THYSSENKRUPP AG
CONSOLIDATED STATEMENT OF INCOME

million €, earnings per share in €
* does not include non-recurring losses relating to the RAG investment (see Note 8)
	Note	Year ended Sept. 30, 2005	Year ended Sept. 30, 2006
Net sales	4, 32	42,927	47,125
Cost of sales	12, 13	(35,695)	(39,142)
Gross margin		7,232	7,983

Selling expenses		(2,645)	(2,723)
General and administrative expenses		(2,255)	(2,389)
Other operating income	5	276	709
Other operating expenses	6, 12	(452)	(586)
Gain/(loss) on the disposal of subsidiaries, net		16	40
Income from operations*		2,172	3,034

Income from companies accounted for using the equity method		37	28
Interest income		168	284
Interest expense		(741)	(705)
Other financial income/(expense), net		41	(18)
Financial income/(expense), net*	7	(495)	(411)

Income from continuing operations before income taxes*		1,677	2,623

Non-recurring losses related to RAG investment	8	(474)	-
Income tax expense	9	(737)	(919)
Income from continuing operations		466	1,704

Discontinued operations (net of tax)	3	613	-
Net income		1,079	1,704

Thereof:
ThyssenKrupp AG's stockholders		1,038	1,643
Minority interest		41	61
Net income		1,079	1,704

Basic and diluted earnings per share	10
Income from continuing operations (attributable to ThyssenKrupp AG's stockholders)		0.85	3.24
Net income (attributable to ThyssenKrupp AG's stockholders)		2.08	3.24