M1 Statements
M1
M1 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
165.53
100
139.91
84.5
25.617
15.5
—
0
8.335
5
17.196
10.4
8.421
5.1
1.047
0.6
—
0
9.468
5.7
1.939
1.2
6.857
4.1
0.349
19.643
150.79
100
126.17
83.7
24.627
16.3
—
0
9.039
6
17.232
11.4
7.395
4.9
-0.301
-0.2
—
0
6.978
4.6
2.84
1.9
3.417
2.3
0.174
19.643
146.62
100
120.85
82.4
25.772
17.6
—
0
10.401
7.1
20.896
14.3
4.875
3.3
0.177
0.1
—
0
6.208
4.2
1.901
1.3
2.939
2
0.15
19.643
138.67
100
111.66
80.5
27.009
19.5
—
0
10.545
7.6
22.536
16.3
4.472
3.2
0.709
0.5
—
0
4.025
2.9
1.263
0.9
1.379
1
0.07
19.643
149.73
100
122.57
81.9
27.163
18.1
—
0
11.089
7.4
22.096
14.8
5.067
3.4
2.075
1.4
—
0
6.397
4.3
1.062
0.7
5.495
3.7
0.28
19.643
164.88
100
136.74
82.9
28.142
17.1
—
0
11.041
6.7
21.075
12.8
7.067
4.3
0.214
0.1
—
0
8.027
4.9
2.482
1.5
3.411
2.1
0.174
19.643
130.46
100
105.45
80.8
25.011
19.2
—
0
10.869
8.3
21.852
16.7
3.159
2.4
0.397
0.3
3.606
2.8
6.252
4.8
0.864
0.7
4.786
3.7
0.237
20.192
31.7
100
19.639
62
12.061
38
—
0
6.552
20.7
12.108
38.2
-0.047
-0.1
0.62
2
—
0
1.1
3.5
0.486
1.5
0.613
1.9
0.031
19.643
44.284
100
28.61
64.6
15.674
35.4
—
0
6.963
15.7
12.379
28
3.296
7.4
4.275
9.7
—
0
7.571
17.1
1.845
4.2
5.726
12.9
0.325
17.596
32.932
100
17.001
51.6
15.931
48.4
—
0
5.659
17.2
12.641
38.4
3.29
10
0.537
1.6
—
0
5.193
15.8
1.19
3.6
4.003
12.2
0.23
17.404
36.282
100
24.03
66.2
12.252
33.8
—
0
5.158
14.2
9.258
25.5
2.993
8.2
0.822
2.3
—
0
3.815
10.5
0.576
1.6
3.239
8.9
0.193
16.757
28.927
100
18.231
63
10.696
37
—
0
4.282
14.8
7.232
25
3.464
12
0.813
2.8
—
0
4.277
14.8
0.903
3.1
3.373
11.7
0.2
16.867
24.937
16.365
8.573
—
3.851
7.015
1.558
1.572
—
3.13
1.041
2.09
0.133
15.723
22.257
12.334
9.923
—
3.317
5.766
4.157
0.077
—
4.234
0.546
3.688
0.246
15
17.46
12.4
5.06
—
2.49
3.74
1.32
1.07
—
2.39
0.27
2.11
0.14
15
18.5
15.54
2.96
—
1.31
-0.09
3.05
0.05
0
3.1
0.21
2.89
0.19
15
24.77
15.36
9.4
—
1.1
2.2
7.21
-0.11
-0.4
7.1
0.08
7.02
0.47
15
10.16
9.23
0.93
—
0.47
1.12
-0.19
-0.14
-0.05
-0.33
0.06
-0.39
-0.03
15