Dr Statements
HN
Dr 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
23.947
100
9.098
38
14.849
62
—
0
9.993
41.7
14.912
62.3
-0.063
-0.3
-0.492
-2.05
—
0
-0.497
-2.08
-0.248
-1.04
-0.265
-1.1
-0.044
6.062
24.321
100
9.323
38.3
14.998
61.7
—
0
10.012
41.2
14.286
58.7
0.712
2.9
-0.426
-1.8
-0.001
-0.004
0.248
1
0.075
0.3
0.181
0.7
0.03
6.062
23.787
100
9.536
40.1
14.251
59.9
—
0
9.954
41.8
14.992
63
-0.741
-3.1
-0.495
-2.08
0.001
0.004
-1.282
-5.4
-0.413
-1.7
-0.91
-3.8
-0.15
6.062
26.602
100
10.921
41.1
15.681
58.9
—
0
9.868
37.1
18.235
68.5
-2.554
-9.6
-0.557
-2.09
0.001
0.004
-3.147
-11.8
1.231
4.6
-4.381
-16.5
-0.723
6.062
26.22
100
21.32
81.3
4.9
18.7
—
0
10.305
39.3
15.416
58.8
-10.516
-40.1
-0.371
-1.4
—
0
-10.883
-41.5
-1.651
-6.3
-9.223
-35.2
-1.521
6.062
53.52
100
20.754
38.8
32.766
61.2
—
0
19.369
36.2
29.041
54.3
3.725
7
-0.635
-1.2
-0.001
-0.002
3.049
5.7
0.693
1.3
2.598
4.9
0.42
6.062
27.618
100
10.884
39.4
16.734
60.6
—
0
9.358
33.9
14.395
52.1
2.339
8.5
-0.319
-1.2
-0.001
-0.004
2.028
7.3
0.431
1.6
1.919
6.9
0.31
6.062
31.388
100
24.909
79.4
6.479
20.6
—
0
10.45
33.3
23.752
75.7
-17.273
-55.03
-0.346
-1.1
-0.001
-0.003
-17.684
-56.3
0.25
0.8
-18.009
-57.4
-2.971
6.062
28.901
100
11.946
41.3
16.955
58.7
—
0
11.422
39.5
17.373
60.1
-0.418
-1.4
-0.365
-1.3
—
0
-0.814
-2.8
-0.116
-0.4
-0.724
-2.5
-0.119
6.062
32.822
100
13.189
40.2
19.633
59.8
—
0
10.958
33.4
16.501
50.3
3.132
9.5
-0.375
-1.1
-0.001
-0.003
2.762
8.4
0.527
1.6
2.176
6.6
0.359
6.062
30.727
100
12.998
42.3
17.729
57.7
—
0
9.384
30.5
12.825
41.7
4.904
16
-0.334
-1.09
-0.001
-0.003
4.553
14.8
0.848
2.8
3.196
10.4
0.52
6.062
30.238
100
14.776
48.9
15.462
51.1
—
0
10.505
34.7
22.266
73.6
-6.804
-22.5
-0.191
-0.6
0.001
0.003
-7.003
-23.2
2.706
8.9
-9.597
-31.7
-1.583
6.062
27.327
100
10.319
37.8
17.008
62.2
—
0
10.136
37.1
16.524
60.5
0.484
1.8
-0.32
-1.2
-0.001
-0.004
0.108
0.4
-0.188
-0.7
0.129
0.5
0.02
6.45
30.932
100
10.94
35.4
19.992
64.6
—
0
9.859
31.9
15.373
49.7
4.619
14.9
-0.301
-1
-0.001
-0.003
4.313
13.9
1.385
4.5
2.996
9.7
0.494
6.062
26.673
100
9.792
36.7
16.881
63.3
—
0
9.078
34
14.762
55.3
2.119
7.9
-0.145
-0.5
-0.001
-0.004
1.973
7.4
0.348
1.3
1.652
6.2
0.273
6.062
22.142
100
8.361
37.8
13.781
62.2
—
0
6.789
30.7
11.969
54.1
1.812
8.2
-0.034
-0.2
-0.001
-0.005
1.777
8
0.911
4.1
0.879
4
0.153
5.758
20.882
100
7.564
36.2
13.318
63.8
—
0
8.571
41
12.818
61.4
0.5
2.4
-0.11
-0.5
0.001
0.005
0.391
1.9
0.045
0.2
0.36
1.7
0.065
5.512
25.354
100
9.271
36.6
16.083
63.4
—
0
9.253
36.5
13.977
55.1
2.106
8.3
-0.049
-0.2
—
0
2.057
8.1
0.272
1.1
1.81
7.1
0.328
5.512
25.499
100
8.143
31.9
17.356
68.1
—
0
8.77
34.4
13.675
53.6
3.681
14.4
-0.059
-0.2
-0.001
-0.004
3.621
14.2
1.013
4
2.629
10.3
0.477
5.512
26.507
100
9.268
35
17.239
65
—
0
8.585
32.4
13.492
50.9
3.747
14.1
0.04
0.2
0.001
0.004
3.788
14.3
0.628
2.4
3.184
12
0.578
5.512
25.251
100
8.457
33.5
16.794
66.5
—
0
8.772
34.7
13.725
54.4
3.069
12.2
-0.058
-0.2
-0.001
-0.004
3.01
11.9
0.926
3.7
2.113
8.4
0.383
5.512
25.74
100
8.262
32.1
17.478
67.9
—
0
9.137
35.5
13.846
53.8
3.632
14.1
-0.062
-0.2
—
0
3.57
13.9
1.076
4.2
2.521
9.8
0.457
5.512
30.25
100
8.936
29.5
21.314
70.5
—
0
9.343
30.9
14.759
48.8
6.555
21.7
-0.053
-0.2
—
0
6.503
21.5
1.847
6.1
4.659
15.4
0.845
5.512
37.742
100
12.584
33.3
25.158
66.7
—
0
9.598
25.4
14.336
38
10.822
28.7
-0.096
-0.3
—
0
10.728
28.4
3.21
8.5
7.516
19.9
1.364
5.512
28.08
100
9.41
33.5
18.67
66.5
—
0
9.19
32.7
13.85
49.3
4.82
17.2
-0.07
-0.2
—
0
4.75
16.9
1.31
4.7
3.43
12.2
0.62
5.51
31.14
100
9.99
32.1
21.15
67.9
—
0
8.85
28.4
13.49
43.3
7.66
24.6
-0.06
-0.2
-0.19
-0.6
7.6
24.4
2.04
6.6
5.55
17.8
1.01
5.51
29.54
9.11
20.42
—
8.39
13.03
7.39
-0.07
—
7.32
2.12
5.25
0.95
5.51
29.87
10
19.88
—
8.33
13.23
6.64
-0.12
-0.36
6.52
1.99
4.56
0.83
5.51
24.82
9.11
15.72
—
8.28
12.77
2.94
-0.07
—
2.87
0.82
2.04
0.37
5.51
25.05
9.13
15.92
—
8.22
12.53
3.39
-0.07
-0.15
3.32
1.01
2.33
0.42
5.51
22.18
7.9
14.28
—
7.92
12.05
2.23
-0.07
-0.2
2.16
0.66
1.51
0.27
5.51
24.65
9.07
15.58
—
7.89
11.97
3.62
-0.07
—
3.54
0.97
2.6
0.47
5.51
23.95
8.3
15.66
—
7.76
12.21
3.44
-0.09
-0.15
3.35
1.2
2.14
0.39
5.51
22.17
8.08
14.09
—
7.81
11.53
2.56
-0.09
-0.19
2.47
0.79
1.66
0.3
5.51
22.64
8.12
14.52
—
7.57
11.73
2.79
-0.1
-0.31
2.69
0.81
1.88
0.34
5.51
25.01
9.16
15.85
—
7.49
11.82
4.03
0.83
—
4.86
1.25
3.57
0.65
5.51
22.96
7.95
15.01
—
7.34
11.53
3.48
-0.08
-0.09
3.4
1.01
2.35
0.43
5.51
22.42
7.87
14.55
—
7.46
11.19
3.36
-0.12
-0.93
3.24
0.72
2.46
0.45
5.51
21.79
8.2
13.59
—
7.1
10.94
2.65
-0.13
—
2.52
0.72
1.75
0.32
5.51
20.7
6.87
13.83
—
6.86
10.72
3.12
-0.19
—
2.92
0.97
1.85
0.34
5.51
20.95
7.82
13.12
—
7
10.63
2.5
-0.08
—
2.42
0.6
1.71
0.31
5.51
20.19
7.71
12.48
—
6.96
10.83
1.65
-0.12
—
1.53
0.32
1.17
0.21
5.51
20.25
7.13
13.12
—
7.04
10.91
2.22
-0.12
—
2.1
0.59
1.53
0.28
5.51
21.74
8.22
13.52
—
6.67
11.15
2.38
1.42
1
3.8
0.67
3.14
0.57
5.51
19.4
7.39
12.01
—
6.67
9.81
2.2
-0.15
—
2.05
0.54
1.45
0.26
5.51
19.59
7.41
12.18
—
6.58
10.53
1.65
-0.2
-0.74
1.45
0.37
1.06
0.19
5.51
16.54
5.83
10.72
—
6
9.24
1.48
-0.21
-0.62
1.27
0.35
0.86
0.156
5.51
20.37
7.48
12.89
—
5.81
9.9
2.99
-0.38
0.86
3.47
0.55
2.82
0.52
5.42