Creditshelf Statements
CS
Creditshelf 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
0.722
100
—
0
—
0
—
0
1.548
214.5
0.848
117.5
-0.126
-17.5
-0.085
-11.7
—
0
-0.211
-29.2
—
0
-0.211
-29.2
-0.151
1.396
1.355
100
—
0
—
0
—
0
1.698
125.3
1.681
124
-0.325
-24.01
-0.067
-5
—
0
-0.393
-29
—
0
-0.393
-29
-0.281
1.399
1.503
100
—
0
—
0
—
0
2.009
133.7
2.215
147.4
-0.713
-47.4
-0.053
-3.6
—
0
-0.766
-51
—
0
-0.766
-51
-0.55
1.393
1.071
100
—
0
—
0
—
0
1.798
167.9
2.214
206.7
-1.143
-106.7
-0.048
-4.5
—
0
-1.191
-111.2
—
0
-1.187
-110.8
-0.885
1.341
1.226
100
—
0
—
0
—
0
1.732
141.3
2.173
177.3
-0.947
-77.3
-0.046
-3.8
—
0
-0.994
-81.05
-0.046
-3.7
-0.948
-77.3
-0.672
1.411
1.519
100
—
0
—
0
—
0
1.838
121
0.59
38.8
0.93
61.2
-0.047
-3.1
—
0
0.882
58.1
0.046
3
0.837
55.1
0.615
1.362
2.366
100
—
0
—
0
—
0
1.503
63.5
1.811
76.5
0.555
23.5
-0.041
-1.7
—
0
0.515
21.7
—
0
0.515
21.7
0.37
1.391
2.371
100
—
0
—
0
—
0
3.02
127.4
2.484
104.8
-0.113
-4.8
-0.039
-1.7
—
0
-0.152
-6.4
—
0
-0.146
-6.2
-0.106
1.376
1.501
100
—
0
—
0
—
0
1.279
85.2
2.037
135.7
-0.536
-35.7
-0.028
-1.8
—
0
-0.564
-37.6
—
0
-0.564
-37.6
-0.41
1.376
1.723
100
—
0
—
0
—
0
1.447
84
2.544
147.7
-0.821
-47.7
-0.022
-1.3
0
-0.006
-0.844
-49
0.012
0.7
-0.855
-49.7
-0.621
1.376
1.657
100
—
0
—
0
—
0
1.339
80.8
2.376
143.3
-0.718
-43.3
-0.013
-0.8
0
0.006
-0.731
-44.1
-0.004
-0.2
-0.727
-43.9
-0.53
1.372
1.225
100
—
0
—
0
—
0
1.816
148.3
2.421
197.7
-1.196
-97.7
-0.002
-0.2
—
0
-1.198
-97.8
-0.143
-11.7
-1.055
-86.2
-0.769
1.372
1.173
100
—
0
—
0
—
0
1.845
157.3
2.307
196.6
-1.134
-96.6
-0.001
-0.04
—
0
-1.134
-96.7
0.019
1.6
-1.153
-98.3
-0.846
1.363
1.816
100
—
0
—
0
—
0
1.856
102.2
2.7
148.7
-0.884
-48.7
-0.005
-0.3
—
0
-0.889
-49
0.089
4.9
-0.978
-53.9
-0.729
1.341
0.686
100
—
0
—
0
—
0
2.439
355.7
2.817
410.9
-2.131
-310.9
-0.009
-1.3
—
0
-2.14
-312.1
—
0
-2.14
-312.1
-1.57
1.363
2.104
100
—
0
—
0
—
0
1.889
89.8
2.87
136.4
-0.766
-36.4
0.014
0.7
0
0.005
-0.752
-35.7
0.07
3.4
-0.822
-39.07
-0.616
1.335
0.694
100
—
0
—
0
—
0
1.726
248.7
2.1
302.5
-1.406
-202.5
0.021
3
—
0
-1.385
-199.6
—
0
-1.385
-199.6
-1.041
1.331
0.829
100
—
0
—
0
—
0
1.776
214.1
2.681
323.3
-1.852
-223.3
0.037
4.5
—
0
-1.815
-218.8
—
0
-1.815
-218.8
-1.363
1.331
0.937
100
—
0
—
0
—
0
1.973
210.6
1.868
199.4
-0.931
-99.4
-0.015
-1.6
—
0
-0.946
-100.9
—
0
-0.946
-100.9
-0.71
1.331
0.832
100
—
0
—
0
—
0
0.703
84.5
1.658
199.3
-0.826
-99.3
-0.018
-2.2
—
0
-0.844
-101.5
3.315
398.5
-4.159
-500
-3.124
1.331
0.782
100
—
0
—
0
—
0
2.179
278.8
2.45
313.4
-1.668
-213.4
-0.021
-2.6
—
0
-1.689
-216.07
-1.05
-134.3
-0.639
-81.8
-0.48
1.331
0.45
100
—
0
—
0
—
0
2.11
468.9
1.23
273.3
-0.78
-173.3
-0.01
-2.2
-0.94
-208.9
-0.8
-177.8
-0.71
-157.8
-0.09
-20
-0.07
1.33