United Statements
UT
United 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
1 571.56
100
1 036.91
66
534.65
34
—
0
356.7
22.7
348.92
22.2
185.73
11.8
-45.037
-2.9
—
0
140.69
9
53.213
3.4
58.112
3.7
0.336
172.93
1 624.3
100
1 108.2
68.2
516.1
31.8
—
0
353.77
21.8
354.76
21.8
161.34
9.9
-51.395
-3.2
0.001
0.00006
109.94
6.8
54.961
3.4
26.776
1.6
0.153
175.25
1 560.78
100
1 040.07
66.6
520.72
33.4
—
0
339.19
21.7
330.58
21.2
190.14
12.2
-39.428
-2.5
0.001
0.00006
150.71
9.7
58.51
3.7
66.913
4.3
0.386
173.35
1 489.82
100
973.77
65.4
516.05
34.6
—
0
310.96
20.9
298.41
20
217.63
14.6
-38.071
-2.6
-0.001
-0.00007
179.56
12.1
68.491
4.6
65.492
4.4
0.378
173.12
1 538.32
100
1 023.1
66.5
515.22
33.5
—
0
337.44
21.9
330.36
21.5
184.86
12
-27.432
-1.8
—
0
157.43
10.2
53.432
3.5
73.535
4.8
0.409
179.88
1 530.76
100
1 048.44
68.5
482.31
31.5
—
0
341.43
22.3
335.07
21.9
147.24
9.6
-17.032
-1.1
0.001
0.00007
130.21
8.5
55.816
3.6
60.444
3.9
0.323
187.18
1 483.23
100
975.78
65.8
507.45
34.2
—
0
313.12
21.1
292.78
19.7
214.68
14.5
-16.978
-1.1
-0.001
-0.00007
197.7
13.3
59.372
4
111.11
7.5
0.592
187.62
1 457.35
100
948.52
65.1
508.82
34.9
—
0
311.06
21.3
299.5
20.6
209.33
14.4
-18.927
-1.3
—
0
190.4
13.1
68.269
4.7
93.497
6.4
0.5
187.07
1 443.72
100
933.58
64.7
510.14
35.3
—
0
307.51
21.3
299.97
20.8
210.17
14.6
-16.981
-1.2
—
0
193.19
13.4
63.301
4.4
102.14
7.1
0.547
186.85
1 478.26
100
989.59
66.9
488.67
33.1
—
0
314.94
21.3
302.74
20.5
185.93
12.6
-33.095
-2.2
—
0
152.83
10.3
61.787
4.2
79.582
5.4
0.423
188.04
1 392.27
100
911.09
65.4
481.18
34.6
—
0
290.18
20.8
279.17
20.1
202.01
14.5
-12.983
-0.9
—
0
189.02
13.6
57.352
4.1
101.9
7.3
0.545
186.84
1 383.46
100
899.39
65
484.07
35
—
0
280.83
20.3
272.75
19.7
211.32
15.3
-10.139
-0.7
-0.001
-0.00007
201.18
14.5
63.465
4.6
108.04
7.8
0.574
188.37
1 392.19
100
884.86
63.6
507.33
36.4
—
0
279.1
20
276.73
19.9
230.6
16.6
-0.3
-0.02
—
0
230.3
16.5
67.582
4.9
126.95
9.1
0.674
188.37
1 382.56
100
1 082.72
78.3
299.84
21.7
—
0
284.54
20.6
266.61
19.3
33.231
2.4
-7.949
-0.6
—
0
54.482
3.9
16.858
1.2
41.96
3
0.219
191.31
1 326.83
100
911.14
68.7
415.69
31.3
—
0
267.8
20.2
259.44
19.6
156.25
11.8
-30.072
-2.3
0.002
0.0002
126.18
9.5
57.162
4.3
49.664
3.7
0.265
187.23
1 328.48
100
890.61
67
437.87
33
—
0
248.72
18.7
236.69
17.8
201.19
15.1
16.582
1.2
-0.001
-0.00008
217.77
16.4
56.593
4.3
125.91
9.5
0.672
187.28
1 329.38
100
884.85
66.6
444.53
33.4
—
0
265.69
20
260.34
19.6
184.19
13.9
-26.421
-2
—
0
157.77
11.9
56.828
4.3
73.012
5.5
0.389
187.66
1 313.27
100
859.38
65.4
453.89
34.6
—
0
258.35
19.7
230.39
17.5
223.5
17
36.962
2.8
—
0
260.46
19.8
79.141
6
153.76
11.7
0.782
196.54
1 298.5
100
861.17
66.3
437.33
33.7
—
0
250.73
19.3
240.53
18.5
196.8
15.2
-6.908
-0.5
—
0
189.89
14.6
57.764
4.4
102.43
7.9
0.512
199.94
1 279.98
100
844.02
65.9
435.96
34.1
—
0
261.03
20.4
226.24
17.7
209.72
16.4
-9.599
-0.7
—
0
200.12
15.6
50.905
4
118.75
9.3
0.593
200.3
1 276.52
100
841.74
65.9
434.77
34.1
—
0
266.66
20.9
253.7
19.9
181.07
14.2
-51.842
-4.06
—
0
129.23
10.1
52.932
4.1
49.001
3.8
0.245
200.31
1 287.02
100
828.17
64.3
458.85
35.7
—
0
322.02
25
230.68
17.9
228.16
17.7
1.929
0.1
—
0
230.09
17.9
73.184
5.7
131.71
10.2
0.658
200.32
1 266.97
100
824.28
65.1
442.69
34.9
—
0
220.41
17.4
449.88
35.5
-7.192
-0.6
-19.243
-1.5
—
0
-26.435
-2.09
61.85
4.9
-125.59
-9.9
-0.627
200.28
1 278.2
100
846.4
66.2
431.7
33.8
—
0
228.4
17.9
240.8
18.8
191
14.9
-5
-0.4
-0.1
-0.008
185.9
14.5
58.3
4.6
99.2
7.8
0.5
200.2
1 270.7
100
850.3
66.9
420.4
33.1
—
0
246.6
19.4
237.5
18.7
182.9
14.4
-10.5
-0.8
—
0
172.3
13.6
56.5
4.4
83.5
6.6
0.42
200.4
1 198.1
766.6
431.5
—
257.8
304.7
126.8
-16.2
0
125.8
76.9
71
0.35
200.1
1 054.2
651.6
402.6
—
209.6
216.7
185.9
301.2
0
471.9
56.1
403
2.01
200.4
1 001.4
661.7
339.7
—
177.6
180.2
159.4
-7.5
0.1
152
60.8
84.1
0.42
200.1
952.7
611.2
341.5
—
178.4
175.6
165.9
-26.5
0
139.4
48.5
91.2
0.45
200.8
980
614.8
365.2
—
175.8
188.6
176.7
-5.4
-0.1
171.2
52.3
120.6
0.59
201.6
947.5
615.7
331.9
—
173
167.3
164.5
-8.1
0
156.4
46.6
109.5
0.53
205.5
912.1
595.6
316.5
—
175.4
169
147.5
-101.6
-0.1
45.8
43.2
4.5
0.01
204.2
968.6
635.7
332.8
—
179.9
178.8
154
-164.8
-1.1
-10.8
44.8
-55.6
-0.27
204.1
960.9
581.3
379.5
—
208.2
215.9
163.7
-11.4
-0.1
152.2
59.7
92.5
0.4
233.7
931.5
617.3
314.2
—
172.8
164.4
149.7
-5.7
0.1
144.1
44.2
99.8
0.48
205.4
918.3
613.2
305.1
—
192.6
181.9
123.2
3.3
0
126.5
30.9
95.6
0.47
204.7
905.1
603
302.1
—
185.5
183
119.1
-6.8
—
112.3
33.7
78.5
0.38
205.5
894.1
609.6
284.5
—
179.4
53
231.5
-27.5
—
204
36.7
167.2
0.82
204.3
737.3
478.9
258.4
—
143.5
66.7
191.7
-3.7
0
188
35.7
152.2
0.78
194.8
723.7
481.4
242.2
—
137.2
138.5
103.8
-3
1.3
100.8
32.9
67.9
0.34
199.7
709.9
464.5
245.4
—
158.2
155.6
89.7
-3.6
0.1
86.2
26.3
59.9
0.31
196
700.6
450
250.5
—
163.1
148.7
101.9
-3.7
0.1
98
24.6
73.2
0.38
194.4
672.2
442.3
229.9
—
142.7
148.7
81.2
-4.2
0
77
26.4
50.5
0.26
195.6
653.3
437.3
215.9
—
151.6
155
61
-3.7
-0.1
57.3
18.8
38.4
0.2
194.4
629.7
413.2
216.5
—
144.4
148.2
68.3
-4.2
0.3
64.1
19.6
44.3
0.23
196
630.1
408.1
221.9
—
153.5
140.5
81.4
0.3
0
81.7
33.4
48.1
0.24
198