Van de Statements
VA
Van de Income Statement
B
M
EUR (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
113.26
100
20.76
18.3
92.498
81.7
—
0
24.904
22
67.939
60
24.559
21.7
0.786
0.7
—
0
25.345
22.4
5.686
5
19.659
17.4
1.54
12.766
90.678
100
16.243
17.9
74.435
82.1
—
0
23.493
25.9
60.265
66.5
14.17
15.6
0.116
0.1
-0.001
-0.001
14.285
15.8
2.65
2.9
11.635
12.8
0.904
12.864
120.61
100
24.279
20.1
96.336
79.9
—
0
24.132
20
65.179
54
31.157
25.8
-2.713
-2.2
0.001
0.0008
28.445
23.6
6.452
5.3
21.993
18.2
1.7
12.937
97.392
100
15.585
16
81.807
84
—
0
23.431
24.1
63.799
65.5
18.008
18.5
-1.63
-1.7
0.001
0.001
16.379
16.8
2.478
2.5
13.901
14.3
1.067
13.033
114.35
100
18.506
16.2
95.847
83.8
—
0
23.782
20.8
65.778
57.5
30.069
26.3
-0.407
-0.4
—
0
29.662
25.9
6.744
5.9
22.918
20
1.74
13.171
97.607
100
17.638
18.1
79.969
81.9
—
0
23.083
23.6
61.244
62.7
18.725
19.2
-0.098
-0.1
—
0
18.627
19.1
4.741
4.9
13.886
14.2
1.054
13.178
97.644
100
18.227
18.7
79.417
81.3
—
0
21.928
22.5
56.368
57.7
23.049
23.6
-1.333
-1.4
—
0
21.716
22.2
3.554
3.6
18.162
18.6
1.37
13.257
78.43
100
16.324
20.8
62.106
79.2
—
0
21.156
27
51.02
65.1
11.086
14.1
0.032
0.04
—
0
11.118
14.2
1.356
1.7
9.762
12.4
0.741
13.18
73.907
100
14.35
19.4
59.557
80.6
—
0
20.133
27.2
51.083
69.1
8.474
11.5
-1.666
-2.3
—
0
6.808
9.2
1.851
2.5
4.957
6.7
0.37
13.397
87.054
100
19.78
22.7
67.274
77.3
—
0
24.202
27.8
56.512
64.9
10.762
12.4
-1.339
-1.5
—
0
9.423
10.8
1.59
1.8
7.833
9
0.586
13.374
108.48
100
23.018
21.2
85.463
78.8
—
0
24.509
22.6
63.349
58.4
22.114
20.4
-3.929
-3.6
—
0
18.185
16.8
4.803
4.4
13.382
12.3
1.01
13.25
94.266
100
18.128
19.2
76.138
80.8
—
0
27.839
29.5
68.994
73.2
7.144
7.6
-0.16
-0.2
—
0
6.984
7.4
-3.559
-3.8
10.543
11.2
0.789
13.362
110.89
100
23.456
21.2
87.431
78.8
—
0
23.126
20.9
64.336
58
23.095
20.8
-0.954
-0.9
—
0
22.141
20
7.151
6.4
14.99
13.5
1.13
13.265
93.639
19.729
73.91
—
22.096
57.313
16.597
0.18
—
16.777
2.942
13.914
1.024
13.591
115.35
25.699
89.649
—
21.887
58.273
31.376
-0.691
—
30.685
10.7
20.033
1.5
13.355