New Work Statements
NW
New Work 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
65.499
100
28.04
42.8
37.459
57.2
—
0
22.305
34.1
29.523
45.1
7.936
12.1
0.338
0.5
—
0
8.875
13.5
-0.186
-0.3
9.061
13.8
1.61
5.628
68.244
100
72.642
106.4
-4.398
-6.4
—
0
35.471
54.9
40.378
62.1
-44.776
-68.5
-0.697
-1.02
—
0
-23.243
-34.06
-6.339
-9.3
-16.905
-24.8
-3.01
5.616
78.229
100
30.116
-5.7
48.113
105.7
—
0
20.331
71.5
38.874
95.2
9.239
10.6
0.648
0.8
—
0
8.914
11.4
2.585
3.3
6.294
8
1.13
5.599
75.653
100
31.629
41.8
44.024
58.2
—
0
18.932
25.4
26.341
35.2
17.683
23
0.118
0.2
—
0
18.915
25
5.446
7.2
13.496
17.8
2.395
5.623
75.793
100
31.623
41.7
44.17
58.3
—
0
22.117
29.2
29.838
39.4
14.332
18.9
0.493
0.7
0.001
0.001
14.526
19.2
4.495
5.9
9.971
13.2
1.791
5.602
75.927
100
38.645
50.9
37.282
49.1
—
0
24.336
32.1
30.999
40.8
6.283
8.3
-0.002
-0.003
—
0
8.681
11.4
1.645
2.2
7.091
9.3
1.24
5.673
82.062
100
-5.407
-6.6
87.469
106.6
—
0
64.07
78.1
77.331
94.2
10.138
12.4
0.413
0.5
—
0
10.551
12.9
2.153
2.6
8.127
9.9
1.44
5.62
78.685
100
-5.45
-6.9
84.135
106.9
—
0
58.066
73.8
64.311
81.7
19.824
25.2
-1.05
-1.3
—
0
18.774
23.9
4.453
5.7
12.796
16.3
2.54
5.018
78.032
100
-4.665
-6
82.697
106
—
0
55.218
70.8
64.406
82.5
18.291
23.4
-1.341
-1.7
—
0
16.95
21.7
5.728
7.3
10.445
13.4
2
5.223
74.578
100
-5.204
-7
79.782
107
—
0
54.833
73.5
61.573
82.6
18.209
24.4
-1.124
-1.5
—
0
17.085
22.9
4.959
6.6
11.895
15.9
2.24
5.303
76.3
100
-4.337
-5.7
80.637
105.7
—
0
61.998
81.3
72.964
95.6
7.673
10.1
0.036
0.05
—
0
7.709
10.1
-2.386
-3.1
7.391
9.7
1.2
6.128
208.21
100
-17.372
-8.3
225.58
108.3
—
0
147.13
70.7
175.11
84.1
50.464
24.2
-0.659
-0.3
—
0
49.805
23.9
16.594
8
32.216
15.5
5.9
5.451
69.501
100
-5.528
-8
75.029
108
—
0
47.867
68.9
54.959
79.1
20.07
28.9
-0.07
-0.1
—
0
20
28.8
6.175
8.9
13.569
19.5
2.46
5.516
67.968
100
-6.86
-10.09
74.828
110.1
—
0
50.127
73.8
57.237
84.2
17.591
25.9
-0.182
-0.3
—
0
17.514
25.8
5.414
8
12.1
17.8
2.15
5.628
71.477
100
-4.905
-6.9
76.382
106.9
—
0
51.21
71.6
78.877
110.4
-2.495
-3.5
0.685
1
—
0
-1.81
-2.5
3.544
5
-5.351
-7.5
-0.952
5.624
68.633
100
28.425
41.4
40.208
58.6
—
0
14.061
20.5
20.908
30.5
19.3
28.1
-0.021
-0.03
—
0
16.579
24.2
4.409
6.4
12.201
17.8
2.165
5.623
67.483
100
29.433
43.6
38.05
56.4
—
0
15.753
23.3
23.477
34.8
14.573
21.6
2.57
3.8
—
0
16.943
25.1
4.777
7.1
12.069
17.9
2.167
5.613
68.854
100
-6.568
-9.5
75.422
109.5
—
0
59.659
86.6
71.975
104.5
3.447
5
5.648
8.2
-0.001
-0.001
9.12
13.2
1.99
2.9
7.2
10.5
1.268
5.625
72.795
100
-5.593
-7.7
78.388
107.7
—
0
55.833
76.7
66.009
90.7
12.379
17
3.401
4.7
0.001
0.001
19.531
26.8
-0.352
-0.5
11.702
16.1
2.08
5.623
68.185
100
-7.193
-10.5
75.378
110.5
—
0
51.807
76
63.955
93.8
11.423
16.8
0.042
0.06
-0.001
-0.001
11.53
16.9
7.368
10.8
4.163
6.1
0.74
5.622
65.546
100
-6.495
-9.9
72.041
109.9
—
0
49.891
76.1
56.514
86.2
15.527
23.7
-0.578
-0.9
-0.028
-0.04
14.921
22.8
4.973
7.6
9.948
15.2
1.77
5.62
62.642
100
-5.645
-9.01
68.287
109
—
0
54.013
86.2
56.668
90.5
11.619
18.5
1.696
2.7
-0.024
-0.04
13.291
21.2
4.081
6.5
9.21
14.7
1.64
5.616
64.283
100
—
0
—
0
—
0
42.663
66.4
55.03
85.6
9.253
14.4
-0.523
-0.8
—
0
8.73
13.6
2.231
3.5
6.499
10.1
1.153
5.637
58.511
100
—
0
—
0
—
0
44.802
76.6
44.927
76.8
13.584
23.2
-0.212
-0.4
—
0
13.372
22.9
4.242
7.2
9.129
15.6
1.62
5.635
55.72
100
-6.49
-11.6
62.21
111.6
—
0
43.78
78.6
48.89
87.7
13.32
23.9
0.23
0.4
-0.45
-0.8
13.55
24.3
4.33
7.8
9.22
16.5
1.64
5.62
53.02
100
—
0
—
0
—
0
38.7
73
42.8
80.7
10.22
19.3
-0.94
-1.8
-0.85
-1.6
9.29
17.5
3.16
6
6.13
11.6
1.09
5.62
52.86
—
—
—
37.38
45.95
6.91
0.49
-0.66
7.41
2.57
4.84
0.86
5.61
47.98
—
—
—
22.09
34.95
13.03
-0.99
—
12
4.03
7.97
1.42
5.61
43.45
—
—
—
27.87
31.29
12.16
-0.5
—
11.8
3.84
7.96
1.42
5.62
41.28
—
—
—
29.34
32.44
8.84
-1.47
-0.77
7.37
2.49
4.89
0.87
5.62
39.85
—
—
—
18.8
31.23
8.62
-1.16
-0.37
7.47
2.06
5.4
0.96
5.62
37.15
—
—
—
24.29
26.77
10.39
-0.94
-0.12
9.44
3.02
6.43
1.14
5.62
35.57
—
—
—
23.74
25.61
9.96
-0.64
-0.67
9.32
2.92
6.4
1.14
5.62
33.33
—
—
—
23.46
25.04
8.29
-0.21
-0.96
8.09
2.74
5.34
0.95
5.62
32.66
—
—
—
23.94
26.63
6.03
0.25
-0.32
6.28
2.07
4.21
0.75
5.64
30
—
—
—
20.21
22.54
7.46
-0.39
—
6.86
2.22
4.64
0.83
5.59
29.61
—
—
—
20.16
22.16
7.45
-0.16
-0.61
7.22
2.55
4.67
0.83
5.62
27.68
—
—
—
20.68
21.5
6.18
-0.01
-1.58
6.07
1.95
4.12
0.74
5.56
27.34
—
—
—
18.21
27.56
-0.22
-0.05
-0.92
-0.27
2.03
-2.29
-0.42
5.5
25.6
—
—
—
16.59
18.12
7.49
-0.04
-0.37
7.16
2.51
4.65
0.83
5.6
23.92
—
—
—
17.76
19.22
4.7
-0.11
-0.46
4.33
1.56
2.77
0.49
5.65
22.36
—
—
—
18.39
20.26
2.09
0.01
-0.4
1.8
0.76
1.04
0.19
5.49
22.33
—
—
—
16.08
19.06
3.27
—
-0.39
3.27
1.54
1.72
0.31
5.49
21.14
—
—
—
14.77
16.99
4.15
0.04
-0.44
4.19
1.46
2.72
0.48
5.67
20.6
—
—
—
14.97
16.67
3.93
0.03
-0.29
3.96
1.27
2.7
0.49
5.54
19.26
—
—
—
13.75
16.23
3.02
0.04
-0.33
3.06
1.06
2
0.36
5.54
18.71
—
—
—
13.87
16.36
2.34
0.03
-0.33
2.37
0.87
1.5
0.292
5.14