{"$f":"-8298+122","v":-8176},{"$f":"+K36/-K$10","v":4.5958145260566269E-2},null,null,{"$f":"+S36-K36","v":-6388},{"$f":"+O36/-O$10","v":4.021454472199839E-2},null,null,{"$f":"-14564","v":-14564},{"$f":"+S36/-S$10","v":4.3248829246708975E-2},null,null,{"$f":"+AA36-S36","v":-5110},{"$f":"+W36/-W$10","v":3.6040483831152804E-2},null,null,{"$f":"-19820+145+1","v":-19674},{"$f":"+AA36/-AA$10","v":4.1113066156218785E-2},null,null,{"$f":"+AI36-AA36","v":-3839.7999999999993},null,null,null,-23513.8]
[]
["Konzernergebnis",null,null,null,null,null,null,null,null,null,{"$f":"+K34+K36","v":13907},{"$f":"+K38/-K$10","v":-7.8172691553167209E-2},null,null,{"$f":"SUM(O34:O36)","v":12373},{"$f":"+O38/-O$10","v":-7.7892072925060438E-2},null,null,{"$f":"+S34+S36","v":26280},{"$f":"+S38/-S$10","v":-7.8040320832430093E-2},null,null,{"$f":"SUM(W34:W36)","v":9968},{"$f":"+W38/-W$10","v":-7.0303628733646012E-2},null,null,{"$f":"+AA34+AA36","v":36248},{"$f":"+AA38/-AA$10","v":-7.5748013725252542E-2},null,null,{"$f":"SUM(AE34:AE36)","v":18853.2},null,null,null,{"$f":"SUM(AI34:AI36)","v":55101.2}]
[]
["davon entfallen auf:"]
[null,"Gesellschafter des Mutterunternehmens",null,null,null,null,null,null,null,null,{"$f":"+K38-K42","v":12739},{"$f":"+K41/-K$10","v":-7.1607242230229171E-2},null,null,{"$f":"+S41-K41","v":10908},{"$f":"+O41/-O$10","v":-6.8669419822723607E-2},null,null,{"$f":"+S38-S42","v":23647},{"$f":"+S41/-S$10","v":-7.0221440895147424E-2},null,null,{"$f":"+AA41-S41","v":8807},{"$f":"+W41/-W$10","v":-6.2115174383750041E-2},null,null,{"$f":"+AA38-AA42","v":32454},{"$f":"+AA41/-AA$10","v":-6.7819632460807383E-2},null,null,{"$f":"+AI41-AA41","v":18090.199999999997},null,null,null,{"$f":"+AI38-AI42","v":50544.2}]
[null,"Minderheiten",null,null,null,null,null,null,null,null,1168,{"$f":"+K42/-K$10","v":-6.5654493229380384E-3},null,null,{"$f":"+S42-K42","v":1465},{"$f":"+O42/-O$10","v":-9.2226531023368256E-3},null,null,2633,{"$f":"+S42/-S$10","v":-7.8188799372826637E-3},null,null,{"$f":"+AA42-S42","v":1161},{"$f":"+W42/-W$10","v":-8.1884543498959694E-3},null,null,3794,{"$f":"+AA42/-AA$10","v":-7.9283812644451602E-3},null,null,{"$f":"+AI42-AA42","v":763},null,null,null,4557]
[]
["Gewinn / (Verlust) je Aktie, der den Aktionären des Mutterunternehmens im Geschäftsjahr zusteht (in €):"]
[]
[null,{"$f":"\"- Unverwässert\"","v":"- Unverwässert"},null,null,null,null,null,"2 (q)",null,null,{"$f":"+K41/81309610*1000","v":0.15667274753869809},null,null,null,{"$f":"+O41/81309610*1000","v":0.13415388414727361},null,null,null,{"$f":"+S41/81309610*1000","v":0.29082663168597173},null,null,null,{"$f":"+W41/81309610*1000","v":0.10831438005913446},null,null,null,{"$f":"+AA41/81309610*1000","v":0.39914101174510613},null,null,null,{"$f":"+AE41/81309610*1000","v":0.22248538641373386},null,null,null,{"$f":"+AI41/81309610*1000","v":0.62162639815884002}]
[]
["Der nachfolgende Konzernanhang ist integraler Bestandteil des ungeprüften Konzernabschlusses."]
[]
[]
[]
[]
[]
[" "]

{"sheet":"GuV 1213","index":4,"n_rows":54,"n_cols":35,"rows_kept":54,"cut":false,"hidden":false,"merged":[[6,24,6,26],[6,28,6,30],[6,32,6,34],[43,0,43,6],[6,8,6,10],[6,12,6,14],[6,16,6,18],[6,20,6,22],[4,28,4,30],[4,32,4,34],[5,8,5,10],[5,12,5,14],[5,16,5,18],[5,20,5,22],[5,24,5,26],[5,28,5,30],[5,32,5,34],[1,0,1,24],[2,0,2,24],[4,8,4,10],[4,12,4,14],[4,16,4,18],[4,20,4,22],[4,24,4,26]]}
[]
["Carl Zeiss Meditec AG"]
["Konzerngewinn- und Verlustrechnung (IFRS)"]
[]
[null,null,null,null,null,null,null,null,"QI 2012/13",null,null,null,"QII 2012/13",null,null,null,"6 Monate 2012/13",null,null,null,"QIII 2012/13",null,null,null,"9 Monate 2012/13",null,null,null,"QIV 2012/13",null,null,null,"GJ 2012/13"]
[null,null,null,null,null,null,null,"Anhang"]
[null,null,null,null,null,null,null,null,"€ Tsd.",null,null,null,"€ Tsd.",null,null,null,"€ Tsd.",null,null,null,"€ Tsd.",null,null,null,"€ Tsd.",null,null,null,"€ Tsd.",null,null,null,"€ Tsd."]
[]
[]
["Umsatzerlöse",null,null,null,null,null,null,"(2o)",null,null,218999,1,null,null,{"$f":"+S10-K10","v":-218999},1,null,null,null,1,null,null,{"$f":"+AA10-S10","v":0},1,null,null,null,1,null,null,{"$f":"+AI10-AA10","v":0},1]
[]
["Umsatzkosten ",null,null,null,null,null,null,null,null,null,-101583,{"$f":"+K12/-K$10","v":0.46385143311156674},null,null,{"$f":"+S12-K12","v":101583},{"$f":"+O12/-O$10","v":0.46385143311156674},null,null,null,{"$f":"+S12/-S$10","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+AA12-S12","v":0},{"$f":"+W12/-W$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+AA12/-AA$10","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+AI12-AA12","v":0},{"$f":"+AE12/-AE$10","v":{"$error":"#DIV/0!"}}]
[]
["  ","Bruttoergebnis vom Umsatz",null,null,null,null,null,null,null,null,{"$f":"+K10+K12","v":117416},{"$f":"+K14/-K$10","v":-0.53614856688843326},null,null,{"$f":"+O10+O12","v":-117416},{"$f":"+O14/-O$10","v":-0.53614856688843326},null,null,{"$f":"+S10+S12","v":0},{"$f":"+S14/-S$10","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+W10+W12","v":0},{"$f":"+W14/-W$10","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+AA10+AA12","v":0},{"$f":"+AA14/-AA$10","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+AE10+AE12","v":0},{"$f":"+AE14/-AE$10","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+AI10+AI12","v":0}]
[]
["Vertriebs- und Marketingkosten",null,null,null,null,null,null,null,null,null,-53388,{"$f":"+K16/-K$10","v":0.24378193507732912},null,null,{"$f":"+S16-K16","v":53388},{"$f":"+O16/-O$10","v":0.24378193507732912},null,null,null,{"$f":"+S16/-S$10","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+AA16-S16","v":0},{"$f":"+W16/-W$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+AA16/-AA$10","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+AI16-AA16","v":0},{"$f":"+AE16/-AE$10","v":{"$error":"#DIV/0!"}}]
["Allgemeine Verwaltungskosten",null,null,null,null,null,null,null,null,null,-9583,4.3758190676669757E-2,null,null,9583,4.3758190676669757E-2,null,null,null,{"$error":"#DIV/0!"},null,null,0,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},null,null,0,{"$error":"#DIV/0!"}]
["Forschungs- und Entwicklungskosten",null,null,null,null,null,null,"(21)",null,null,-23120,0.10557125831624802,null,null,23120,0.10557125831624802,null,null,null,{"$error":"#DIV/0!"},null,null,0,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},null,null,0,{"$error":"#DIV/0!"}]
["Sonstige Erträge",null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,null,null,null,{"$error":"#DIV/0!"},null,null,0,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},null,null,0,{"$error":"#DIV/0!"}]
["Sonstige Aufwendungen",null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,null,null,null,{"$error":"#DIV/0!"},null,null,0,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},null,null,0,{"$error":"#DIV/0!"}]
["Kursgewinne / (Kursverluste), netto",null,null,null,null,null,null,"(2b) (19)",null,null,null,0,null,null,0,0,null,null,null,{"$error":"#DIV/0!"},null,null,0,{"$error":"#DIV/0!"},null,null,null,{"$error":"#DIV/0!"},null,null,0,{"$error":"#DIV/0!"}]
[]
[null,"Ergebnis vor Zinsen, Ertragsteuern, Abschreibungen und Amortisationen",null,null,null,null,null,null,{"$f":"+K26+I24","v":35592},null,null,null,{"$f":"+O26+M24","v":-35592},null,null,null,{"$f":"+S26+Q24","v":0},null,null,null,{"$f":"+Y23-Q23","v":0},null,null,null,{"$f":"+Y24+AA26","v":0},null,null,null,{"$f":"+AE26+AC24","v":0},null,null,null,{"$f":"+AG24+AI26","v":0}]
[null,"Abschreibungen und Amortisationen",null,null,null,null,null,null,4267,null,null,null,{"$f":"+Q24-I24","v":-4267},null,null,null,null,null,null,null,{"$f":"+Y24-Q24","v":0},null,null,null,null,null,null,null,{"$f":"+AG24-Y24","v":0}]
[]
[" ","Ergebnis vor Zinsen und Ertragsteuern",null,null,null,null,null,null,null,null,{"$f":"+K14+K16+K17+K18+K19+K20+K21","v":31325},{"$f":"+K26/-K$10","v":-0.14303718281818639},null,null,{"$f":"+O14+O16+O17+O18+O21+O19+O20","v":-31325},{"$f":"+O26/-O$10","v":-0.14303718281818639},null,null,{"$f":"+S14+S16+S17+S18+S19+S20+S21","v":0},{"$f":"+S26/-S$10","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+W14+W16+W17+W18+W21+W19+W20","v":0},{"$f":"+W26/-W$10","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+AA14+AA16+AA17+AA18+AA19+AA20+AA21","v":0},{"$f":"+AA26/-AA$10","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+AE14+AE16+AE17+AE18+AE21+AE19+AE20","v":0},{"$f":"+AE26/-AE$10","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+AI14+AI16+AI17+AI18+AI21+AI19+AI20","v":0}]
[]
["At equity Ergebnis",null,null,null,null,null,null,null,null,null,0,{"$f":"+K28/-K$10","v":0},null,null,{"$f":"+S28-K28","v":0},{"$f":"+O28/-O$10","v":0},null,null,null,{"$f":"+S28/-S$10","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+AA28-S28","v":0},{"$f":"+W28/-W$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+AA28/-AA$10","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+AI28-AA28","v":0},{"$f":"+AE28/-AE$10","v":{"$error":"#DIV/0!"}}]
["Zinserträge",null,null,null,null,null,null,null,null,null,701,{"$f":"+K29/-K$10","v":-3.2009278581180737E-3},null,null,{"$f":"+S29-K29","v":-701},{"$f":"+O29/-O$10","v":-3.2009278581180737E-3},null,null,null,{"$f":"+S29/-S$10","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+AA29-S29","v":0},{"$f":"+W29/-W$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+AA29/-AA$10","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+AI29-AA29","v":0},{"$f":"+AE29/-AE$10","v":{"$error":"#DIV/0!"}}]
["Zinsaufwendungen",null,null,null,null,null,null,null,null,null,-1307,{"$f":"+K30/-K$10","v":5.9680637811131559E-3},null,null,{"$f":"+S30-K30","v":1307},{"$f":"+O30/-O$10","v":5.9680637811131559E-3},null,null,null,{"$f":"+S30/-S$10","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+AA30-S30","v":0},{"$f":"+W30/-W$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+AA30/-AA$10","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+AI30-AA30","v":0},{"$f":"+AE30/-AE$10","v":{"$error":"#DIV/0!"}}]
["Kursgewinne / (Kursverluste), netto",null,null,null,null,null,null,null,null,null,6953,{"$f":"+K31/-K$10","v":-3.174900342010694E-2},null,null,{"$f":"+S31-K31","v":-6953},{"$f":"+O31/-O$10","v":-3.174900342010694E-2},null,null,null,{"$f":"+S31/-S$10","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+AA31-S31","v":0},{"$f":"+W31/-W$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+AA31/-AA$10","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+AI31-AA31","v":0},{"$f":"+AE31/-AE$10","v":{"$error":"#DIV/0!"}}]
["übriges Finanzergebnis",null,null,null,null,null,null,null,null,null,633,{"$f":"+K32/-K$10","v":-2.8904241571879323E-3},null,null,{"$f":"+S32-K32","v":-633},{"$f":"+O32/-O$10","v":-2.8904241571879323E-3},null,null,null,{"$f":"+S32/-S$10","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+AA32-S32","v":0},{"$f":"+W32/-W$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+AA32/-AA$10","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+AI32-AA32","v":0},{"$f":"+AE32/-AE$10","v":{"$error":"#DIV/0!"}}]
[]
[null,"Ergebnis vor Ertragsteuern",null,null,null,null,null,null,null,null,{"$f":"+K26+K28+K29+K30+K31+K32","v":38305},{"$f":"+K34/-K$10","v":-0.17490947447248617},null,null,{"$f":"+O26+O28+O29+O30+O31+O32","v":-38305},{"$f":"+O34/-O$10","v":-0.17490947447248617},null,null,{"$f":"+S26+S28+S29+S30+S31+S32","v":0},{"$f":"+S34/-S$10","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+W26+W29+W30+W32+W28+W31","v":0},{"$f":"+W34/-W$10","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+AA26+AA28+AA29+AA30+AA31+AA32","v":0},{"$f":"+AA34/-AA$10","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+AE26+AE29+AE30+AE32+AE28+AE31","v":0},{"$f":"+AE34/-AE$10","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+AI26+AI29+AI30+AI32+AI28+AI31","v":0}]
[]
["Ertragsteueraufwand",null,null,null,null,null,null,"(22)",null,null,-13118,{"$f":"+K36/-K$10","v":5.9899816894141068E-2},null,null,{"$f":"+S36-K36","v":13118},{"$f":"+O36/-O$10","v":5.9899816894141068E-2},null,null,null,{"$f":"+S36/-S$10","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+AA36-S36","v":0},{"$f":"+W36/-W$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+AA36/-AA$10","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+AI36-AA36","v":0},{"$f":"+AE36/-AE$10","v":{"$error":"#DIV/0!"}}]
[]
["Konzernergebnis",null,null,null,null,null,null,null,null,null,{"$f":"+K34+K36","v":25187},{"$f":"+K38/-K$10","v":-0.11500965757834511},null,null,{"$f":"SUM(O34:O36)","v":-25187},{"$f":"+O38/-O$10","v":-0.11500965757834511},null,null,{"$f":"+S34+S36","v":0},{"$f":"+S38/-S$10","v":{"$error":"#DIV/0!"}},null,null,{"$f":"SUM(W34:W36)","v":0},{"$f":"+W38/-W$10","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+AA34+AA36","v":0},{"$f":"+AA38/-AA$10","v":{"$error":"#DIV/0!"}},null,null,{"$f":"SUM(AE34:AE36)","v":0},{"$f":"+AE38/-AE$10","v":{"$error":"#DIV/0!"}},null,null,{"$f":"SUM(AI34:AI36)","v":0}]
[]
["davon entfallen auf:"]
[null,"Gesellschafter des Mutterunternehmens",null,null,null,null,null,null,null,null,{"$f":"+K38-K42","v":23327},{"$f":"+K41/-K$10","v":-0.10651646811172653},null,null,{"$f":"+S41-K41","v":-23327},{"$f":"+O41/-O$10","v":-0.10651646811172653},null,null,{"$f":"+S38-S42","v":0},{"$f":"+S41/-S$10","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+AA41-S41","v":0},{"$f":"+W41/-W$10","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+AA38-AA42","v":0},{"$f":"+AA41/-AA$10","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+AI41-AA41","v":0},{"$f":"+AE41/-AE$10","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+AI38-AI42","v":0}]
[null,"Minderheiten",null,null,null,null,null,null,null,null,1860,{"$f":"+K42/-K$10","v":-8.4931894666185684E-3},null,null,{"$f":"+S42-K42","v":-1860},{"$f":"+O42/-O$10","v":-8.4931894666185684E-3},null,null,null,{"$f":"+S42/-S$10","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+AA42-S42","v":0},{"$f":"+W42/-W$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+AA42/-AA$10","v":{"$error":"#DIV/0!"}},null,null,{"$f":"+AI42-AA42","v":0},{"$f":"+AE42/-AE$10","v":{"$error":"#DIV/0!"}}]
[]
["Gewinn / (Verlust) je Aktie, der den Aktionären des Mutterunternehmens im Geschäftsjahr zusteht (in €):"]
[]
[null,{"$f":"\"- Unverwässert\"","v":"- Unverwässert"},null,null,null,null,null,"2 (q)",null,null,{"$f":"+K41/81309610*1000","v":0.28689105752690242},null,null,null,{"$f":"+O41/81309610*1000","v":-0.28689105752690242},null,null,null,{"$f":"+S41/81309610*1000","v":0},null,null,null,{"$f":"+W41/81309610*1000","v":0},null,null,null,{"$f":"+AA41/81309610*1000","v":0},null,null,null,{"$f":"+AE41/81309610*1000","v":0},null,null,null,{"$f":"+AI41/81309610*1000","v":0}]
[]
["Der nachfolgende Konzernanhang ist integraler Bestandteil des ungeprüften Konzernabschlusses."]
[]
[]
[]
[]
[]
[" "]

{"sheet":"GuV_D (2)","index":5,"n_rows":54,"n_cols":32,"rows_kept":54,"cut":false,"hidden":true,"merged":[[43,0,43,6],[5,19,5,21],[5,24,5,26],[6,19,6,21],[6,24,6,26],[5,9,5,11],[6,9,6,11],[5,14,5,16],[6,14,6,16],[1,0,1,32],[2,0,2,32],[4,19,4,21],[4,24,4,26],[4,9,4,11],[4,14,4,16]]}
[]
["Carl Zeiss Meditec AG"]
["Konzerngewinn- und Verlustrechnung (IFRS) 1. Oktober 2008 bis 30. September 2009"]
[]
[null,null,null,null,null,null,null,null,null,"4. Quartal 2008/2009",null,null,null,null,"4. Quartal 2007/2008",null,null,null,null,"Geschäftsjahr 2008/2009",null,null,null,null,"Geschäftsjahr 2007/2008"]
[null,null,null,null,null,null,null,"Anhang",null,"1. Juli 2009 - \n30. September 2009",null,null,null,null,"1. Juli 2008 - \n30. September 2008",null,null,null,null,"1. Oktober 2008 - \n30. September 2009",null,null,null,null,"1. Oktober 2007 - \n30. September 2008"]
[null,null,null,null,null,null,null,null,null,"€ Tsd.",null,null,null,null,"€ Tsd.",null,null,null,null,"€ Tsd.",null,null,null,null,"€ Tsd."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y/Y abs","Y/Y rel"]
[]
["Umsatzerlöse",null,null,null,null,null,null,"(2p) (4)",null,null,null,{"$f":"+'GuV 1314'!AE10","v":0},{"$f":"+L10/$L$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+Q10/$Q$10","v":{"$error":"#REF!"}},null,null,null,{"$f":"+'GuV 1314'!AI10","v":0},{"$f":"+V10/$V$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+#REF!","v":{"$error":"#REF!"}},null,{"$f":"+AA10/$AA$10","v":{"$error":"#REF!"}},null,{"$f":"V10-AA10","v":{"$error":"#REF!"}},{"$f":"V10/AA10-1","v":{"$error":"#REF!"}}]
[]
["Umsatzkosten ",null,null,null,null,null,null,null,null,null,null,{"$f":"+'GuV 1314'!AE12","v":0},{"$f":"+L12/-$L$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+Q12/-$Q$10","v":{"$error":"#REF!"}},null,null,null,{"$f":"+'GuV 1314'!AI12","v":0},{"$f":"+V12/-$V$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+#REF!","v":{"$error":"#REF!"}},null,{"$f":"+AA12/-$AA$10","v":{"$error":"#REF!"}},null,{"$f":"V12-AA12","v":{"$error":"#REF!"}},{"$f":"V12/AA12-1","v":{"$error":"#REF!"}}]
[]
["  ","Bruttoergebnis vom Umsatz",null,null,null,null,null,null,null,null,null,{"$f":"+L10+L12","v":0},{"$f":"+L14/$L$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+Q10+Q12","v":{"$error":"#REF!"}},{"$f":"+Q14/$Q$10","v":{"$error":"#REF!"}},null,null,null,{"$f":"+V10+V12","v":0},{"$f":"+V14/$V$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+AA10+AA12","v":{"$error":"#REF!"}},null,{"$f":"+AA14/$AA$10","v":{"$error":"#REF!"}},null,{"$f":"V14-AA14","v":{"$error":"#REF!"}},{"$f":"V14/AA14-1","v":{"$error":"#REF!"}}]
[]
["Vertriebs- und Marketingkosten",null,null,null,null,null,null,null,null,null,null,{"$f":"+'GuV 1314'!AE16","v":0},{"$f":"+L16/-$L$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+Q16/-$Q$10","v":{"$error":"#REF!"}},null,null,null,{"$f":"+'GuV 1314'!AI16","v":0},{"$f":"+V16/-$V$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+#REF!","v":{"$error":"#REF!"}},null,{"$f":"+AA16/-$AA$10","v":{"$error":"#REF!"}},null,{"$f":"V16-AA16","v":{"$error":"#REF!"}},{"$f":"V16/AA16-1","v":{"$error":"#REF!"}}]
["Allgemeine und Verwaltungskosten",null,null,null,null,null,null,null,null,null,null,{"$f":"+'GuV 1314'!AE17","v":0},{"$f":"+L17/-$L$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+Q17/-$Q$10","v":{"$error":"#REF!"}},null,null,null,{"$f":"+'GuV 1314'!AI17","v":0},{"$f":"+V17/-$V$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+#REF!","v":{"$error":"#REF!"}},null,{"$f":"+AA17/-$AA$10","v":{"$error":"#REF!"}},null,{"$f":"V17-AA17","v":{"$error":"#REF!"}},{"$f":"V17/AA17-1","v":{"$error":"#REF!"}}]
["Forschungs- und Entwicklungskosten",null,null,null,null,null,null,"(34)",null,null,null,{"$f":"+'GuV 1314'!AE18","v":0},{"$f":"+L18/-$L$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+Q18/-$Q$10","v":{"$error":"#REF!"}},null,null,null,{"$f":"+'GuV 1314'!AI18","v":0},{"$f":"+V18/-$V$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+#REF!","v":{"$error":"#REF!"}},null,{"$f":"+AA18/-$AA$10","v":{"$error":"#REF!"}},null,{"$f":"V18-AA18","v":{"$error":"#REF!"}},{"$f":"V18/AA18-1","v":{"$error":"#REF!"}}]
["Sonstige Erträge",null,null,null,null,null,null,"(5)",null,null,null,{"$f":"+'GuV 1314'!AE19","v":0},{"$f":"+L19/$L$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+Q19/$Q$10","v":{"$error":"#REF!"}},null,null,null,{"$f":"+'GuV 1314'!AI19","v":0},{"$f":"+V19/$V$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+#REF!","v":{"$error":"#REF!"}},null,{"$f":"+AA19/$AA$10","v":{"$error":"#REF!"}},null,{"$f":"V19-AA19","v":{"$error":"#REF!"}},{"$f":"V19/AA19-1","v":{"$error":"#REF!"}}]
["Sonstige Aufwendungen",null,null,null,null,null,null,"(6)",null,null,null,{"$f":"+'GuV 1314'!AE20","v":0},{"$f":"-L20/$L$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+Q20/-$Q$10","v":{"$error":"#REF!"}},null,null,null,{"$f":"+'GuV 1314'!AI20","v":0},{"$f":"+V20/$V$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+#REF!","v":{"$error":"#REF!"}},null,{"$f":"+AA20/-$AA$10","v":{"$error":"#REF!"}}]
["Kursgewinne / (Kursverluste), netto",null,null,null,null,null,null,"(2c) (30)",null,null,null,{"$f":"+'GuV 1314'!F21","v":0},{"$f":"+L21/$V$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+'GuV 1314'!K21","v":0},{"$f":"+Q21/-$Q$10","v":{"$error":"#REF!"}},null,null,null,{"$f":"+'GuV 1314'!AA21","v":0},{"$f":"+V21/$V$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+#REF!","v":{"$error":"#REF!"}},null,{"$f":"+AA21/$AA$10","v":{"$error":"#REF!"}},null,{"$f":"V21-AA21","v":{"$error":"#REF!"}},{"$f":"V21/AA21-1","v":{"$error":"#REF!"}}]
[]
[null,"Ergebnis vor Zinsen, Ertragsteuern, Abschreibungen und Amortisationen",null,null,null,null,null,null,null,{"$f":"+'GuV 1314'!AC23","v":0},null,null,{"$f":"+J23/L10","v":{"$error":"#DIV/0!"}},null,{"$f":"+#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"+O23/Q10","v":{"$error":"#REF!"}},null,{"$f":"+'GuV 1314'!AG23","v":0},null,null,{"$f":"+T23/V10","v":{"$error":"#DIV/0!"}},null,{"$f":"+#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"+Y23/AA10","v":{"$error":"#REF!"}},null,{"$f":"T23-Y23","v":{"$error":"#REF!"}},{"$f":"T23/Y23-1","v":{"$error":"#REF!"}}]
[null,"Abschreibungen und Amortisationen",null,null,null,null,null,null,null,{"$f":"-'GuV 1314'!AC24","v":0},null,null,null,null,{"$f":"-#REF!","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"-'GuV 1314'!AG24","v":0},null,null,null,null,{"$f":"-#REF!","v":{"$error":"#REF!"}},null,null,null,null,null," "]
[]
[" ","Ergebnis vor Zinsen und Ertragsteuern",null,null,null,null,null,null,null,null,null,{"$f":"+L14+L16+L17+L18+L21+L19+L20","v":0},{"$f":"+L26/$L$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+Q14+Q16+Q17+Q18+Q21+Q19+Q20","v":{"$error":"#REF!"}},{"$f":"+Q26/$Q$10","v":{"$error":"#REF!"}},null,null,null,{"$f":"+V14+V16+V17+V18+V21+V19+V20","v":0},{"$f":"+V26/$V$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+AA14+AA16+AA17+AA18+AA21+AA19+AA20","v":{"$error":"#REF!"}},null,{"$f":"+AA26/$AA$10","v":{"$error":"#REF!"}},null,{"$f":"V26-AA26","v":{"$error":"#REF!"}},{"$f":"V26/AA26-1","v":{"$error":"#REF!"}}]
[]
["Ergebnis aus at-equity bewerteten Finanzanlagen",null,null,null,null,null,null,"(8) (9)",null,null,null,{"$f":"+'GuV 1314'!AE28","v":0},{"$f":"+L28/-$L$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+Q28/-$Q$10","v":{"$error":"#REF!"}},null,null,null,{"$f":"+'GuV 1314'!AI28","v":0},{"$f":"+V28/-$V$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+#REF!","v":{"$error":"#REF!"}},null,{"$f":"+AA28/$AA$10","v":{"$error":"#REF!"}},null,{"$f":"V28-AA28","v":{"$error":"#REF!"}},{"$f":"T28/Y28-1","v":{"$error":"#DIV/0!"}}]
["Zinserträge",null,null,null,null,null,null,"(9)",null,null,null,{"$f":"+'GuV 1314'!AE29","v":0},{"$f":"+L29/$L$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+Q29/$Q$10","v":{"$error":"#REF!"}},null,null,null,{"$f":"+'GuV 1314'!AI29","v":0},{"$f":"+V29/$V$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+#REF!","v":{"$error":"#REF!"}},null,{"$f":"+AA29/$AA$10","v":{"$error":"#REF!"}},null,{"$f":"V29-AA29","v":{"$error":"#REF!"}},{"$f":"V29/AA29-1","v":{"$error":"#REF!"}}]
["Zinsaufwendungen",null,null,null,null,null,null,"(9)",null,null,null,{"$f":"+'GuV 1314'!AE30","v":0},{"$f":"+L30/-$L$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+Q30/-$Q$10","v":{"$error":"#REF!"}},null,null,null,{"$f":"+'GuV 1314'!AI30","v":0},{"$f":"+V30/-$V$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+#REF!","v":{"$error":"#REF!"}},null,{"$f":"+AA30/-$AA$10","v":{"$error":"#REF!"}},null,{"$f":"V30-AA30","v":{"$error":"#REF!"}},{"$f":"V30/AA30-1","v":{"$error":"#REF!"}}]
["Kursgewinne / (Kursverluste), netto",null,null,null,null,null,null,null,null,null,null,{"$f":"+'GuV 1314'!AE31","v":0},{"$f":"+L31/$L$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+Q31/$Q$10","v":{"$error":"#REF!"}},null,null,null,{"$f":"+'GuV 1314'!AI31","v":0},{"$f":"+V31/-$V$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+#REF!","v":{"$error":"#REF!"}},null,{"$f":"+AA31/$AA$10","v":{"$error":"#REF!"}},null,{"$f":"V31-AA31","v":{"$error":"#REF!"}},{"$f":"V31/AA31-1","v":{"$error":"#REF!"}}]
["Sonstiges Finanzergebnis",null,null,null,null,null,null,"(9)",null,null,null,{"$f":"+'GuV 1314'!AE32","v":0},{"$f":"+L32/$L$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+Q32/$Q$10","v":{"$error":"#REF!"}},null,null,null,{"$f":"+'GuV 1314'!AI32","v":0},{"$f":"+V32/$V$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+#REF!","v":{"$error":"#REF!"}},null,{"$f":"+AA32/$AA$10","v":{"$error":"#REF!"}},null,{"$f":"V32-AA32","v":{"$error":"#REF!"}},{"$f":"V32/AA32-1","v":{"$error":"#REF!"}}]
[]
[null,"Ergebnis vor Ertragsteuern",null,null,null,null,null,"(10)",null,null,null,{"$f":"+L26+L29+L30+L32+L28+L31","v":0},{"$f":"+L34/$L$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+Q26+Q29+Q30+Q32+Q28+Q31","v":{"$error":"#REF!"}},{"$f":"+Q34/$Q$10","v":{"$error":"#REF!"}},null,null,null,{"$f":"+V26+V29+V30+V32+V28+V31","v":0},{"$f":"+V34/$V$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+AA26+AA29+AA30+AA32+AA31+AA28","v":{"$error":"#REF!"}},null,{"$f":"+AA34/$AA$10","v":{"$error":"#REF!"}},null,{"$f":"V34-AA34","v":{"$error":"#REF!"}},{"$f":"V34/AA34-1","v":{"$error":"#REF!"}}]
[]
["Ertragsteueraufwand",null,null,null,null,null,null,"(10)",null,null,null,{"$f":"+'GuV 1314'!AE36","v":0},{"$f":"+L36/-$L$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+Q36/-$Q$10","v":{"$error":"#REF!"}},null,null,null,{"$f":"+'GuV 1314'!AI36","v":0},{"$f":"+V36/-$V$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+#REF!","v":{"$error":"#REF!"}},null,{"$f":"+AA36/-$AA$10","v":{"$error":"#REF!"}},null,{"$f":"V36-AA36","v":{"$error":"#REF!"}},{"$f":"V36/AA36-1","v":{"$error":"#REF!"}}]
[]
["Konzernergebnis",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L34:L36)","v":0},{"$f":"+L38/$L$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"SUM(Q34:Q36)","v":{"$error":"#REF!"}},{"$f":"+Q38/$Q$10","v":{"$error":"#REF!"}},null,null,null,{"$f":"SUM(V34:V36)","v":0},{"$f":"+V38/$V$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"SUM(AA34:AA36)","v":{"$error":"#REF!"}},null,{"$f":"+AA38/$AA$10","v":{"$error":"#REF!"}},null,{"$f":"V38-AA38","v":{"$error":"#REF!"}},{"$f":"V38/AA38-1","v":{"$error":"#REF!"}}]
[]
["davon entfallen auf:"]
[null,"Gesellschafter des Mutterunternehmens",null,null,null,null,null,null,null,null,null,{"$f":"+'GuV 1314'!AE41","v":0},{"$f":"+L41/$L$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+Q41/$Q$10","v":{"$error":"#REF!"}},null,null,null,{"$f":"+'GuV 1314'!AI41","v":0},{"$f":"+V41/$V$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+#REF!","v":{"$error":"#REF!"}},null,{"$f":"+AA41/$AA$10","v":{"$error":"#REF!"}},null,{"$f":"V41-AA41","v":{"$error":"#REF!"}},{"$f":"V41/AA41-1","v":{"$error":"#REF!"}}]
[null,"Minderheiten",null,null,null,null,null,null,null,null,null,{"$f":"+'GuV 1314'!AE42","v":0},{"$f":"+L42/$L$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+Q42/$Q$10","v":{"$error":"#REF!"}},null,null,null,{"$f":"+'GuV 1314'!AI42","v":0},{"$f":"+V42/$V$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+#REF!","v":{"$error":"#REF!"}},null,{"$f":"+AA42/$AA$10","v":{"$error":"#REF!"}},null,{"$f":"V42-AA42","v":{"$error":"#REF!"}},{"$f":"V42/AA42-1","v":{"$error":"#REF!"}}]
[]
["Gewinn / (Verlust) je Aktie, der den Aktionären des Mutterunternehmens im Geschäftsjahr zusteht (in €):"]
[]
[null,{"$f":"\"- Unverwässert / verwässert\"","v":"- Unverwässert / verwässert"},null,null,null,null,null,"(2r) (11)",null,null,null,{"$f":"+'GuV 1314'!AE46","v":0},null,null,null,null,{"$f":"+#REF!","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"+'GuV 1314'!AI46","v":0},null,null,null,null,{"$f":"+#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"V46-AA46","v":{"$error":"#REF!"}},{"$f":"V46/AA46-1","v":{"$error":"#REF!"}}]
[]
["Der nachfolgende Konzernanhang ist integraler Bestandteil des Konzernabschlusses."]
[]
[]
[]
[]
[]
[" "]

{"sheet":"GuV_E (2)","index":6,"n_rows":54,"n_cols":33,"rows_kept":54,"cut":false,"hidden":true,"merged":[[43,0,43,6],[5,19,5,21],[5,25,5,27],[6,19,6,21],[6,25,6,27],[5,9,5,11],[6,9,6,11],[5,14,5,16],[6,14,6,16],[1,0,1,33],[2,0,2,33],[4,19,4,21],[4,25,4,27],[4,9,4,11],[4,14,4,16]]}
[]
["Carl Zeiss Meditec AG"]
["Consolidated income statement (IFRS) for the period from 1 October 2008 to 30 September 2009"]
[]
[null,null,null,null,null,null,null,null,null,"4th quarter 2008/2009",null,null,null,null,"4th quarter 2007/2008",null,null,null,null,"Financial year 2008/2009",null,null,null,null,null,"Financial year 2007/2008"]
[null,null,null,null,null,null,null,"Note",null,"1 July 2009 - \n30 September 2009",null,null,null,null,"1 July 2008 - \n30 September 2008",null,null,null,null,"1 October 2008 - \n30 September 2009",null,null,null,null,null,"1 October 2007 - \n30 September 2008"]
[null,null,null,null,null,null,null,null,null,{"$f":"\"€ '000\"","v":"€ '000"},null,null,null,null,{"$f":"\"€ '000\"","v":"€ '000"},null,null,null,null,{"$f":"\"€ '000\"","v":"€ '000"},null,null,null,null,null,{"$f":"\"€ '000\"","v":"€ '000"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Y/Y abs","Y/Y rel"]
[]
["Revenue",null,null,null,null,null,null,{"$f":"+#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"+'GuV_D (2)'!L10","v":0},{"$f":"+L10/$L$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+'GuV_D (2)'!Q10","v":{"$error":"#REF!"}},{"$f":"+Q10/$Q$10","v":{"$error":"#REF!"}},null,null,null,{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+V10/$V$10","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"+#REF!","v":{"$error":"#REF!"}},null,{"$f":"+AB10/$AB$10","v":{"$error":"#REF!"}},null,{"$f":"V10-AB10","v":{"$error":"#REF!"}},{"$f":"V10/AB10-1","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,""]
["Cost of goods sold",null,null,null,null,null,null,"",null,null,null,{"$f":"+'GuV_D (2)'!L12","v":0},{"$f":"+L12/-$L$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+'GuV_D (2)'!Q12","v":{"$error":"#REF!"}},{"$f":"+Q12/-$Q$10","v":{"$error":"#REF!"}},null,null,null,{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+V12/-$V$10","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"+#REF!","v":{"$error":"#REF!"}},null,{"$f":"+AB12/-$AB$10","v":{"$error":"#REF!"}},null,{"$f":"V12-AB12","v":{"$error":"#REF!"}},{"$f":"V12/AB12-1","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,""]
["  ","Gross profit",null,null,null,null,null,"",null,null,null,{"$f":"+L10+L12","v":0},{"$f":"+L14/$L$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+'GuV_D (2)'!Q14","v":{"$error":"#REF!"}},{"$f":"+Q14/$Q$10","v":{"$error":"#REF!"}},null,null,null,{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+V14/$V$10","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"+#REF!","v":{"$error":"#REF!"}},null,{"$f":"+AB14/$AB$10","v":{"$error":"#REF!"}},null,{"$f":"V14-AB14","v":{"$error":"#REF!"}},{"$f":"V14/AB14-1","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,""]
["Selling and marketing expenses",null,null,null,null,null,null,"",null,null,null,{"$f":"+'GuV_D (2)'!L16","v":0},{"$f":"+L16/-$L$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+'GuV_D (2)'!Q16","v":{"$error":"#REF!"}},{"$f":"+Q16/-$Q$10","v":{"$error":"#REF!"}},null,null,null,{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+V16/-$V$10","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"+#REF!","v":{"$error":"#REF!"}},null,{"$f":"+AB16/-$AB$10","v":{"$error":"#REF!"}},null,{"$f":"V16-AB16","v":{"$error":"#REF!"}},{"$f":"V16/AB16-1","v":{"$error":"#REF!"}}]
["General and administrative expenses",null,null,null,null,null,null,"",null,null,null,{"$f":"+'GuV_D (2)'!L17","v":0},{"$f":"+L17/-$L$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+'GuV_D (2)'!Q17","v":{"$error":"#REF!"}},{"$f":"+Q17/-$Q$10","v":{"$error":"#REF!"}},null,null,null,{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+V17/-$V$10","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"+#REF!","v":{"$error":"#REF!"}},null,{"$f":"+AB17/-$AB$10","v":{"$error":"#REF!"}},null,{"$f":"V17-AB17","v":{"$error":"#REF!"}},{"$f":"V17/AB17-1","v":{"$error":"#REF!"}}]
["Research and development expenses",null,null,null,null,null,null,{"$f":"+#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"+'GuV_D (2)'!L18","v":0},{"$f":"+L18/-$L$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+'GuV_D (2)'!Q18","v":{"$error":"#REF!"}},{"$f":"+Q18/-$Q$10","v":{"$error":"#REF!"}},null,null,null,{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+V18/-$V$10","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"+#REF!","v":{"$error":"#REF!"}},null,{"$f":"+AB18/-$AB$10","v":{"$error":"#REF!"}},null,{"$f":"V18-AB18","v":{"$error":"#REF!"}},{"$f":"V18/AB18-1","v":{"$error":"#REF!"}}]
["Other income",null,null,null,null,null,null,{"$f":"+#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"+'GuV_D (2)'!L19","v":0},{"$f":"+L19/$L$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+'GuV_D (2)'!Q19","v":{"$error":"#REF!"}},{"$f":"+Q19/$Q$10","v":{"$error":"#REF!"}},null,null,null,{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+V19/$V$10","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"+#REF!","v":{"$error":"#REF!"}},null,{"$f":"+AB19/$AB$10","v":{"$error":"#REF!"}},null,{"$f":"V19-AB19","v":{"$error":"#REF!"}},{"$f":"V19/AB19-1","v":{"$error":"#REF!"}}]
["Other expense",null,null,null,null,null,null,{"$f":"+#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"+'GuV_D (2)'!L20","v":0},{"$f":"+L20/-$L$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+'GuV_D (2)'!Q20","v":{"$error":"#REF!"}},{"$f":"+Q20/-$Q$10","v":{"$error":"#REF!"}},null,null,null,{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+V20/$V$10","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"+#REF!","v":{"$error":"#REF!"}},null,{"$f":"+AB20/-$AB$10","v":{"$error":"#REF!"}}]
["Foreign currency gains / (losses), net",null,null,null,null,null,null,{"$f":"+#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"+'GuV_D (2)'!L21","v":0},{"$f":"+L21/$V$10","v":{"$error":"#REF!"}},null,null,null,{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+Q21/-$Q$10","v":{"$error":"#REF!"}},null,null,null,{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+V21/$V$10","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"+#REF!","v":{"$error":"#REF!"}},null,{"$f":"+AB21/$AB$10","v":{"$error":"#REF!"}},null,{"$f":"V21-AB21","v":{"$error":"#REF!"}},{"$f":"V21/AB21-1","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,""]
[null,"Earnings before interests, income taxes, depreciation and amortisation",null,null,null,null,null,"",null,{"$f":"+'GuV_D (2)'!J23","v":0},null,null,{"$f":"+J23/L10","v":{"$error":"#DIV/0!"}},null,{"$f":"+'GuV_D (2)'!O23","v":{"$error":"#REF!"}},null,null,{"$f":"+O23/Q10","v":{"$error":"#REF!"}},null,{"$f":"+#REF!","v":{"$error":"#REF!"}},null,null,{"$f":"V23/V10","v":{"$error":"#REF!"}},null,null,{"$f":"+#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"AB23/AB10","v":{"$error":"#REF!"}},null,{"$f":"V23-AB23","v":0},{"$f":"V23/AB23-1","v":{"$error":"#DIV/0!"}}]
[null,"Depreciation and amortisation",null,null,null,null,null,"",null,{"$f":"+'GuV_D (2)'!J24","v":0},null,null,null,null,{"$f":"+'GuV_D (2)'!O24","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"+#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,{"$f":"+#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,""]
[" ","Earnings before interests and income taxes",null,null,null,null,null,"",null,null,null,{"$f":"+'GuV_D (2)'!L26","v":0},{"$f":"+L26/$L$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+'GuV_D (2)'!Q26","v":{"$error":"#REF!"}},{"$f":"+Q26/$Q$10","v":{"$error":"#REF!"}},null,null,null,{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+V26/$V$10","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"+#REF!","v":{"$error":"#REF!"}},null,{"$f":"+AB26/$AB$10","v":{"$error":"#REF!"}},null,{"$f":"V26-AB26","v":{"$error":"#REF!"}},{"$f":"V26/AB26-1","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,""]
["Results from investments accounted for using the equity method",null,null,null,null,null,null,{"$f":"+#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"+'GuV_D (2)'!L28","v":0},{"$f":"+L28/-$L$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+'GuV_D (2)'!Q28","v":{"$error":"#REF!"}},{"$f":"+Q28/-$Q$10","v":{"$error":"#REF!"}},null,null,null,{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+V28/-$V$10","v":{"$error":"#REF!"}},null,null,null,null,0,null,{"$f":"+AB28/$AB$10","v":{"$error":"#REF!"}},null,{"$f":"V28-AB28","v":{"$error":"#REF!"}},{"$f":"V28/AB28-1","v":{"$error":"#REF!"}}]
["Interest income",null,null,null,null,null,null,{"$f":"+#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"+'GuV_D (2)'!L29","v":0},{"$f":"+L29/$L$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+'GuV_D (2)'!Q29","v":{"$error":"#REF!"}},{"$f":"+Q29/$Q$10","v":{"$error":"#REF!"}},null,null,null,{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+V29/$V$10","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"+#REF!","v":{"$error":"#REF!"}},null,{"$f":"+AB29/$AB$10","v":{"$error":"#REF!"}},null,{"$f":"V29-AB29","v":{"$error":"#REF!"}},{"$f":"V29/AB29-1","v":{"$error":"#REF!"}}]
["Interest expense",null,null,null,null,null,null,{"$f":"+#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"+'GuV_D (2)'!L30","v":0},{"$f":"+L30/-$L$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+'GuV_D (2)'!Q30","v":{"$error":"#REF!"}},{"$f":"+Q30/-$Q$10","v":{"$error":"#REF!"}},null,null,null,{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+V30/-$V$10","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"+#REF!","v":{"$error":"#REF!"}},null,{"$f":"+AB30/-$AB$10","v":{"$error":"#REF!"}},null,{"$f":"V30-AB30","v":{"$error":"#REF!"}},{"$f":"V30/AB30-1","v":{"$error":"#REF!"}}]
["Foreign currency gains / (losses), net",null,null,null,null,null,null,null,null,null,null,{"$f":"+'GuV_D (2)'!L31","v":0},{"$f":"+L31/$L$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+'GuV_D (2)'!Q31","v":{"$error":"#REF!"}},{"$f":"+Q31/$Q$10","v":{"$error":"#REF!"}},null,null,null,{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+V31/-$V$10","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"+#REF!","v":{"$error":"#REF!"}},null,{"$f":"+AB31/$AB$10","v":{"$error":"#REF!"}},null,{"$f":"V31-AB31","v":{"$error":"#REF!"}},{"$f":"V31/AB31-1","v":{"$error":"#REF!"}}]
["Other financial result",null,null,null,null,null,null,{"$f":"+#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"+'GuV_D (2)'!L32","v":0},{"$f":"+L32/$L$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+'GuV_D (2)'!Q32","v":{"$error":"#REF!"}},{"$f":"+Q32/$Q$10","v":{"$error":"#REF!"}},null,null,null,{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+V32/$V$10","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"+#REF!","v":{"$error":"#REF!"}},null,{"$f":"+AB32/$AB$10","v":{"$error":"#REF!"}},null,{"$f":"V32-AB32","v":{"$error":"#REF!"}},{"$f":"V32/AB32-1","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,""]
[null,"Earnings before income taxes",null,null,null,null,null,{"$f":"+#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"+'GuV_D (2)'!L34","v":0},{"$f":"+L34/$L$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+'GuV_D (2)'!Q34","v":{"$error":"#REF!"}},{"$f":"+Q34/$Q$10","v":{"$error":"#REF!"}},null,null,null,{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+V34/$V$10","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"+#REF!","v":{"$error":"#REF!"}},null,{"$f":"+AB34/$AB$10","v":{"$error":"#REF!"}},null,{"$f":"V34-AB34","v":{"$error":"#REF!"}},{"$f":"V34/AB34-1","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,""]
["Income tax expense",null,null,null,null,null,null,{"$f":"+#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"+'GuV_D (2)'!L36","v":0},{"$f":"+L36/-$L$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+'GuV_D (2)'!Q36","v":{"$error":"#REF!"}},{"$f":"+Q36/-$Q$10","v":{"$error":"#REF!"}},null,null,null,{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+V36/-$V$10","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"+#REF!","v":{"$error":"#REF!"}},null,{"$f":"+AB36/-$AB$10","v":{"$error":"#REF!"}},null,{"$f":"V36-AB36","v":{"$error":"#REF!"}},{"$f":"V36/AB36-1","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,""]
["Net income",null,null,null,null,null,null,"",null,null,null,{"$f":"+'GuV_D (2)'!L38","v":0},{"$f":"+L38/$L$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+'GuV_D (2)'!Q38","v":{"$error":"#REF!"}},{"$f":"+Q38/$Q$10","v":{"$error":"#REF!"}},null,null,null,{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+V38/$V$10","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"+#REF!","v":{"$error":"#REF!"}},null,{"$f":"+AB38/$AB$10","v":{"$error":"#REF!"}},null,{"$f":"V38-AB38","v":{"$error":"#REF!"}},{"$f":"V38/AB38-1","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,""]
["Attributable to:",null,null,null,null,null,null,""]
[null,"Shareholders of the parent company",null,null,null,null,null,"",null,null,null,{"$f":"+'GuV_D (2)'!L41","v":0},{"$f":"+L41/$L$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+'GuV_D (2)'!Q41","v":{"$error":"#REF!"}},{"$f":"+Q41/$Q$10","v":{"$error":"#REF!"}},null,null,null,{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+V41/$V$10","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"+#REF!","v":{"$error":"#REF!"}},null,{"$f":"+AB41/$AB$10","v":{"$error":"#REF!"}},null,{"$f":"V41-AB41","v":{"$error":"#REF!"}},{"$f":"V41/AB41-1","v":{"$error":"#REF!"}}]
[null,"Minority interest",null,null,null,null,null,"",null,null,null,{"$f":"+'GuV_D (2)'!L42","v":0},{"$f":"+L42/$L$10","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+'GuV_D (2)'!Q42","v":{"$error":"#REF!"}},{"$f":"+Q42/$Q$10","v":{"$error":"#REF!"}},null,null,null,{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+V42/$V$10","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"+#REF!","v":{"$error":"#REF!"}},null,{"$f":"+AB42/$AB$10","v":{"$error":"#REF!"}},null,{"$f":"V42-AB42","v":{"$error":"#REF!"}},{"$f":"V42/AB42-1","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,""]
["Profit / (loss) per share, attributable to the shareholders of the parent company in the current financial year (€):",null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,""]
[null,{"$f":"\"- Basic / diluted\"","v":"- Basic / diluted"},null,null,null,null,null,{"$f":"+#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"+'GuV_D (2)'!L46","v":0},null,null,null,null,{"$f":"+'GuV_D (2)'!Q46","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"+#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,{"$f":"+#REF!","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"V46/AB46-1","v":{"$error":"#REF!"}}]
[]
["The following notes to the consolidated financial statements are an integral part of the consolidated financial statements."]
[]
[]
[]
[]
[]
[" "]

{"sheet":"GuV 0708 alt","index":7,"n_rows":54,"n_cols":35,"rows_kept":54,"cut":false,"hidden":true,"merged":[[6,24,6,26],[6,28,6,30],[6,32,6,34],[43,0,43,6],[6,8,6,10],[6,12,6,14],[6,16,6,18],[6,20,6,22],[4,28,4,30],[4,32,4,34],[5,8,5,10],[5,12,5,14],[5,16,5,18],[5,20,5,22],[5,24,5,26],[5,28,5,30],[5,32,5,34],[1,0,1,24],[2,0,2,24],[4,8,4,10],[4,12,4,14],[4,16,4,18],[4,20,4,22],[4,24,4,26]]}
[]
["Carl Zeiss Meditec AG"]
["Konzerngewinn- und Verlustrechnung (IFRS)"]
[]
[null,null,null,null,null,null,null,null,"QI 2007/2008",null,null,null,"QII 2007/2008",null,null,null,"6 Monate 2007/2008",null,null,null,"QIII 2007/2008",null,null,null,"9 Monate 2007/2008",null,null,null,"QIV 2007/2008",null,null,null,"GJ 2007/2008"]
[null,null,null,null,null,null,null,"Anhang"]
[null,null,null,null,null,null,null,null,"€ Tsd.",null,null,null,"€ Tsd.",null,null,null,"€ Tsd.",null,null,null,"€ Tsd.",null,null,null,"€ Tsd.",null,null,null,"€ Tsd.",null,null,null,"€ Tsd."]
[]
[]
["Umsatzerlöse",null,null,null,null,null,null,"(2o)",null,null,141760,null,null,null,{"$f":"+S10-K10","v":157659},null,null,null,299419,null,null,null,{"$f":"+AA10-S10","v":147146},null,null,null,446565,null,null,null,{"$f":"+AI10-AA10","v":153625},null,null,null,600190]
[]
["Umsatzkosten ",null,null,null,null,null,null,null,null,null,{"$f":"-70969+240","v":-70729},null,null,null,{"$f":"+S12-K12","v":-79418},null,null,null,{"$f":"149030-299419+242","v":-150147},null,null,null,{"$f":"+AA12-S12","v":-72452},null,null,null,{"$f":"224042-446565-1-75","v":-222599},null,null,null,{"$f":"+AI12-AA12","v":-74155},null,null,null,{"$f":"-295954-800","v":-296754}]
[]
["  ","Bruttoergebnis vom Umsatz",null,null,null,null,null,null,null,null,{"$f":"+K10+K12","v":71031},null,null,null,{"$f":"+O10+O12","v":78241},null,null,null,{"$f":"+S10+S12","v":149272},null,null,null,{"$f":"+W10+W12","v":74694},null,null,null,{"$f":"+AA10+AA12","v":223966},null,null,null,{"$f":"+AE10+AE12","v":79470},null,null,null,{"$f":"+AI10+AI12","v":303436}]
[]
["Vertriebs- und Marketingkosten",null,null,null,null,null,null,null,null,null,-34040,null,null,null,{"$f":"+S16-K16","v":-35771},null,null,null,{"$f":"-69953+142","v":-69811},null,null,null,{"$f":"+AA16-S16","v":-35861},null,null,null,-105672,null,null,null,{"$f":"+AI16-AA16","v":-36116},null,null,null,-141788]
["Allgemeine und Verwaltungskosten",null,null,null,null,null,null,null,null,null,-8157,null,null,null,-7881,null,null,null,{"$f":"-15609-429","v":-16038},null,null,null,-7459,null,null,null,-23497,null,null,null,-8772,null,null,null,-32269]
["Forschungs- und Entwicklungskosten",null,null,null,null,null,null,"(21)",null,null,-14949,null,null,null,-16525,null,null,null,{"$f":"-31519+45","v":-31474},null,null,null,-15460,null,null,null,-46934,null,null,null,-15028,null,null,null,-61962]
["Sonstige Erträge",null,null,null,null,null,null,null,null,null,434,null,null,null,465,null,null,null,899,null,null,null,309,null,null,null,1208,null,null,null,388,null,null,null,{"$f":"1930-334","v":1596}]
["Sonstige Aufwendungen",null,null,null,null,null,null,null,null,null,-280,null,null,null,-384,null,null,null,-664,null,null,null,-119,null,null,null,-783,null,null,null,-18,null,null,null,{"$f":"-1135+334","v":-801}]
["Kursgewinne / (Kursverluste), netto",null,null,null,null,null,null,"(2b) (19)",null,null,429,null,null,null,965,null,null,null,{"$f":"1394","v":1394},null,null,null,586,null,null,null,1980,null,null,null,-2362,null,null,null,-382]
[]
[null,"Ergebnis vor Zinsen, Ertragsteuern, Abschreibungen und Amortisationen",null,null,null,null,null,null,{"$f":"+K26-I24","v":17115},null,null,null,{"$f":"+O26-M24","v":22674},null,null,null,{"$f":"+S26-Q24","v":39789},null,null,null,{"$f":"+Y23-Q23","v":19774},null,null,null,{"$f":"+AA26-Y24","v":59563},null,null,null,{"$f":"+AE26-AC24","v":20994},null,null,null,{"$f":"+AI26-AG24","v":80557}]
[null,"Abschreibungen und Amortisationen",null,null,null,null,null,null,-2647,null,null,null,{"$f":"+Q24-I24","v":-3564},null,null,null,-6211,null,null,null,{"$f":"+Y24-Q24","v":-3084},null,null,null,{"$f":"-9295","v":-9295},null,null,null,{"$f":"+AG24-Y24","v":-3432},null,null,null,-12727]
[]
[" ","Ergebnis vor Zinsen und Ertragsteuern",null,null,null,null,null,null,null,null,{"$f":"+K14+K16+K17+K18+K21+K19+K20","v":14468},null,null,null,{"$f":"+O14+O16+O17+O18+O21+O19+O20","v":19110},null,null,null,{"$f":"+S14+S16+S17+S18+S21+S19+S20","v":33578},null,null,null,{"$f":"+W14+W16+W17+W18+W21+W19+W20","v":16690},null,null,null,{"$f":"+AA14+AA16+AA17+AA18+AA21+AA19+AA20","v":50268},null,null,null,{"$f":"+AE14+AE16+AE17+AE18+AE21+AE19+AE20","v":17562},null,null,null,{"$f":"+AI14+AI16+AI17+AI18+AI21+AI19+AI20","v":67830}]
[]
["At equity Ergebnis",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AI28-AA28","v":-8},null,null,null,-8]
["Zinserträge",null,null,null,null,null,null,null,null,null,2621,null,null,null,{"$f":"+S29-K29","v":2516},null,null,null,5137,null,null,null,{"$f":"+AA29-S29","v":2346},null,null,null,7483,null,null,null,{"$f":"+AI29-AA29","v":2291},null,null,null,9774]
["Zinsaufwendungen",null,null,null,null,null,null,null,null,null,-1297,null,null,null,{"$f":"+S30-K30","v":-1409},null,null,null,-2706,null,null,null,{"$f":"+AA30-S30","v":-1313},null,null,null,-4019,null,null,null,{"$f":"+AI30-AA30","v":-1691},null,null,null,-5710]
["Zu- und Abschreibungen sowie Wertberichtigungen auf Finanzanlagen",null,null,null,null,null,null,null,null,null,1889,null,null,null,{"$f":"+S31-K31","v":488},null,null,null,2377,null,null,null,{"$f":"+AA31-S31","v":389},null,null,null,2766,null,null,null,{"$f":"+AI31-AA31","v":1080},null,null,null,3846]
[]
[]
[null,"Ergebnis vor Ertragsteuern",null,null,null,null,null,null,null,null,{"$f":"+K26+K29+K30+K31","v":17681},null,null,null,{"$f":"+O26+O29+O30+O31","v":20705},null,null,null,{"$f":"+S26+S29+S30+S31","v":38386},null,null,null,{"$f":"+W26+W29+W30+W31","v":18112},null,null,null,{"$f":"+AA26+AA29+AA30+AA31","v":56498},null,null,null,{"$f":"+AE26+AE29+AE30+AE31+AE28","v":19234},null,null,null,{"$f":"+AI26+AI29+AI30+AI31+AI28","v":75732}]
[]
["Ertragsteueraufwand",null,null,null,null,null,null,"(22)",null,null,{"$f":"-5712-73","v":-5785},null,null,null,{"$f":"+S36-K36","v":-6284},null,null,null,{"$f":"-12569+500","v":-12069},null,null,null,{"$f":"+AA36-S36","v":-5632},null,null,null,{"$f":"-17701","v":-17701},null,null,null,{"$f":"+AI36-AA36","v":-1790},null,null,null,{"$f":"-19751+260","v":-19491}]
[]
["Konzernergebnis",null,null,null,null,null,null,null,null,null,{"$f":"SUM(K34:K36)","v":11896},null,null,null,{"$f":"SUM(O34:O36)","v":14421},null,null,null,{"$f":"SUM(S34:S36)","v":26317},null,null,null,{"$f":"SUM(W34:W36)","v":12480},null,null,null,{"$f":"SUM(AA34:AA36)","v":38797},null,null,null,{"$f":"SUM(AE34:AE36)","v":17444},null,null,null,{"$f":"SUM(AI34:AI36)","v":56241}]
[]
["davon entfallen auf:"]
[null,"Gesellschafter des Mutterunternehmens",null,null,null,null,null,null,null,null,{"$f":"+K38-K42","v":11589},null,null,null,{"$f":"+S41-K41","v":12894},null,null,null,{"$f":"+S38-S42","v":24483},null,null,null,{"$f":"+AA41-S41","v":11901},null,null,null,{"$f":"+AA38-AA42","v":36384},null,null,null,{"$f":"+AI41-AA41","v":17664},null,null,null,{"$f":"54588-540","v":54048}]
[null,"Minderheiten",null,null,null,null,null,null,null,null,307,null,null,null,{"$f":"+S42-K42","v":1527},null,null,null,1834,null,null,null,{"$f":"+AA42-S42","v":579},null,null,null,2413,null,null,null,{"$f":"+AI42-AA42","v":-220},null,null,null,{"$f":"+AI38-AI41","v":2193}]
[]
["Gewinn / (Verlust) je Aktie, der den Aktionären des Mutterunternehmens im Geschäftsjahr zusteht (in €):"]
[]
[null,{"$f":"\"- Unverwässert\"","v":"- Unverwässert"},null,null,null,null,null,"2 (q)",null,null,{"$f":"+K41/81309610*1000","v":0.14252927790454289},null,null,null,{"$f":"+O41/81309610*1000","v":0.15857904127199723},null,null,null,{"$f":"+S41/81309610*1000","v":0.30110831917654013},null,null,null,{"$f":"+W41/81309610*1000","v":0.14636646270963544},null,null,null,{"$f":"+AA41/81309610*1000","v":0.44747478188617557},null,null,null,{"$f":"+AE41/32523444*1000","v":0.54311591355454236},null,null,null,{"$f":"+AI41/81309610*1000","v":0.66471847546679907}]
[]
["Der nachfolgende Konzernanhang ist integraler Bestandteil des ungeprüften Konzernabschlusses.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+S16/S10","v":-0.2331548766110367},null,null,null,{"$f":"+W16/W10","v":-0.24371032851725496}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+S36/S34","v":-0.31441150419423747}]
[]
[]
[]
[]
[" "]

{"sheet":"GuV_VJ","index":8,"n_rows":58,"n_cols":24,"rows_kept":58,"cut":false,"hidden":true,"merged":[[8,13,8,15],[8,7,8,9],[6,7,6,9],[8,17,8,19],[7,17,7,19],[7,7,7,9],[7,13,7,15],[1,0,1,23],[2,0,2,23],[6,13,6,15],[6,17,6,19],[3,0,3,19]]}
[]
["Carl Zeiss Meditec AG"]
["Konzern-Gewinn- und Verlustrechnung (US GAAP)"]
[]
[null,null,null,null,null,null,null,null,null,1.95583,null,null,null,null,null,null,null,null,null,1.95583]
[]
[null,null,null,null,null,null,null,"1. Quartal 2001/2002",null,null,null,null,null,"2. Quartal 2001/2002",null,null,null,"6-Monatsbericht"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Veränderung"]
[null,null,null,null,null,null,null,null,null,null,null,"%",null,null,null,null,null,null,null,null,null,"%"]
[null,null,null,null,null,null,null,"Tsd. Euro",null,"Tsd. Euro",null,null,null,"Tsd. Euro",null,"Tsd. Euro",null,"Tsd. Euro",null,"Tsd. Euro"]
[]
[]
["Umsatzerlöse, netto",null,null,null,null,null,null,null,null,46227,null,1,null,null,null,{"$f":"+T13-J13","v":45270},null,null,null,91497,null,1,null,{"$f":"+(T13/J13)-1","v":0.97929781296644824}]
["Umsatzkosten ",null,null,null,null,null,null,null,null,-29961,null,{"$f":"-J14/J$13","v":0.6481277175676553},null,null,null,{"$f":"+T14-J14","v":-28536},null,null,null,-58497,null,{"$f":"-T14/T$13","v":0.63933243712908616},null,{"$f":"+(T14/J14)-1","v":0.95243816962050665}]
[]
["  ","Bruttoergebnis vom Umsatz",null,null,null,null,null,null,null,{"$f":"+J13+J14","v":16266},null,{"$f":"J16/J$13","v":0.35187228243234475},null,null,null,{"$f":"+P13+P14","v":16734},null,null,null,{"$f":"+T13+T14","v":33000},null,{"$f":"T16/T$13","v":0.36066756287091378},null,{"$f":"+(T16/J16)-1","v":1.0287716709701216}]
[]
["Vertriebs- und Marketingkosten",null,null,null,null,null,null,null,null,-7966,null,{"$f":"-J18/J$13","v":0.17232353386548988},null,null,null,{"$f":"+T18-J18","v":-7093},null,null,null,-15059,null,{"$f":"-T18/T$13","v":0.16458463119009367},null,{"$f":"+(T18/J18)-1","v":0.89040923926688431}]
["Allgemeine und Verwaltungskosten",null,null,null,null,null,null,null,null,{"$f":"-1325","v":-1325},null,{"$f":"-J19/J$13","v":2.8662902632660567E-2},null,null,null,{"$f":"+T19-J19","v":-1868},null,null,null,{"$f":"-3312+118+1","v":-3193},null,{"$f":"-T19/T$13","v":3.4897319037782662E-2},null,{"$f":"+(T19/J19)-1","v":1.4098113207547169}]
["Forschungs- und Entwicklungskosten",null,null,null,null,null,null,{"$f":"-4981","v":-4981},null,null,null,null,null,{"$f":"+R20-H20","v":-4434},null,null,null,{"$f":"-9177-238","v":-9415}]
[null,"abzüglich erhaltene Zuschüsse",null,null,null,null,null,168,null,{"$f":"+H20+H21","v":-4813},null,{"$f":"-J21/J$13","v":0.10411664178943042},null,{"$f":"+R21-H21","v":70},null,{"$f":"+N20+N21","v":-4364},null,238,null,{"$f":"+R20+R21","v":-9177},null,{"$f":"-T21/T$13","v":0.10029837043837503},null,{"$f":"+(T21/J21)-1","v":0.90671099106586328}]
[]
["Abschreibung auf Geschäfts- oder Firmenwert",null,null,null,null,null,null,null,null,-58,null,{"$f":"-J23/J$13","v":1.2546780020334437E-3},null,null,null,{"$f":"+T23-J23","v":-60},null,null,null,-118,null,{"$f":"-T23/T$13","v":1.2896597702656918E-3},null,{"$f":"+(T23/J23)-1","v":1.0344827586206895}]
["Sonstige betriebliche Erträge / (Aufwendungen), netto",null,null,null,null,null,null,null,null,{"$f":"113","v":113},null,{"$f":"-J24/J$13","v":-2.4444588660306747E-3},null,null,null,{"$f":"+T24-J24","v":174},null,null,null,{"$f":"286+1","v":287},null,{"$f":"-T24/T$13","v":-3.1367148649682503E-3},null,{"$f":"+(T24/J24)-1","v":1.5398230088495577}]
["Kursgewinne / (Kursverluste), netto",null,null,null,null,null,null,null,null,-962,null,{"$f":"-J25/J$13","v":2.0810348930278843E-2},null,null,null,{"$f":"+T25-J25","v":679},null,null,null,-283,null,{"$f":"-T25/T$13","v":3.0929975846202607E-3},null,{"$f":"+(T25/J25)-1","v":-0.70582120582120589}]
[" "]
[" ","Betriebsergebnis",null,null,null,null,null,null,null,{"$f":"+J16+J18+J19+J21+J25+J23+J24","v":1255},null,{"$f":"-J27/J$13","v":-2.7148636078482273E-2},null,null,null,{"$f":"+P16+P18+P19+P21+P25+P23+P24","v":4202},null,null,null,{"$f":"+T16+T18+T19+T21+T25+T23+T24","v":5457},null,{"$f":"-T27/T$13","v":-5.9641299714744744E-2},null,{"$f":"+(T27/J27)-1","v":3.3482071713147414}]
[]
[null,"Aufwand für Stock Options",null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,0]
[null,null," "]
[null,"Ergebnis vor Zinsergebnis und Ertragsteuern",null,null,null,null,null,null,null,{"$f":"+J27+J29","v":1255},null,{"$f":"J31/J$13","v":2.7148636078482273E-2},null,null,null,{"$f":"+P27+P29","v":4202},null,null,null,{"$f":"+T27+T29","v":5457},null,{"$f":"T31/T$13","v":5.9641299714744744E-2}]
[]
["Währungsgewinne / (-verluste)",null,null,null,null,null,null,null,null,0,null,{"$f":"J33/J$13","v":0},null,null,null,{"$f":"+T33-J33","v":0},null,null,null,0,null,{"$f":"T33/T$13","v":0},null,{"$f":"+(T33/J33)-1","v":{"$error":"#DIV/0!"}}]
["Zinserträge / (Zinsaufwendungen), netto",null,null,null,null,null,null,null,null,{"$f":"-816","v":-816},null,{"$f":"-J34/J$13","v":1.7652021545849828E-2},null,null,null,{"$f":"+T34-J34","v":-816},null,null,null,{"$f":"-1632","v":-1632},null,{"$f":"-T34/T$13","v":1.7836650381979739E-2},null,{"$f":"+(T34/J34)-1","v":1}]
["Zu- und Abschreibung sowie Wertberichtigung auf Finanzanlagen",null,null,null,null,null,null,null,null,0,null,{"$f":"-J35/J$13","v":0},null,null,null,{"$f":"+T35-J35","v":0},null,null,null,0,null,{"$f":"-T35/T$13","v":0},null,{"$f":"+(T35/J35)-1","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,"Ergebnis vor Ertragsteuern",null,null,null,null,null,null,null,{"$f":"+J31+J34+J35+J33","v":439},null,{"$f":"-J38/J$13","v":-9.4966145326324438E-3},null,null,null,{"$f":"+P31+P34+P35+P33","v":3386},null,null,null,{"$f":"+T31+T34+T35+T33","v":3825},null,{"$f":"-T38/T$13","v":-4.1804649332765009E-2},null,{"$f":"+(T38/J38)-1","v":7.7129840546697039}]
[" "]
[]
["Ertragsteuerertrag / (-aufwand)",null,null,null,null,null,null,null,null,-271,null,{"$f":"J41/J$13","v":-5.8623748026045384E-3},null,null,null,{"$f":"+T41-J41","v":-847},null,null,null,-1118,null,{"$f":"T41/T$13","v":-1.221897985726308E-2},null,{"$f":"+(T41/J41)-1","v":3.1254612546125458}]
["Auf konzernfremde Gesellschafter entfallende Ergebnisanteile",null,null,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"+T42-J42","v":0},null,null,null,0]
[]
[null,"Jahresüberschuss / (-fehlbetrag)",null,null,null,null,null,null,null,{"$f":"+J38+J41+J42","v":168},null,{"$f":"-J44/J$13","v":-3.6342397300279058E-3},null,null,null,{"$f":"+P38+P41+P42","v":2539},null,null,null,{"$f":"+T38+T41+T42","v":2707},null,{"$f":"-T44/T$13","v":-2.9585669475501928E-2},null,{"$f":"+(T44/J44)-1","v":15.113095238095237}]
[]
["Gewinn / (Verlust) pro Aktie (in Euro):"]
[]
[null,"Nicht verwässert",null,null,null,null,null,null,null,{"$f":"+J44/J55*1000","v":8.5568905889483685E-3},null,null,null,null,null,{"$f":"+P44/P55*1000","v":0.12932110241273756},null,null,null,{"$f":"+T44/T55*1000","v":0.13787799300168591},null,null,null,{"$f":"+(T48/J48)-1","v":15.113095238095237}]
[]
[null,"Unter Berücksichtigung des Verwässerungseffektes",null,null,null,null,null,null,null,{"$f":"+J44/J57*1000","v":8.5568905889483685E-3},null,null,null,null,null,{"$f":"+P44/P57*1000","v":0.12932110241273756},null,null,null,{"$f":"+T44/T57*1000","v":0.13787799300168591}]
[]
["Gewichtete durchschnittliche Anzahl der"]
["während der Periode ausgegebenen Aktien:"]
[]
[null,"Nicht verwässert",null,null,null,null,null,null,null,19633300,null,null,null,null,null,19633300,null,null,null,19633300]
[]
[null,"Unter Berücksichtigung des Verwässerungseffektes",null,null,null,null,null,null,null,19633300,null,null,null,null,null,{"$f":"+P55","v":19633300},null,null,null,19633300]
[null," "]

{"sheet":"GuV_GJ","index":9,"n_rows":58,"n_cols":21,"rows_kept":58,"cut":false,"hidden":true,"merged":[[1,0,1,19],[2,0,2,19],[6,13,6,15],[6,17,6,19],[7,17,7,19],[3,0,3,16],[8,7,8,9],[6,7,6,9],[7,7,7,9],[7,13,7,15],[8,17,8,19],[8,13,8,15]]}
[]
["Carl Zeiss Meditec AG"]
["Konzern-Gewinn- und Verlustrechnung (US GAAP)"]
[]
[null,null,null,null,null,null,null,null,null,1.95583]
[]
[null,null,null,null,null,null,null,"1. Quartal 2002/2003",null,null,null,null,null,"2. Quartal 2002/2003",null,null,null,"6-Monatsbericht"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"%"]
[null,null,null,null,null,null,null,"Tsd. Euro",null,"Tsd. Euro",null,null,null,"Tsd. Euro",null,"Tsd. Euro",null,"Tsd. Euro",null,"Tsd. Euro"]
[]
[]
["Umsatzerlöse, netto",null,null,null,null,null,null,null,null,62362,null,1,null,null,null,{"$f":"+T13-J13","v":61747},null,null,null,124109]
["Umsatzkosten ",null,null,null,null,null,null,null,null,-37244,null,{"$f":"-J14/J$13","v":0.59722266765017162},null,null,null,{"$f":"+T14-J14","v":-34924},null,null,null,-72168]
[]
["  ","Bruttoergebnis vom Umsatz",null,null,null,null,null,null,null,{"$f":"+J13+J14","v":25118},{"$f":"+J16/J13","v":0.40277733234982843},{"$f":"J16/J$13","v":0.40277733234982843},null,null,null,{"$f":"+P13+P14","v":26823},{"$f":"+P16/P13","v":0.43440167133625923},null,null,{"$f":"+T13+T14","v":51941},{"$f":"+T16/T13","v":0.41851114745908841}]
[]
["Vertriebs- und Marketingkosten",null,null,null,null,null,null,null,null,-10805,null,{"$f":"-J18/J$13","v":0.17326256374073956},null,null,null,{"$f":"+T18-J18","v":-11716},null,null,null,-22521]
["Allgemeine und Verwaltungskosten",null,null,null,null,null,null,null,null,-2569,null,{"$f":"-J19/J$13","v":4.1194958468298001E-2},null,null,null,{"$f":"+T19-J19","v":-3452},null,null,null,-6021]
["Forschungs- und Entwicklungskosten",null,null,null,null,null,null,-5929,null,null,null,null,null,{"$f":"+R20-H20","v":-6731},null,null,null,{"$f":"-11666-994","v":-12660}]
[null,"abzüglich erhaltene Zuschüsse",null,null,null,null,null,265,null,{"$f":"+H20+H21","v":-5664},null,{"$f":"-J21/J$13","v":9.0824540585613039E-2},null,{"$f":"+R21-H21","v":729},null,{"$f":"+N20+N21","v":-6002},null,994,null,{"$f":"+R20+R21","v":-11666}]
[]
["Abschreibung auf Geschäfts- oder Firmenwert",null,null,null,null,null,null,null,null,0,null,{"$f":"-J23/J$13","v":0},null,null,null,0,null,null,null,0]
["Sonstige betriebliche Erträge / (Aufwendungen), netto",null,null,null,null,null,null,null,null,81,null,{"$f":"-J24/J$13","v":-1.2988679003239152E-3},null,null,null,{"$f":"+T24-J24","v":34},null,null,null,{"$f":"117-2","v":115}]
["Kursgewinne / (Kursverluste), netto",null,null,null,null,null,null,null,null,{"$f":"-315","v":-315},null,{"$f":"-J25/J$13","v":5.0511529457041146E-3},null,null,null,{"$f":"+T25-J25","v":-394},null,null,null,-709]
[" "]
[" ","Betriebsergebnis",null,null,null,null,null,null,null,{"$f":"+J16+J18+J19+J21+J25+J23+J24","v":5846},null,{"$f":"-J27/J$13","v":-9.3742984509797636E-2},null,null,null,{"$f":"+P16+P18+P19+P21+P25+P23+P24","v":5293},{"$f":"+P27/P13","v":8.5720763761802196E-2},null,null,{"$f":"+T16+T18+T19+T21+T25+T23+T24","v":11139}]
[]
[null,"Aufwand für Stock Options",null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,0]
[null,null," "]
[null,"Ergebnis vor Zinsergebnis und Ertragsteuern",null,null,null,null,null,null,null,{"$f":"+J27+J29","v":5846},null,{"$f":"J31/J$13","v":9.3742984509797636E-2},null,null,null,{"$f":"+P27+P29","v":5293},null,null,null,{"$f":"+T27+T29","v":11139}]
[]
["Währungsgewinne / (-verluste)",null,null,null,null,null,null,null,null,0,null,{"$f":"J33/J$13","v":0},null,null,null,{"$f":"+T33-J33","v":0},null,null,null,0]
["Zinserträge / (Zinsaufwendungen), netto",null,null,null,null,null,null,null,null,{"$f":"-642","v":-642},null,{"$f":"-J34/J$13","v":1.029473076553029E-2},null,null,null,{"$f":"+T34-J34","v":-556},null,null,null,-1198]
["Zu- und Abschreibung sowie Wertberichtigung auf Finanzanlagen",null,null,null,null,null,null,null,null,31,null,{"$f":"-J35/J$13","v":-4.9709759148199224E-4},null,null,null,{"$f":"+T35-J35","v":31},null,null,null,62]
[]
[]
[null,"Ergebnis vor Ertragsteuern",null,null,null,null,null,null,null,{"$f":"+J31+J34+J35+J33","v":5235},null,{"$f":"-J38/J$13","v":-8.3945351335749332E-2},null,null,null,{"$f":"+P31+P34+P35+P33","v":4768},null,null,null,{"$f":"+T31+T34+T35+T33","v":10003}]
[" "]
[]
["Ertragsteuerertrag / (-aufwand)",null,null,null,null,null,null,null,null,-2522,null,{"$f":"J41/J$13","v":-4.0441294377986596E-2},null,null,null,{"$f":"+T41-J41","v":-2931},null,null,null,-5453]
["Auf konzernfremde Gesellschafter entfallende Ergebnisanteile",null,null,null,null,null,null,null,null,-181,null,null,null,null,null,{"$f":"+T42-J42","v":-1323},null,null,null,-1504]
[]
[null,"Jahresüberschuss / (-fehlbetrag)",null,null,null,null,null,null,null,{"$f":"+J38+J41+J42","v":2532},null,{"$f":"-J44/J$13","v":-4.060164843975498E-2},null,null,null,{"$f":"+P38+P41+P42","v":514},null,null,null,{"$f":"+T38+T41+T42","v":3046}]
[]
["Gewinn / (Verlust) pro Aktie (in Euro):"]
[]
[null,"Nicht verwässert",null,null,null,null,null,null,null,{"$f":"+J44/J55*1000","v":9.8013029694231868E-2},null,null,null,null,null,{"$f":"+P44/P55*1000","v":1.9896799866838538E-2},null,null,null,{"$f":"+T44/T55*1000","v":0.11790982956107041}]
[]
[null,"Unter Berücksichtigung des Verwässerungseffektes",null,null,null,null,null,null,null,{"$f":"+J44/J57*1000","v":9.8013029694231868E-2},null,null,null,null,null,{"$f":"+P44/P57*1000","v":1.9896799866838538E-2},null,null,null,{"$f":"+T44/T57*1000","v":0.11790982956107041}]
[]
["Gewichtete durchschnittliche Anzahl der"]
["während der Periode ausgegebenen Aktien:"]
[]
[null,"Nicht verwässert",null,null,null,null,null,null,null,25833300,null,null,null,null,null,25833300,null,null,null,25833300]
[]
[null,"Unter Berücksichtigung des Verwässerungseffektes",null,null,null,null,null,null,null,25833300,null,null,null,null,null,25833300,null,null,null,25833300]
[null," "]

{"sheet":"IS-Deutsch_Euro","index":10,"n_rows":59,"n_cols":33,"rows_kept":59,"cut":false,"hidden":true,"merged":[[7,8,7,10],[8,8,8,10],[7,16,7,18],[6,8,6,10],[6,16,6,18],[1,0,1,30],[5,22,5,24],[6,22,6,24],[5,16,5,18],[3,0,3,30],[5,28,5,30],[6,28,6,30],[2,0,2,30]]}
[]
["Carl-Zeiss-Meditec AG"]
["Konzern-Gewinn- und Verlustrechnung"]
["für die Quartale zum 30. September  2001 und 2002"]
[null,null,null,null,null,null,null,null,null,null,1.95583,null,null,null,null,null,null,null,1.95583,null,null,null,null,null,1.95583,null,null,null,null,null,1.95583]
[]
[null,null,null,null,null,null,null,null,"QIV",null,null,null,null,null,null,null,"QIV",null,null,null,null,null,"12-Monatsbericht",null,null,null,null,null,"12-Monatsbericht"]
[null,null,null,null,null,null,null,null,"1. Juli - 30. September",null,null,null,null,null,null,null,"1. Juli - 30. September",null,null,null,null,null,"1. Oktober - 30. Sept",null,null,null,null,null,"1. Oktober - 30. Sept"]
[null,null,null,null,null,null,null,null,2001,null,null,null,"%",null,null,null,2002,null,null,null,"%",null,2001,null,null,null,"%",null,2002,null,null,null,"%"]
[null,null,null,null,null,null,null,null,"TEuro",null,"TEuro",null,null,null,null,null,"TEuro",null,"TEuro",null,null,null,"TEuro",null,"TEuro",null,null,null,"TEuro",null,"TEuro"]
[]
[]
["Umsatzerlöse, netto",null,null,null,null,null,null,null,null,null,{"$f":"+'GJ 00_01'!AB13","v":0},null,1,null,null,null,null,null,{"$f":"+'GJ 01_02'!AO13","v":0},null,1,null,null,null,{"$f":"+'GJ 00_01'!AH13","v":0},null,1,null,null,null,{"$f":"+'GJ 01_02'!AU13","v":0},null,1]
["Umsatzkosten ",null,null,null,null,null,null,null,null,null,{"$f":"+'GJ 00_01'!AB14","v":0},null,{"$f":"-K14/K$13","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"+'GJ 01_02'!AO14","v":0},null,{"$f":"-S14/S$13","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+'GJ 00_01'!AH14","v":0},null,{"$f":"-Y14/Y$13","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+'GJ 01_02'!AU14","v":0},null,{"$f":"-AE14/AE$13","v":{"$error":"#DIV/0!"}}]
[]
["  ","Bruttoergebnis vom Umsatz",null,null,null,null,null,null,null,null,{"$f":"+K13+K14","v":0},null,{"$f":"K16/K$13","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"+S13+S14","v":0},null,{"$f":"S16/S$13","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+Y13+Y14","v":0},null,{"$f":"Y16/Y$13","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+AE13+AE14","v":0},null,{"$f":"AE16/AE$13","v":{"$error":"#DIV/0!"}}]
[]
["Vertriebs- und Marketingkosten",null,null,null,null,null,null,null,null,null,{"$f":"+'GJ 00_01'!AB18","v":0},null,{"$f":"-K18/K$13","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"+'GJ 01_02'!AO18","v":0},null,{"$f":"-S18/S$13","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+'GJ 00_01'!AH18","v":0},null,{"$f":"-Y18/Y$13","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+'GJ 01_02'!AU18","v":0},null,{"$f":"-AE18/AE$13","v":{"$error":"#DIV/0!"}}]
["Allgemeine und Verwaltungskosten",null,null,null,null,null,null,null,null,null,{"$f":"+'GJ 00_01'!AB19","v":0},null,{"$f":"-K19/K$13","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"+'GJ 01_02'!AO19","v":0},null,{"$f":"-S19/S$13","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+'GJ 00_01'!AH19","v":0},null,{"$f":"-Y19/Y$13","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+'GJ 01_02'!AU19","v":0},null,{"$f":"-AE19/AE$13","v":{"$error":"#DIV/0!"}}]
["Forschungs- und Entwicklungskosten",null,null,null,null,null,null,null,{"$f":"+'GJ 00_01'!Z20","v":0},null,null,null,null,null,null,null,{"$f":"+'GJ 01_02'!AM20","v":0},null,null,null,null,null,{"$f":"+'GJ 00_01'!AF20","v":0},null,null,null,null,null,{"$f":"+'GJ 01_02'!AS20","v":0}]
["Abzüglich erhaltene Zuschüsse",null,null,null,null,null,null,null,{"$f":"+'GJ 00_01'!Z21","v":0},null,{"$f":"+I20+I21","v":0},null,{"$f":"-K21/K$13","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+'GJ 01_02'!AM21","v":0},null,{"$f":"+Q20+Q21","v":0},null,{"$f":"-S21/S$13","v":{"$error":"#DIV/0!"}},null,{"$f":"+'GJ 00_01'!AF21","v":0},null,{"$f":"+W20+W21","v":0},null,{"$f":"-Y21/Y$13","v":{"$error":"#DIV/0!"}},null,{"$f":"+'GJ 01_02'!AS21","v":0},null,{"$f":"+AC20+AC21","v":0},null,{"$f":"-AE21/AE$13","v":{"$error":"#DIV/0!"}}]
[]
["Abschreibung auf Geschäfts- und Firmenwert",null,null,null,null,null,null,null,null,null,{"$f":"+'GJ 00_01'!AB23","v":0},null,{"$f":"-K23/K$13","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"+'GJ 01_02'!AO23","v":0},null,{"$f":"-S23/S$13","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+'GJ 00_01'!AH23","v":0},null,{"$f":"-Y23/Y$13","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+'GJ 01_02'!AU23","v":0},null,{"$f":"-AE23/AE$13","v":{"$error":"#DIV/0!"}}]
["Sonstige betriebliche Erträge und Aufwendungen, netto",null,null,null,null,null,null,null,null,null,{"$f":"+'GJ 00_01'!AB24","v":0},null,{"$f":"K24/K$13","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"+'GJ 01_02'!AO24","v":0},null,{"$f":"-S24/S$13","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+'GJ 00_01'!AH24","v":0},null,{"$f":"Y24/Y$13","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+'GJ 01_02'!AU24","v":0},null,{"$f":"-AE24/AE$13","v":{"$error":"#DIV/0!"}}]
["Kursgewinne / Kursverluste, netto",null,null,null,null,null,null,null,null,null,{"$f":"+'GJ 00_01'!AB25","v":0},null,{"$f":"-K25/K$13","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"+'GJ 01_02'!AO25","v":0},null,{"$f":"S25/S$13","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+'GJ 00_01'!AH25","v":0},null,{"$f":"-Y25/Y$13","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+'GJ 01_02'!AU25","v":0},null,{"$f":"-AE25/AE$13","v":{"$error":"#DIV/0!"}}]
[" "]
[" ","Betriebsergebnis",null,null,null,null,null,null,null,null,{"$f":"+K16+K18+K19+K21+K25+K23+K24","v":0},null,{"$f":"K27/K$13","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"+S16+S18+S19+S21+S25+S23+S24","v":0},null,{"$f":"S27/S$13","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+Y16+Y18+Y19+Y21+Y25+Y23+Y24","v":0},null,{"$f":"-Y27/Y$13","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+AE16+AE18+AE19+AE21+AE25+AE23+AE24","v":0},null,{"$f":"-AE27/AE$13","v":{"$error":"#DIV/0!"}}]
[]
[null,"Aufwand für Stock Options",null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null," "]
[null,"Ergebnis vor Zinsergebnis und Ertragsteuern",null,null,null,null,null,null,null,null,{"$f":"+K27+K29","v":0},null,{"$f":"K31/K$13","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"+S27+S29","v":0},null,{"$f":"S31/S$13","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+Y27+Y29","v":0},null,{"$f":"Y31/Y$13","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+AE27+AE29","v":0},null,{"$f":"AE31/AE$13","v":{"$error":"#DIV/0!"}}]
[]
[null,"Währungsgewinne/ -verluste",null,null,null,null,null,null,null,null,{"$f":"+'GJ 00_01'!AB33","v":0},null,null,null,null,null,null,null,{"$f":"+'GJ 01_02'!AO33","v":0},null,null,null,null,null,{"$f":"+'GJ 00_01'!AH33","v":0},null,null,null,null,null,{"$f":"+'GJ 01_02'!AU33","v":0},null,{"$f":"AE33/AE$13","v":{"$error":"#DIV/0!"}}]
[null,"Zinserträge / Zinsaufwendungen netto",null,null,null,null,null,null,null,null,{"$f":"+'GJ 00_01'!AB34","v":0},null,{"$f":"K34/K$13","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"+'GJ 01_02'!AO34","v":0},null,{"$f":"S34/S$13","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+'GJ 00_01'!AH34","v":0},null,{"$f":"Y34/Y$13","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+'GJ 01_02'!AU34","v":0},null,{"$f":"-AE34/AE$13","v":{"$error":"#DIV/0!"}}]
[null,"Abschreibung und Wertberichtigung auf Finanzanlagen",null,null,null,null,null,null,null,null,{"$f":"+'GJ 00_01'!AB35","v":0},null,null,null,null,null,null,null,{"$f":"+'GJ 01_02'!AO35","v":0},null,{"$f":"-S35/S$13","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+'GJ 00_01'!AH35","v":0},null,{"$f":"-Y35/Y$13","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+'GJ 01_02'!AU35","v":0},null,{"$f":"-AE35/AE$13","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,"Ergebnis vor Ertragsteuern",null,null,null,null,null,null,null,null,{"$f":"+K31+K34","v":0},null,{"$f":"K38/K$13","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"+S31+S34+S35+S33","v":0},null,{"$f":"S38/S$13","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+Y31+Y34+Y35","v":0},null,{"$f":"-Y38/Y$13","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+AE31+AE34+AE35+AE33","v":0},null,{"$f":"-AE38/AE$13","v":{"$error":"#DIV/0!"}}]
[" "]
[]
["Außerordentliches Ergebnis",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'GJ 01_02'!AO40","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'GJ 01_02'!AU40","v":0},null,{"$f":"AE41/AE$13","v":{"$error":"#DIV/0!"}}]
["Ertragsteuerertrag (-aufwand)",null,null,null,null,null,null,null,null,null,{"$f":"+'GJ 00_01'!AB41","v":0},null,{"$f":"-K42/K$13","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"+'GJ 01_02'!AO41","v":0},null,{"$f":"-S42/S$13","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+'GJ 00_01'!AH41","v":0},null,{"$f":"Y42/Y$13","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+'GJ 01_02'!AU41","v":0},null,{"$f":"AE42/AE$13","v":{"$error":"#DIV/0!"}}]
[]
[null,"Jahresüberschuss",null,null,null,null,null,null,null,null,{"$f":"+K38+K42","v":0},null,{"$f":"K44/K$13","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"+S38+S42+S41","v":0},null,{"$f":"S44/S$13","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+Y38+Y42","v":0},null,{"$f":"-Y44/Y$13","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+AE38+AE42+AE41","v":0},null,{"$f":"-AE44/AE$13","v":{"$error":"#DIV/0!"}}]
[]
["Gewinn / Verlust pro Aktie (in Euro):"]
[]
[null,"Nicht verwässert",null,null,null,null,null,null,null,null,{"$f":"+K44/K55*1000","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,{"$f":"+S44/S55*1000","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"+Y44/Y55*1000","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"+AE44/AE55*1000","v":{"$error":"#DIV/0!"}}]
[]
[null,"Unter Berücksichtigung des Verwässerungseffektes",null,null,null,null,null,null,null,null,{"$f":"+K44/K57*1000","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,{"$f":"+S44/S57*1000","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"+Y44/Y57*1000","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"+AE44/AE57*1000","v":{"$error":"#DIV/0!"}}]
[]
["Gewichtete durchschnittliche Anzahl der"]
["während der Periode ausgegebenen Aktien:"]
[]
[null,"Nicht verwässert"]
[]
[null,"Unter Berücksichtigung des Verwässerungseffektes"]
[null," "]
["Auf die nachfolgenden Erläuterungen im Anhang wird verwiesen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Y44='GJ 00_01'!AH43,\"\",\"Error\")","v":""},null,null,null,null,null,{"$f":"IF(AE44='GJ 01_02'!AI43,\"\",\"Error\")","v":""}]

{"sheet":"GJ 00_01","index":11,"n_rows":58,"n_cols":36,"rows_kept":58,"cut":false,"hidden":true,"merged":[[8,7,8,9],[8,13,8,15],[6,31,6,33],[7,7,7,9],[7,13,7,15],[7,19,7,21],[7,25,7,27],[7,31,7,33],[6,7,6,9],[6,13,6,15],[6,19,6,21],[6,25,6,27],[1,0,1,36],[2,0,2,36],[3,0,3,36],[5,19,5,21],[5,25,5,27],[5,31,5,33]]}
[]
["Asclepion-Meditec AG"]
["Konzern-Gewinn- und Verlustrechnung"]
["Geschäftsjahr 2000/2001"]
[null,null,null,null,null,null,null,null,null,1.95583,null,null,null,null,null,1.95583,null,null,null,null,null,1.95583,null,null,null,null,null,1.95583,null,null,null,null,null,1.95583]
[]
[null,null,null,null,null,null,null,"QI",null,null,null,null,null,"QII",null,null,null,null,null,"QIII",null,null,null,null,null,"QIV",null,null,null,null,null,"aufgelaufen"]
[null,null,null,null,null,null,null,"31. Dezember",null,null,null,null,null,"31. März",null,null,null,null,null,"30. Juni",null,null,null,null,null,"30. September"]
[null,null,null,null,null,null,null,2000,null,null,null,"%",null,2001,null,null,null,"%",null,2001,null,null,null,"%",null,2001,null,null,null,"%",null,2001,null,null,null,"%"]
[null,null,null,null,null,null,null,"TEuro",null,"TEuro",null,null,null,"TEuro",null,"TEuro",null,null,null,"TEuro",null,"TEuro",null,null,null,"TEuro",null,"TEuro",null,null,null,"TEuro",null,"TEuro"]
[]
[]
["Umsatzerlöse, netto",null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,1,null,null,null,null,null,1,null,null,null,null,null,1,null,null,null,{"$f":"+J13+P13+V13+AB13","v":0},null,1]
["Umsatzkosten ",null,null,null,null,null,null,null,null,null,null,{"$f":"-J14/J$13","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"-P14/P$13","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"-V14/V$13","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"-AB14/AB$13","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+J14+P14+V14+AB14","v":0},null,{"$f":"-AH14/AH$13","v":{"$error":"#DIV/0!"}}]
[]
["  ","Bruttoergebnis vom Umsatz",null,null,null,null,null,null,null,{"$f":"+J13+J14","v":0},null,{"$f":"J16/J$13","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+P13+P14","v":0},null,{"$f":"P16/P$13","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+V13+V14","v":0},null,{"$f":"V16/V$13","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+AB13+AB14","v":0},null,{"$f":"AB16/AB$13","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+AH13+AH14","v":0},null,{"$f":"AH16/AH$13","v":{"$error":"#DIV/0!"}}]
[]
["Vertriebs- und Marketingkosten",null,null,null,null,null,null,null,null,null,null,{"$f":"-J18/J$13","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"-P18/P$13","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"-V18/V$13","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"-AB18/AB$13","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+J18+P18+V18+AB18","v":0},null,{"$f":"-AH18/AH$13","v":{"$error":"#DIV/0!"}}]
["Allgemeine und Verwaltungskosten",null,null,null,null,null,null,null,null,null,null,{"$f":"-J19/J$13","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"-P19/P$13","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"-V19/V$13","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"-AB19/AB$13","v":{"$error":"#DIV/0!"}},null,{"$f":"+H19+N19+T19+Z19","v":0},null,{"$f":"+J19+P19+V19+AB19","v":0},null,{"$f":"-AH19/AH$13","v":{"$error":"#DIV/0!"}}]
["Forschungs- und Entwicklungskosten",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+H20+N20+T20+Z20","v":0},null,{"$f":"+J20+P20+V20+AB20","v":0}]
["Abzüglich erhaltene Zuschüsse",null,null,null,null,null,null,null,null,{"$f":"+H20+H21","v":0},null,{"$f":"-J21/J$13","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+N20+N21","v":0},null,{"$f":"-P21/P$13","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+T20+T21","v":0},null,{"$f":"-V21/V$13","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+Z20+Z21","v":0},null,{"$f":"-AB21/AB$13","v":{"$error":"#DIV/0!"}},null,{"$f":"+H21+N21+T21+Z21","v":0},null,{"$f":"+AF20+AF21","v":0},null,{"$f":"-AH21/AH$13","v":{"$error":"#DIV/0!"}}]
[]
["Abschreibung auf Geschäfts- und Firmenwert",null,null,null,null,null,null,null,null,null,null,{"$f":"-J23/J$13","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"-P23/P$13","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"-V23/V$13","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"-AB23/AB$13","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+J23+P23+V23+AB23","v":0},null,{"$f":"-AH23/AH$13","v":{"$error":"#DIV/0!"}}]
["Sonstige betriebliche Erträge und Aufwendungen, netto",null,null,null,null,null,null,null,null,null,null,{"$f":"J24/J$13","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"P24/P$13","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"-V24/V$13","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"-AB24/AB$13","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+J24+P24+V24+AB24","v":0},null,{"$f":"-AH24/AH$13","v":{"$error":"#DIV/0!"}}]
["Kursgewinne / Kursverluste, netto",null,null,null,null,null,null,null,null,null,null,{"$f":"-J25/J$13","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"-P25/P$13","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"V25/V$13","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"AB25/AB$13","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+J25+P25+V25+AB25","v":0},null,{"$f":"AH25/AH$13","v":{"$error":"#DIV/0!"}}]
[" "]
[" ","Betriebsergebnis",null,null,null,null,null,null,null,{"$f":"+J16+J18+J19+J21+J25+J23+J24","v":0},null,{"$f":"J27/J$13","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+P16+P18+P19+P21+P25+P23+P24","v":0},null,{"$f":"P27/P$13","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+V16+V18+V19+V21+V25+V23+V24","v":0},null,{"$f":"V27/V$13","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+AB16+AB18+AB19+AB21+AB25+AB23+AB24","v":0},null,{"$f":"AB27/AB$13","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+AH16+AH18+AH19+AH21+AH25+AH23+AH24","v":0},null,{"$f":"AH27/AH$13","v":{"$error":"#DIV/0!"}}]
[]
[null,"Aufwand für Stock Options",null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null," "]
[null,"Ergebnis vor Zinsergebnis und Ertragsteuern",null,null,null,null,null,null,null,{"$f":"+J27+J29","v":0},null,{"$f":"J31/J$13","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+P27+P29","v":0},null,{"$f":"P31/P$13","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+V27+V29","v":0},null,{"$f":"V31/V$13","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+AB27+AB29","v":0},null,{"$f":"AB31/AB$13","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+AH27+AH29","v":0},null,{"$f":"AH31/AH$13","v":{"$error":"#DIV/0!"}}]
[]
[null,"Währungsgewinne/ -verluste",null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+J33+P33+V33+AB33","v":0}]
[null,"Zinserträge / Zinsaufwendungen netto",null,null,null,null,null,null,null,null,null,{"$f":"J34/J$13","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"P34/P$13","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"V34/V$13","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"AB34/AB$13","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+J34+P34+V34+AB34","v":0},null,{"$f":"AH34/AH$13","v":{"$error":"#DIV/0!"}}]
[null,"Abschreibung und Wertberichtigung auf Finanzanlagen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-V35/V$13","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"-AB35/AB$13","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+J35+P35+V35+AB35","v":0},null,{"$f":"-AH35/AH$13","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,"Ergebnis vor Ertragsteuern",null,null,null,null,null,null,null,{"$f":"+J31+J34","v":0},null,{"$f":"J38/J$13","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+P31+P34","v":0},null,{"$f":"P38/P$13","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+V31+V34+V35","v":0},null,{"$f":"V38/V$13","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+AB31+AB34+AB35","v":0},null,{"$f":"AB38/AB$13","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+AH31+AH34+AH35","v":0},null,{"$f":"AH38/AH$13","v":{"$error":"#DIV/0!"}}]
[" "]
[]
["Ertragsteuerertrag (-aufwand)",null,null,null,null,null,null,null,null,null,null,{"$f":"-J41/J$13","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"-P41/P$13","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"-V41/V$13","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"-AB41/AB$13","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+J41+P41+V41+AB41","v":0},null,{"$f":"-AH41/AH$13","v":{"$error":"#DIV/0!"}}]
[]
[null,"Jahresüberschuss",null,null,null,null,null,null,null,{"$f":"+J38+J41","v":0},null,{"$f":"J43/J$13","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+P38+P41","v":0},null,{"$f":"P43/P$13","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+V38+V41","v":0},null,{"$f":"V43/V$13","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+AB38+AB41","v":0},null,{"$f":"AB43/AB$13","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+AH38+AH41","v":0},null,{"$f":"AH43/AH$13","v":{"$error":"#DIV/0!"}}]
[]
["Gewinn / Verlust pro Aktie (in Euro):"]
[]
[null,"Nicht verwässert",null,null,null,null,null,null,null,{"$f":"+J43/J54*1000","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"+P43/P54*1000","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"+V43*1000/$V$54","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AH43*1000/$AH$54","v":0}]
[]
[null,"Unter Berücksichtigung des Verwässerungseffektes",null,null,null,null,null,null,null,{"$f":"+J43/J56*1000","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"+P43/P56*1000","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"+V43*1000/$V$56","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AH43*1000/$AH$56","v":0}]
[]
["Gewichtete durchschnittliche Anzahl der"]
["während der Periode ausgegebenen Aktien:"]
[]
[null,"Nicht verwässert",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6200000]
[]
[null,"Unter Berücksichtigung des Verwässerungseffektes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6200000]
[null," "]
["Auf die nachfolgenden Erläuterungen im Anhang wird verwiesen"]

{"sheet":"GJ 01_02","index":12,"n_rows":58,"n_cols":49,"rows_kept":58,"cut":false,"hidden":true,"merged":[[6,38,6,40],[6,44,6,46],[7,38,7,40],[7,44,7,46],[5,20,5,22],[3,0,3,36],[2,0,2,36],[1,0,1,36],[8,7,8,9],[8,13,8,15],[6,20,6,22],[7,7,7,9],[7,13,7,15],[7,20,7,22],[6,7,6,9],[6,13,6,15],[6,26,6,28],[7,26,7,28],[6,32,6,34],[7,32,7,34]]}
[]
["Carl-Zeiss-Meditec AG"]
["Konzern-Gewinn- und Verlustrechnung"]
["Geschäftsjahr 2001/2002"]
[null,null,null,null,null,null,null,null,null,1.95583,null,null,null,null,null,1.95583,null,null,null,null,null,null,1.95583]
[]
[null,null,null,null,null,null,null,"QI",null,null,null,null,null,"QII",null,null,null,null,null,null,"aufgelaufen",null,null,null,null,null,"QIII",null,null,null,null,null,"aufgelaufen",null,null,null,null,null,"QIV",null,null,null,null,null,"aufgelaufen"]
[null,null,null,null,null,null,null,"31. Dezember",null,null,null,null,null,"31. März",null,null,null,null,null,null,"Halbjahr",null,null,null,null,null,"30. Juni",null,null,null,null,null,"per QIII",null,null,null,null,null,"30. Sept.",null,null,null,null,null,"per QIV"]
[null,null,null,null,null,null,null,2001,null,null,null,"%",null,2002,null,null,null,"%",null,null,2002,null,null,null,"%",null,2002,null,null,null,"%",null,2002,null,null,null,"%",null,2002,null,null,null,"%",null,2002,null,null,null,"%"]
[null,null,null,null,null,null,null,"TEuro",null,"TEuro",null,null,null,"TEuro",null,"TEuro",null,null,null,null,"TEuro",null,"TEuro",null,null,null,"TEuro",null,"TEuro",null,null,null,"TEuro",null,"TEuro",null,null,null,"TEuro",null,"TEuro",null,null,null,"TEuro",null,"TEuro"]
[]
[]
["Umsatzerlöse, netto",null,null,null,null,null,null,null,null,13733,null,1,null,null,null,{"$f":"+W13-J13","v":9589},null,1,null,null,null,null,23322,null,1,null,null,null,{"$f":"+AI13-W13","v":-23322},null,1,null,null,null,null,null,1,null,null,null,{"$f":"+AU13-AI13","v":0},null,1,null,null,null,null,null,1]
["Umsatzkosten ",null,null,null,null,null,null,null,null,-6773,null,{"$f":"-J14/J$13","v":0.49319158231995924},null,null,null,{"$f":"+W14-J14","v":-5143},null,{"$f":"-P14/P$13","v":0.5363437271874022},null,null,null,null,-11916,null,{"$f":"-W14/W$13","v":0.51093388217134039},null,null,null,{"$f":"+AI14-W14","v":11916},null,{"$f":"-AC14/AC$13","v":0.51093388217134039},null,null,null,null,null,{"$f":"-AI14/AI$13","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+AU14-AI14","v":0},null,{"$f":"-AO14/AO$13","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"-AU14/AU$13","v":{"$error":"#DIV/0!"}}]
[]
["  ","Bruttoergebnis vom Umsatz",null,null,null,null,null,null,null,{"$f":"+J13+J14","v":6960},null,{"$f":"J16/J$13","v":0.50680841768004081},null,null,null,{"$f":"+P13+P14","v":4446},null,{"$f":"P16/P$13","v":0.46365627281259775},null,null,null,null,{"$f":"+W13+W14","v":11406},null,{"$f":"W16/W$13","v":0.48906611782865961},null,null,null,{"$f":"+AC13+AC14","v":-11406},null,{"$f":"AC16/AC$13","v":0.48906611782865961},null,null,null,{"$f":"+AI13+AI14","v":0},null,{"$f":"AI16/AI$13","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+AO13+AO14","v":0},null,{"$f":"AO16/AO$13","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+AU13+AU14","v":0},null,{"$f":"AU16/AU$13","v":{"$error":"#DIV/0!"}}]
[]
["Vertriebs- und Marketingkosten",null,null,null,null,null,null,null,null,-3626,null,{"$f":"-J18/J$13","v":0.26403553484307873},null,null,null,{"$f":"+W18-J18","v":-2633},null,{"$f":"-P18/P$13","v":0.27458546250912502},null,null,null,null,-6259,null,{"$f":"-W18/W$13","v":0.26837320984478175},null,null,null,{"$f":"+AI18-W18","v":6259},null,{"$f":"-AC18/AC$13","v":0.26837320984478175},null,null,null,null,null,{"$f":"-AI18/AI$13","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+AU18-AI18","v":0},null,{"$f":"-AO18/AO$13","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"-AU18/AU$13","v":{"$error":"#DIV/0!"}}]
["Allgemeine und Verwaltungskosten",null,null,null,null,null,null,null,null,-1220,null,{"$f":"-J19/J$13","v":8.883710769678875E-2},null,null,null,{"$f":"+W19-J19","v":-1007},null,{"$f":"-P19/P$13","v":0.10501616435499009},null,null,null,null,-2227,null,{"$f":"-W19/W$13","v":9.5489237629705861E-2},null,null,null,{"$f":"+AI19-W19","v":2227},null,{"$f":"-AC19/AC$13","v":9.5489237629705861E-2},null,null,null,null,null,{"$f":"-AI19/AI$13","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+AU19-AI19","v":0},null,{"$f":"-AO19/AO$13","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"-AU19/AU$13","v":{"$error":"#DIV/0!"}}]
["Forschungs- und Entwicklungskosten",null,null,null,null,null,null,{"$f":"-1462-180","v":-1642},null,null,null,null,null,{"$f":"+U20-H20","v":-1994},null,null,null,null,null,null,{"$f":"-3113-520-3","v":-3636},null,null,null,null,null,{"$f":"+AG20-U20","v":3636},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AS20-AG20","v":0}]
["Abzüglich erhaltene Zuschüsse",null,null,null,null,null,null,180,null,{"$f":"+H20+H21","v":-1462},null,{"$f":"-J21/J$13","v":0.10645889463336489},null,{"$f":"+U21-H21","v":340},null,{"$f":"+N20+N21","v":-1654},null,{"$f":"-P21/P$13","v":0.17248931066847428},null,null,{"$f":"375+145","v":520},null,{"$f":"+U20+U21","v":-3116},null,{"$f":"-W21/W$13","v":0.13360775233684932},null,{"$f":"+AG21-U21","v":-520},null,{"$f":"+AA20+AA21","v":3116},null,{"$f":"-AC21/AC$13","v":0.13360775233684932},null,null,null,{"$f":"+AG20+AG21","v":0},null,{"$f":"-AI21/AI$13","v":{"$error":"#DIV/0!"}},null,{"$f":"+AS21-AG21","v":0},null,{"$f":"+AM20+AM21","v":0},null,{"$f":"-AO21/AO$13","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+AS20+AS21","v":0},null,{"$f":"-AU21/AU$13","v":{"$error":"#DIV/0!"}}]
[]
["Abschreibung auf Geschäfts- und Firmenwert",null,null,null,null,null,null,null,null,-81,null,{"$f":"-J23/J$13","v":5.8982014126556471E-3},null,null,null,{"$f":"+W23-J23","v":-79},null,{"$f":"-P23/P$13","v":8.2386067368860148E-3},null,null,null,null,-160,null,{"$f":"-W23/W$13","v":6.8604750878998371E-3},null,null,null,{"$f":"+AI23-W23","v":160},null,{"$f":"-AC23/AC$13","v":6.8604750878998371E-3},null,null,null,null,null,{"$f":"-AI23/AI$13","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+AU23-AI23","v":0},null,{"$f":"-AO23/AO$13","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"-AU23/AU$13","v":{"$error":"#DIV/0!"}}]
["Sonstige betriebliche Erträge und Aufwendungen, netto",null,null,null,null,null,null,null,null,-2,null,{"$f":"J24/J$13","v":-1.456346027816209E-4},null,null,null,{"$f":"+W24-J24","v":-36},null,{"$f":"-P24/P$13","v":3.7543018041505893E-3},null,null,null,null,{"$f":"4-112+70","v":-38},null,{"$f":"-W24/W$13","v":1.6293628333762112E-3},null,null,null,{"$f":"+AI24-W24","v":38},null,{"$f":"-AC24/AC$13","v":1.6293628333762112E-3},null,null,null,null,null,{"$f":"-AI24/AI$13","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+AU24-AI24","v":0},null,{"$f":"-AO24/AO$13","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"-AU24/AU$13","v":{"$error":"#DIV/0!"}}]
["Kursgewinne / Kursverluste, netto",null,null,null,null,null,null,null,null,400,null,{"$f":"J25/J$13","v":2.9126920556324182E-2},null,null,null,{"$f":"+W25-J25","v":-11},null,{"$f":"-P25/P$13","v":1.1471477734904577E-3},null,null,null,null,389,null,{"$f":"W25/W$13","v":1.6679530057456479E-2},null,null,null,{"$f":"+AI25-W25","v":-389},null,{"$f":"AC25/AC$13","v":1.6679530057456479E-2},null,null,null,null,null,{"$f":"AI25/AI$13","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+AU25-AI25","v":0},null,{"$f":"AO25/AO$13","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"AU25/AU$13","v":{"$error":"#DIV/0!"}}]
[" "]
[" ","Betriebsergebnis",null,null,null,null,null,null,null,{"$f":"+J16+J18+J19+J21+J25+J23+J24","v":969},null,{"$f":"J27/J$13","v":7.0559965047695336E-2},null,null,null,{"$f":"+P16+P18+P19+P21+P25+P23+P24","v":-974},null,{"$f":"-P27/P$13","v":0.10157472103451871},null,null,null,null,{"$f":"+W16+W18+W19+W21+W25+W23+W24","v":-5},null,{"$f":"-W27/W$13","v":2.1438984649686991E-4},null,null,null,{"$f":"+AC16+AC18+AC19+AC21+AC25+AC23+AC24","v":5},null,{"$f":"AC27/AC$13","v":-2.1438984649686991E-4},null,null,null,{"$f":"+AI16+AI18+AI19+AI21+AI25+AI23+AI24","v":0},null,{"$f":"-AI27/AI$13","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+AO16+AO18+AO19+AO21+AO25+AO23+AO24","v":0},null,{"$f":"AO27/AO$13","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+AU16+AU18+AU19+AU21+AU25+AU23+AU24","v":0},null,{"$f":"-AU27/AU$13","v":{"$error":"#DIV/0!"}}]
[]
[null,"Aufwand für Stock Options",null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null," "]
[null,"Ergebnis vor Zinsergebnis und Ertragsteuern",null,null,null,null,null,null,null,{"$f":"+J27+J29","v":969},null,{"$f":"J31/J$13","v":7.0559965047695336E-2},null,null,null,{"$f":"+P27+P29","v":-974},null,{"$f":"P31/P$13","v":-0.10157472103451871},null,null,null,null,{"$f":"+W27+W29","v":-5},null,{"$f":"W31/W$13","v":-2.1438984649686991E-4},null,null,null,{"$f":"+AC27+AC29","v":5},null,{"$f":"AC31/AC$13","v":-2.1438984649686991E-4},null,null,null,{"$f":"+AI27+AI29","v":0},null,{"$f":"AI31/AI$13","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+AO27+AO29","v":0},null,{"$f":"AO31/AO$13","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+AU27+AU29","v":0},null,{"$f":"AU31/AU$13","v":{"$error":"#DIV/0!"}}]
[]
[null,"Währungsgewinne/ -verluste",null,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"+W33-J33","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AI33-W33","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AU33-AI33","v":0}]
[null,"Zinserträge / Zinsaufwendungen netto",null,null,null,null,null,null,null,11,null,{"$f":"J34/J$13","v":8.0099031529891503E-4},null,null,null,{"$f":"+W34-J34","v":-28},null,{"$f":"-P34/P$13","v":2.9200125143393472E-3},null,null,null,null,{"$f":"270-287","v":-17},null,{"$f":"-W34/W$13","v":7.2892547808935766E-4},null,null,null,{"$f":"+AI34-W34","v":17},null,{"$f":"AC34/AC$13","v":-7.2892547808935766E-4},null,null,null,null,null,{"$f":"-AI34/AI$13","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+AU34-AI34","v":0},null,{"$f":"AO34/AO$13","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"-AU34/AU$13","v":{"$error":"#DIV/0!"}}]
[null,"Abschreibung und Wertberichtigung auf Finanzanlagen",null,null,null,null,null,null,null,-61,null,null,null,null,null,{"$f":"+W35-J35","v":0},null,null,null,null,null,null,{"$f":"-61","v":-61},null,{"$f":"-W35/W$13","v":2.6155561272618129E-3},null,null,null,{"$f":"+AI35-W35","v":61},null,{"$f":"-AC35/AC$13","v":2.6155561272618129E-3},null,null,null,null,null,{"$f":"-AI35/AI$13","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+AU35-AI35","v":0},null,{"$f":"-AO35/AO$13","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"-AU35/AU$13","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,"Ergebnis vor Ertragsteuern",null,null,null,null,null,null,null,{"$f":"+J31+J34+J35+J33","v":919},null,{"$f":"J38/J$13","v":6.6919099978154803E-2},null,null,null,{"$f":"+P31+P34+P35+P33","v":-1002},null,{"$f":"-P38/P$13","v":0.10449473354885806},null,null,null,null,{"$f":"+W31+W34+W35+W33","v":-83},null,{"$f":"-W38/W$13","v":3.5588714518480407E-3},null,null,null,{"$f":"+AC31+AC34+AC35+AC33","v":83},null,{"$f":"AC38/AC$13","v":-3.5588714518480407E-3},null,null,null,{"$f":"+AI31+AI34+AI35+AI33","v":0},null,{"$f":"-AI38/AI$13","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+AO31+AO34+AO35+AO33","v":0},null,{"$f":"AO38/AO$13","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+AU31+AU34+AU35+AU33","v":0},null,{"$f":"-AU38/AU$13","v":{"$error":"#DIV/0!"}}]
[" "]
["Außerordentliches Ergebnis",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W40-J40","v":426},null,{"$f":"P40/P$13","v":4.4425904682448641E-2},null,null,null,null,{"$f":"216+180+30","v":426},null,{"$f":"W40/W$13","v":1.8266014921533315E-2},null,null,null,{"$f":"+AI40-W40","v":-426},null,null,null,null,null,null,null,{"$f":"AI40/AI$13","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+AU40-AI40","v":0},null,null,null,null,null,null,null,{"$f":"AU40/AU$13","v":{"$error":"#DIV/0!"}}]
["Ertragsteuerertrag (-aufwand)",null,null,null,null,null,null,null,null,-591,null,{"$f":"-J41/J$13","v":4.3035025121968981E-2},null,null,null,{"$f":"+W41-J41","v":460},null,{"$f":"P41/P$13","v":4.7971634164146418E-2},null,null,null,null,-131,null,{"$f":"-W41/W$13","v":5.6170139782179915E-3},null,null,null,{"$f":"+AI41-W41","v":131},null,{"$f":"-AC41/AC$13","v":5.6170139782179915E-3},null,null,null,null,null,{"$f":"-AI41/AI$13","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+AU41-AI41","v":0},null,{"$f":"-AO41/AO$13","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"-AU41/AU$13","v":{"$error":"#DIV/0!"}}]
[]
[null,"Jahresüberschuss",null,null,null,null,null,null,null,{"$f":"+J38+J41","v":328},null,{"$f":"J43/J$13","v":2.3884074856185829E-2},null,null,null,{"$f":"+P38+P41+P40","v":-116},null,{"$f":"-P43/P$13","v":1.209719470226301E-2},null,null,null,null,{"$f":"+W38+W41+W40","v":212},null,{"$f":"W43/W$13","v":9.0901294914672841E-3},null,null,null,{"$f":"+AC38+AC41+AC40","v":-212},null,{"$f":"AC43/AC$13","v":9.0901294914672841E-3},null,null,null,{"$f":"+AI38+AI41+AI40","v":0},null,{"$f":"AI43/AI$13","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+AO38+AO41+AO40","v":0},null,{"$f":"AO43/AO$13","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+AU38+AU41+AU40","v":0},null,{"$f":"AU43/AU$13","v":{"$error":"#DIV/0!"}}]
[]
["Gewinn / Verlust pro Aktie (in Euro):"]
[]
[null,"Nicht verwässert",null,null,null,null,null,null,null,{"$f":"+J43*1000/$J$54","v":5.2903225806451612E-2},null,null,null,null,null,{"$f":"+P43/P54*1000","v":-1.870967741935484E-2},null,null,null,null,null,null,{"$f":"+W43*1000/$W$54","v":3.4193548387096775E-2},null,null,null,null,null,{"$f":"+AC43*1000/AC54","v":-3.4193548387096775E-2},null,null,null,null,null,{"$f":"+AI43*1000/AI54","v":0},null,null,null,null,null,{"$f":"+AO43*1000/AO54","v":0},null,null,null,null,null,{"$f":"+AU43*1000/AU54","v":0}]
[]
[null,"Unter Berücksichtigung des Verwässerungseffektes",null,null,null,null,null,null,null,{"$f":"+J43*1000/$J$56","v":5.2903225806451612E-2},null,null,null,null,null,{"$f":"+P43/P56*1000","v":-1.870967741935484E-2},null,null,null,null,null,null,{"$f":"+W43*1000/$W$56","v":3.4193548387096775E-2},null,null,null,null,null,{"$f":"+AC43*1000/AC56","v":-3.4193548387096775E-2},null,null,null,null,null,{"$f":"+AI43*1000/AI56","v":0},null,null,null,null,null,{"$f":"+AO43*1000/AO56","v":0},null,null,null,null,null,{"$f":"+AU43*1000/AU56","v":0}]
[]
["Gewichtete durchschnittliche Anzahl der"]
["während der Periode ausgegebenen Aktien:"]
[]
[null,"Nicht verwässert",null,null,null,null,null,null,null,6200000,null,null,null,null,null,6200000,null,null,null,null,null,null,6200000,null,null,null,null,null,6200000,null,null,null,null,null,{"$f":"+AC54","v":6200000},null,null,null,null,null,6200000,null,null,null,null,null,{"$f":"+AO54","v":6200000}]
[]
[null,"Unter Berücksichtigung des Verwässerungseffektes",null,null,null,null,null,null,null,6200000,null,null,null,null,null,6200000,null,null,null,null,null,null,6200000,null,null,null,null,null,6200000,null,null,null,null,null,{"$f":"+AC56","v":6200000},null,null,null,null,null,6200000,null,null,null,null,null,{"$f":"+AO56","v":6200000}]
[null," "]
["Auf die nachfolgenden Erläuterungen im Anhang wird verwiesen"]

{"sheet":"IS-Engl_Euro ","index":13,"n_rows":59,"n_cols":31,"rows_kept":59,"cut":false,"hidden":true,"merged":[[0,0,0,28],[6,14,6,16],[6,20,6,22],[6,26,6,28],[5,11,5,13],[6,6,6,8],[8,6,8,8],[2,0,2,28],[1,0,1,28],[7,6,7,8],[7,14,7,16]]}
["Asclepion-Meditec AG"]
["Consolidated Statements of Operations"]
["March 31, 2001 and 2002"]
[]
[]
[]
[null,null,null,null,null,null,"QII",null,null,null,null,null,null,null,"QII",null,null,null,null,null,"6-Monatsbericht",null,null,null,null,null,"6-Monatsbericht"]
[null,null,null,null,null,null,"1 Jan - 31 March",null,null,null,null,null,null,null,"1 Jan - 31 March",null,null,null,null,null,"1 October - 31 March",null,null,null,null,null,"1 October - 31 March"]
[null,null,null,null,null,null,2001,null,null,null,"%",null,null,null,2002,null,null,null,"%",null,2001,null,null,null,"%",null,2002,null,null,null,"%"]
[null,null,null,null,null,null,"TEuro",null,"TEuro",null,null,null,null,null,"TEuro",null,"TEuro",null,null,null,"TEuro",null,"TEuro",null,null,null,"TEuro",null,"TEuro"]
[]
[]
["Net sales",null,null,null,null,null,null,null,{"$f":"+'IS-Deutsch_Euro'!K13","v":0},null,1,null,null,null,null,null,{"$f":"+'IS-Deutsch_Euro'!S13","v":0},null,1,null,null,null,{"$f":"+'IS-Deutsch_Euro'!Y13","v":0},null,1,null,null,null,{"$f":"+'IS-Deutsch_Euro'!AE13","v":0},null,1]
["Cost of goods sold",null,null,null,null,null,null,null,{"$f":"+'IS-Deutsch_Euro'!K14","v":0},null,{"$f":"-I14/I$13","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"+'IS-Deutsch_Euro'!S14","v":0},null,{"$f":"-Q14/Q$13","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+'IS-Deutsch_Euro'!Y14","v":0},null,{"$f":"-W14/W$13","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+'IS-Deutsch_Euro'!AE14","v":0},null,{"$f":"-AC14/AC$13","v":{"$error":"#DIV/0!"}}]
[]
["  ","Gross profit",null,null,null,null,null,null,{"$f":"+I13+I14","v":0},null,{"$f":"I16/I$13","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"+Q13+Q14","v":0},null,{"$f":"Q16/Q$13","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+W13+W14","v":0},null,{"$f":"W16/W$13","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+AC13+AC14","v":0},null,{"$f":"AC16/AC$13","v":{"$error":"#DIV/0!"}}]
[]
["Selling and marketing expenses",null,null,null,null,null,null,null,{"$f":"+'IS-Deutsch_Euro'!K18","v":0},null,{"$f":"-I18/I$13","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"+'IS-Deutsch_Euro'!S18","v":0},null,{"$f":"-Q18/Q$13","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+'IS-Deutsch_Euro'!Y18","v":0},null,{"$f":"-W18/W$13","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+'IS-Deutsch_Euro'!AE18","v":0},null,{"$f":"-AC18/AC$13","v":{"$error":"#DIV/0!"}}]
["General and administrative expenses",null,null,null,null,null,null,null,{"$f":"+'IS-Deutsch_Euro'!K19","v":0},null,{"$f":"-I19/I$13","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"+'IS-Deutsch_Euro'!S19","v":0},null,{"$f":"-Q19/Q$13","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+'IS-Deutsch_Euro'!Y19","v":0},null,{"$f":"-W19/W$13","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+'IS-Deutsch_Euro'!AE19","v":0},null,{"$f":"-AC19/AC$13","v":{"$error":"#DIV/0!"}}]
["Research and development",null,null,null,null,null,{"$f":"+'IS-Deutsch_Euro'!I20","v":0},null,{"$f":"+'IS-Deutsch_Euro'!K20","v":0},null,null,null,null,null,{"$f":"+'IS-Deutsch_Euro'!Q20","v":0},null,{"$f":"+'IS-Deutsch_Euro'!S20","v":0},null,null,null,{"$f":"+'IS-Deutsch_Euro'!W20","v":0},null,{"$f":"+'IS-Deutsch_Euro'!Y20","v":0},null,null,null,{"$f":"+'IS-Deutsch_Euro'!AC20","v":0},null,{"$f":"+'IS-Deutsch_Euro'!AE20","v":0}]
["Research and development, net (less government grants)",null,null,null,null,null,{"$f":"+'IS-Deutsch_Euro'!I21","v":0},null,{"$f":"+'IS-Deutsch_Euro'!K21","v":0},null,{"$f":"-I21/I$13","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+'IS-Deutsch_Euro'!Q21","v":0},null,{"$f":"+'IS-Deutsch_Euro'!S21","v":0},null,{"$f":"-Q21/Q$13","v":{"$error":"#DIV/0!"}},null,{"$f":"+'IS-Deutsch_Euro'!W21","v":0},null,{"$f":"+'IS-Deutsch_Euro'!Y21","v":0},null,{"$f":"-W21/W$13","v":{"$error":"#DIV/0!"}},null,{"$f":"+'IS-Deutsch_Euro'!AC21","v":0},null,{"$f":"+'IS-Deutsch_Euro'!AE21","v":0},null,{"$f":"-AC21/AC$13","v":{"$error":"#DIV/0!"}}]
[]
["Amortization of goodwill",null,null,null,null,null,null,null,{"$f":"+'IS-Deutsch_Euro'!K23","v":0},null,{"$f":"-I23/I$13","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"+'IS-Deutsch_Euro'!S23","v":0},null,{"$f":"-Q23/Q$13","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+'IS-Deutsch_Euro'!Y23","v":0},null,{"$f":"-W23/W$13","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+'IS-Deutsch_Euro'!AE23","v":0},null,{"$f":"-AC23/AC$13","v":{"$error":"#DIV/0!"}}]
["Other operating income and expenses, net",null,null,null,null,null,null,null,{"$f":"+'IS-Deutsch_Euro'!K24","v":0},null,{"$f":"I24/I$13","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"+'IS-Deutsch_Euro'!S24","v":0},null,{"$f":"-Q24/Q$13","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+'IS-Deutsch_Euro'!Y24","v":0},null,{"$f":"-W24/W$13","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+'IS-Deutsch_Euro'!AE24","v":0},null,{"$f":"-AC24/AC$13","v":{"$error":"#DIV/0!"}}]
["Foreign currency exchange gains / (losses), net",null,null,null,null,null,null,null,{"$f":"+'IS-Deutsch_Euro'!K25","v":0},null,{"$f":"-I25/I$13","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"+'IS-Deutsch_Euro'!S25","v":0},null,{"$f":"Q25/Q$13","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+'IS-Deutsch_Euro'!Y25","v":0},null,{"$f":"W25/W$13","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+'IS-Deutsch_Euro'!AE25","v":0},null,{"$f":"AC25/AC$13","v":{"$error":"#DIV/0!"}}]
[" "]
[" ","Opterating income",null,null,null,null,null,null,{"$f":"+I16+I18+I19+I21+I25+I23+I24","v":0},null,{"$f":"I27/I$13","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"+Q16+Q18+Q19+Q21+Q25+Q23+Q24","v":0},null,{"$f":"Q27/Q$13","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+W16+W18+W19+W21+W25+W23+W24","v":0},null,{"$f":"W27/W$13","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+AC16+AC18+AC19+AC21+AC25+AC23+AC24","v":0},null,{"$f":"AC27/AC$13","v":{"$error":"#DIV/0!"}}]
[]
[null,"Aufwand für Stock Options",null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,0]
[null,null," "]
[null,"Ergebnis vor Zinsergebnis und Ertragsteuern",null,null,null,null,null,null,{"$f":"+I27+I29","v":0},null,{"$f":"I31/I$13","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"+Q27+Q29","v":0},null,{"$f":"Q31/Q$13","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+W27+W29","v":0},null,{"$f":"W31/W$13","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+AC27+AC29","v":0},null,{"$f":"AC31/AC$13","v":{"$error":"#DIV/0!"}}]
[]
[null,"Foreign currency exchange gains / (losses), net",null,null,null,null,null,null,{"$f":"+'IS-Deutsch_Euro'!K33","v":0},null,null,null,null,null,null,null,{"$f":"+'IS-Deutsch_Euro'!S33","v":0},null,null,null,null,null,{"$f":"+'IS-Deutsch_Euro'!Y33","v":0},null,null,null,null,null,{"$f":"+'IS-Deutsch_Euro'!AE33","v":0}]
[null,"Interest income, net",null,null,null,null,null,null,{"$f":"+'IS-Deutsch_Euro'!K34","v":0},null,{"$f":"I34/I$13","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"+'IS-Deutsch_Euro'!S34","v":0},null,{"$f":"Q34/Q$13","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+'IS-Deutsch_Euro'!Y34","v":0},null,{"$f":"W34/W$13","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+'IS-Deutsch_Euro'!AE34","v":0},null,{"$f":"AC34/AC$13","v":{"$error":"#DIV/0!"}}]
[null,"Depreciation and valuation adjustments on financial assets",null,null,null,null,null,null,{"$f":"+'IS-Deutsch_Euro'!K35","v":0},null,null,null,null,null,null,null,{"$f":"+'IS-Deutsch_Euro'!S35","v":0},null,{"$f":"-Q35/Q$13","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+'IS-Deutsch_Euro'!Y35","v":0},null,{"$f":"-W35/W$13","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+'IS-Deutsch_Euro'!AE35","v":0},null,{"$f":"-AC35/AC$13","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,"Income before income taxes",null,null,null,null,null,null,{"$f":"+I31+I34+I33+I35","v":0},null,{"$f":"I38/I$13","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"+Q31+Q34+Q33+Q35","v":0},null,{"$f":"Q38/Q$13","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+W31+W34+W33+W35","v":0},null,{"$f":"W38/W$13","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+AC31+AC34+AC33+AC35","v":0},null,{"$f":"AC38/AC$13","v":{"$error":"#DIV/0!"}}]
[" "]
[]
["Income tax benefit / (expense)",null,null,null,null,null,null,null,{"$f":"+'IS-Deutsch_Euro'!K42","v":0},null,{"$f":"-I41/I$13","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"+'IS-Deutsch_Euro'!S42","v":0},null,{"$f":"-Q41/Q$13","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+'IS-Deutsch_Euro'!Y42","v":0},null,{"$f":"-W41/W$13","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+'IS-Deutsch_Euro'!AE42","v":0},null,{"$f":"-AC41/AC$13","v":{"$error":"#DIV/0!"}}]
[]
[null,"Net income",null,null,null,null,null,null,{"$f":"+I38+I41","v":0},null,{"$f":"I43/I$13","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"+Q38+Q41","v":0},null,{"$f":"Q43/Q$13","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+W38+W41","v":0},null,{"$f":"W43/W$13","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+AC38+AC41","v":0},null,{"$f":"AC43/AC$13","v":{"$error":"#DIV/0!"}}]
[]
["Net income per share"]
[]
[null,"basic (in €)",null,null,null,null,null,null,{"$f":"+I43/I54*1000","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,{"$f":"+Q43/Q54*1000","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"+W43/W54*1000","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"+AC43/AC54*1000","v":{"$error":"#DIV/0!"}}]
[]
[null,"diluted (in €)",null,null,null,null,null,null,{"$f":"+I43/I56*1000","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,{"$f":"+Q43/Q56*1000","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"+W43/W56*1000","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"+AC43/AC56*1000","v":{"$error":"#DIV/0!"}}]
[]
[]
["Number of shares average:"]
[]
[null,"Weighted average shares outstanding (basic)",null,null,null,null,null,null,{"$f":"+'IS-Deutsch_Euro'!K55","v":0},null,null,null,null,null,null,null,{"$f":"+'IS-Deutsch_Euro'!S55","v":0},null,null,null,null,null,{"$f":"+'IS-Deutsch_Euro'!Y55","v":0},null,null,null,null,null,{"$f":"+'IS-Deutsch_Euro'!AE55","v":0}]
[]
[null,"Weighted average shares outstanding (diluted)",null,null,null,null,null,null,{"$f":"+'IS-Deutsch_Euro'!K57","v":0},null,null,null,null,null,null,null,{"$f":"+'IS-Deutsch_Euro'!S57","v":0},null,null,null,null,null,{"$f":"+'IS-Deutsch_Euro'!Y57","v":0},null,null,null,null,null,{"$f":"+'IS-Deutsch_Euro'!AE57","v":0}]
[null," "]
["We refer to the following notes, especially to the section \"Consolidated statement of operations\""]
[null,null,null,null,null,null,null,null,{"$f":"IF(I43='IS-Deutsch_Euro'!K44,\"\",\"ERROR\")","v":""},null,null,null,null,null,null,null,{"$f":"IF(Q43='IS-Deutsch_Euro'!S44,\"\",\"ERROR\")","v":""},null,null,null,null,null,{"$f":"IF(W43='IS-Deutsch_Euro'!Y44,\"\",\"ERROR\")","v":""},null,null,null,null,null,{"$f":"IF(AC43='IS-Deutsch_Euro'!AE44,\"\",\"ERROR\")","v":""}]