11 88 Statements
TG
11 88 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
13.727
100
7.763
56.6
5.964
43.4
—
0
5.914
43.1
5.917
43.1
0.047
0.3
-0.066
-0.5
—
0
-0.019
-0.1
—
0
-0.019
-0.1
-0.001
24.15
14.095
100
8.34
59.2
5.755
40.8
—
0
6.12
43.4
6.116
43.4
-0.361
-2.6
-0.077
-0.5
-0.001
-0.007
-0.439
-3.1
0.025
0.2
-0.463
-3.3
-0.02
23.15
14.78
100
8.733
59.1
6.047
40.9
—
0
5.932
40.1
6.202
42
-0.155
-1.05
-0.073
-0.5
0.001
0.007
-0.298
-2.02
1.109
7.5
-1.407
-9.5
-0.062
22.516
14.032
100
7.809
55.7
6.223
44.3
—
0
6.373
45.4
5.472
39
0.751
5.4
-0.078
-0.6
—
0
-0.228
-1.6
-0.046
-0.3
-0.182
-1.3
-0.01
18.2
13.695
100
8.287
60.5
5.408
39.5
—
0
6.838
49.9
6.838
49.9
-1.43
-10.4
-0.081
-0.6
-0.003
-0.02
-1.514
-11.06
-0.055
-0.4
-1.459
-10.7
-0.06
24.317
14.546
100
8.75
60.2
5.796
39.8
—
0
6.951
47.8
6.951
47.8
-1.155
-7.9
-0.089
-0.6
0.001
0.007
-1.243
-8.5
0.002
0.01
-1.245
-8.6
-0.05
24.9
14.81
100
8.91
60.2
5.9
39.8
—
0
6.614
44.7
6.662
45
-0.762
-5.1
-0.087
-0.6
—
0
-0.863
-5.8
-0.243
-1.6
-0.62
-4.2
-0.022
27.885
14.013
100
8.043
57.4
5.97
42.6
—
0
6.327
45.2
6.243
44.6
-0.273
-1.9
-0.079
-0.6
0.001
0.007
-0.351
-2.5
0.005
0.04
-0.357
-2.5
-0.01
35.7
13.701
100
7.942
58
5.759
42
—
0
6.858
50.1
6.91
50.4
-1.151
-8.4
-0.078
-0.6
—
0
-1.229
-9
0.003
0.02
-1.232
-9
-0.05
24.64
13.493
100
8.014
59.4
5.479
40.6
—
0
6.649
49.3
6.647
49.3
-1.168
-8.7
-0.09
-0.7
—
0
-1.258
-9.3
0.024
0.2
-1.282
-9.5
-0.052
24.89
13.22
100
8.273
62.6
4.947
37.4
—
0
3.671
27.8
3.647
27.6
1.3
9.8
-0.083
-0.6
-0.002
-0.02
-0.3
-2.3
-1.614
-12.2
1.314
9.9
0.053
24.914
14.161
100
7.819
55.2
6.342
44.8
—
0
6.353
44.9
6.362
44.9
-0.02
-0.1
-0.069
-0.5
—
0
-0.089
-0.6
-0.086
-0.6
-0.003
-0.02
0
24.915
14.407
100
8.037
55.8
6.37
44.2
—
0
6.214
43.1
6.215
43.1
0.155
1.1
-0.073
-0.5
—
0
0.082
0.6
-0.012
-0.08
0.094
0.7
0.01
9.4
14.351
100
8.28
57.7
6.071
42.3
—
0
6.706
46.7
6.706
46.7
-0.635
-4.4
-0.081
-0.6
—
0
-0.716
-5
-0.012
-0.08
-0.704
-4.9
-0.03
23.467
14.315
100
8.476
59.2
5.839
40.8
—
0
6.686
46.7
6.693
46.8
-0.854
-6
-0.066
-0.5
-0.001
-0.007
-0.921
-6.4
0.086
0.6
-1.007
-7.03
-0.046
22.099
12.526
100
7.27
58
5.256
42
—
0
5.727
45.7
5.728
45.7
-0.472
-3.8
-0.061
-0.5
0.001
0.008
-0.532
-4.2
-0.265
-2.1
-0.266
-2.1
-0.01
26.6
12.059
100
6.996
58
5.063
42
—
0
5.41
44.9
5.419
44.9
-0.356
-3
-0.069
-0.6
—
0
-0.425
-3.5
0.117
1
-0.542
-4.5
-0.03
18.337
11.308
100
6.562
58
4.746
42
—
0
5.156
45.6
5.153
45.6
-0.407
-3.6
-0.025
-0.2
—
0
-0.432
-3.8
0.068
0.6
-0.5
-4.4
-0.02
25
10.769
100
6.131
56.9
4.638
43.1
—
0
5.104
47.4
5.127
47.6
-0.489
-4.5
-0.201
-1.9
—
0
-0.69
-6.4
0.289
2.7
-0.979
-9.09
-0.05
19.58
10.28
100
5.89
57.3
4.39
42.7
—
0
5.09
49.5
5.16
50.2
-0.77
-7.5
0.12
1.2
—
0
-0.65
-6.3
-0.26
-2.5
-0.39
-3.8
-0.02
19.46
10.56
100
5.73
54.3
4.83
45.7
—
0
6.21
58.8
6.21
58.8
-1.38
-13.07
0.14
1.3
—
0
-1.24
-11.7
—
0
-1.24
-11.7
-0.07
18.96
10.57
100
6.89
65.2
3.67
34.7
—
0
5.88
55.6
5.89
55.7
-2.21
-20.9
0.09
0.9
—
0
-2.12
-20.06
-0.05
-0.5
-2.07
-19.6
-0.11
19.74
10.31
100
7.07
68.6
3.24
31.4
—
0
6.44
62.5
6.43
62.4
-3.19
-30.9
—
0
—
0
-3.19
-30.9
-0.02
-0.2
-3.18
-30.8
-0.17
18.68
9.98
100
6.18
61.9
3.8
38.1
—
0
6.43
64.4
6.42
64.3
-2.63
-26.4
0.1
1
-0.01
-0.1
-2.53
-25.4
-0.03
-0.3
-2.5
-25.05
-0.13
19.22
10.42
100
6.45
61.9
3.97
38.1
—
0
6.02
57.8
6.03
57.9
-2.06
-19.8
0.03
0.3
—
0
-2.03
-19.5
-0.14
-1.3
-1.89
-18.1
-0.1
18.88
10.76
100
7.23
67.2
3.54
32.9
—
0
7.14
66.4
10.41
96.7
-6.87
-63.8
-0.01
-0.09
-0.04
-0.4
-6.88
-63.9
0.07
0.7
-6.91
-64.2
-0.35
19.74
10.99
100
6.36
57.9
4.63
42.1
—
0
6.84
62.2
6.84
62.2
-2.2
-20.02
-0.01
-0.09
—
0
-2.21
-20.1
-0.17
-1.5
-2.05
-18.7
-0.11
18.63
11.16
100
6.84
61.3
4.32
38.7
—
0
7.51
67.3
7.49
67.1
-3.17
-28.4
0.07
0.6
-0.02
-0.2
-3.1
-27.8
0.27
2.4
-3.37
-30.2
-0.18
18.73
11.79
100
6.47
54.9
5.32
45.1
—
0
7.64
64.8
7.65
64.9
-2.33
-19.8
0.03
0.3
—
0
-2.3
-19.5
—
0
-2.33
-19.8
-0.12
19.11
12.75
100
6.56
51.5
6.19
48.5
—
0
8.35
65.5
8.35
65.5
-2.16
-16.9
—
0
—
0
-2.86
-22.4
0.37
2.9
-3.07
-24.08
-0.17
19.11
13.41
100
6.95
51.8
6.46
48.2
—
0
8.8
65.6
8.8
65.6
-2.34
-17.4
-0.01
-0.07
—
0
-2.78
-20.7
-0.86
-6.4
-1.92
-14.3
-0.1
19.11
13.41
100
6.81
50.8
6.6
49.2
—
0
8.85
66
8.85
66
-2.25
-16.8
0.1
0.7
—
0
-2.65
-19.8
-0.46
-3.4
-2.2
-16.4
-0.11
19.11
13.96
100
7.1
50.9
6.86
49.1
—
0
9.08
65
9.08
65
-2.22
-15.9
0.1
0.7
—
0
-2.12
-15.2
-0.28
-2.006
-1.85
-13.3
-0.1
19.11
14.74
100
6.89
46.7
7.85
53.3
—
0
10.27
69.7
10.38
70.4
-2.53
-17.2
0.09
0.6
0.02
0.1
-2.44
-16.6
-0.24
-1.6
-2.95
-20.01
-0.15
19.11
15.45
100
7.16
46.3
8.29
53.7
—
0
9.52
61.6
9.52
61.6
-1.23
-8
—
0
—
0
-1.23
-8
-0.41
-2.7
-0.92
-6
-0.04
19.11
15.65
100
8.91
56.9
6.73
43
—
0
9.96
63.6
9.96
63.6
-3.23
-20.6
0.01
0.06
-0.01
-0.06
-3.22
-20.6
-1.02
-6.5
-1.68
-10.7
-0.08
19.11
16.42
100
8.49
51.7
7.94
48.4
—
0
10.73
65.3
10.58
64.4
-2.64
-16.08
0.29
1.8
-0.15
-0.9
-2.36
-14.4
-0.71
-4.3
-1.69
-10.3
-0.09
19.11
17.16
100
7.25
42.2
9.91
57.8
—
0
9.64
56.2
9.78
57
0.14
0.8
—
0
0.14
0.8
0.13
0.8
0.02
0.1
0.18
1
0.01
18.39
18.21
100
8.02
44
10.19
56
—
0
10.64
58.4
10.58
58.1
-0.39
-2.1
0.01
0.05
-0.07
-0.4
-0.38
-2.09
-0.25
-1.4
0.03
0.2
-0.01
19.35