Datagroup Statements
D6
Datagroup 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
127.68
100
35.846
28.1
91.832
71.9
—
0
65.721
51.5
81.188
63.6
10.644
8.3
-1.262
-1
—
0
9.382
7.3
3.053
2.4
6.347
5
0.76
8.352
121.07
100
36.01
29.7
85.059
70.3
—
0
62.885
51.9
74.942
61.9
10.117
8.4
-1.148
-0.9
—
0
8.969
7.4
2.921
2.4
6.076
5
0.73
8.323
122.83
100
36.044
29.3
86.786
70.7
—
0
65.519
53.3
75.748
61.7
11.037
9
-1.3
-1.06
—
0
9.737
7.9
2.792
2.3
6.966
5.7
0.836
8.331
123.92
100
38.168
30.8
85.752
69.2
—
0
60.811
49.1
74.281
59.9
11.471
9.3
-1.628
-1.3
—
0
9.843
7.9
3.029
2.4
6.571
5.3
0.789
8.331
123.34
100
37.188
30.2
86.152
69.8
—
0
59.59
48.3
74.851
60.7
11.301
9.2
-0.757
-0.6
—
0
10.543
8.5
3.27
2.7
7.225
5.9
0.867
8.331
127.71
100
45.204
35.4
82.504
64.6
—
0
57.72
45.2
70.995
55.6
11.508
9
-0.392
-0.3
—
0
11.117
8.7
3.884
3
7.319
5.7
0.878
8.331
128.56
100
38.788
30.2
89.768
69.8
—
0
64.934
50.5
80.969
63
8.799
6.8
-2.909
-2.3
—
0
5.89
4.6
3.797
3
1.949
1.5
0.234
8.331
125.21
100
43.397
34.7
81.813
65.3
—
0
57.066
45.6
69.656
55.6
12.157
9.7
-0.561
-0.4
—
0
11.595
9.3
4.123
3.3
7.472
6
0.897
8.331
124.48
100
44.253
35.5
80.23
64.5
—
0
56.91
45.7
70.159
56.4
10.071
8.1
-0.673
-0.5
—
0
9.398
7.5
3.293
2.6
6.105
4.9
0.733
8.331
123.16
100
45.204
36.7
77.959
63.3
—
0
54.529
44.3
67.776
55
10.183
8.3
-0.576
-0.5
—
0
9.607
7.8
3.422
2.8
6.186
5
0.742
8.331
113.88
100
32.858
28.9
81.025
71.1
—
0
58.716
51.6
73.629
64.7
7.396
6.5
-0.418
-0.4
—
0
6.978
6.1
2.053
1.8
4.925
4.3
0.592
8.319
119.34
100
44.683
37.4
74.66
62.6
—
0
54.122
45.4
66.872
56
7.788
6.5
-0.39
-0.3
—
0
7.398
6.2
2.138
1.8
5.26
4.4
0.63
8.344
102.87
100
31.408
30.5
71.458
69.5
—
0
51.462
50
64.137
62.4
7.321
7.1
-0.56
-0.5
—
0
6.761
6.6
-0.626
-0.6
7.387
7.2
0.893
8.271
108.62
100
40.328
37.1
68.289
62.9
—
0
48.738
44.9
61.736
56.8
6.553
6
-0.559
-0.5
—
0
5.994
5.5
2.553
2.4
3.441
3.2
0.41
8.392
93.968
100
31.367
33.4
62.602
66.6
—
0
51.097
54.4
57.254
60.9
5.347
5.7
-0.435
-0.5
—
0
4.912
5.2
6.652
7.1
-1.74
-1.9
-0.205
8.468
94.233
100
33.19
35.2
61.044
64.8
—
0
47.877
50.8
67.038
71.1
-5.995
-6.4
-0.78
-0.8
—
0
-6.775
-7.2
0.161
0.2
-6.936
-7.4
-0.848
8.176
87.161
100
27.63
31.7
59.532
68.3
—
0
45.798
52.5
52.603
60.4
6.928
7.9
-0.645
-0.7
—
0
6.284
7.2
-1.246
-1.4
7.53
8.6
1.02
7.364
82.849
100
25.215
30.4
57.633
69.6
—
0
43.219
52.2
54.927
66.3
2.706
3.3
-0.515
-0.6
—
0
2.191
2.6
0.796
1
1.395
1.7
0.14
9.318
92.846
100
38.492
41.5
54.354
58.5
—
0
37.724
40.6
46.816
50.4
7.538
8.1
-0.188
-0.2
—
0
7.35
7.9
2.451
2.6
4.898
5.3
0.579
8.458
75.197
100
21.055
28
54.142
72
—
0
36.879
49
48.282
64.2
5.86
7.8
-0.626
-0.8
—
0
5.234
7
1.779
2.4
3.455
4.6
0.42
8.219
69.29
100
18.486
26.7
50.804
73.3
—
0
35.367
51
44.634
64.4
6.169
8.9
-0.554
-0.8
—
0
5.615
8.1
1.722
2.5
3.893
5.6
0.472
8.253
69.432
100
20.396
29.4
49.035
70.6
—
0
35.21
50.7
44.977
64.8
4.059
5.8
-0.568
-0.8
—
0
3.491
5
1.224
1.8
2.267
3.3
0.27
8.396
72.907
100
23.145
31.7
49.762
68.3
—
0
34.625
47.5
42.626
58.5
7.136
9.8
-0.068
-0.09
—
0
7.067
9.7
2.017
2.8
5.05
6.9
0.604
8.357
65.68
100
17.66
26.9
48.02
73.1
—
0
33.92
51.6
43.38
66
4.64
7.1
-0.52
-0.8
—
0
4.12
6.3
1.31
2
2.81
4.3
0.34
8.25
68.58
100
19.82
28.9
48.77
71.1
—
0
33.54
48.9
43.86
64
4.91
7.2
-0.67
-1
—
0
4.23
6.2
1.05
1.5
3.19
4.7
0.38
8.4
64.93
19.09
45.83
—
32.65
42.1
3.74
-0.68
—
3.06
1.23
1.83
0.22
8.31
60.02
17.95
42.07
—
32.5
36.29
5.78
-0.58
—
5.2
2.02
3.18
0.96
3.32
55.07
14.98
40.09
—
29.64
34.92
5.16
-0.35
0
4.81
1.28
3.53
0.47
7.54
54.62
15.29
39.33
—
29.29
35.03
4.3
-0.47
—
3.83
1.1
2.73
0.36
7.52
53.43
15.39
38.05
—
28.42
34.7
3.34
-0.58
—
2.76
1
1.75
0.23
7.63
48.22
15.29
32.93
—
23.29
25
7.93
-0.66
—
7.27
2.37
4.9
0.6
8.11
44.02
15.42
28.6
—
21.05
26.68
1.92
-1.07
—
0.85
1.35
-0.5
-0.07
6.75
41.09
12.88
28.21
—
20.81
26.28
1.93
-0.51
-0.59
1.41
0.46
0.95
0.12
8.23
41.59
14.1
27.49
—
20.56
26.58
0.91
-0.34
-0.71
0.56
0.2
0.37
0.05
7.36
43.01
14.27
28.74
—
20.88
25.34
3.4
-0.56
-1.52
2.84
1.16
1.68
0.22
7.74
36.15
10.8
25.34
—
18.86
23.65
1.7
-0.47
-0.66
1.23
0.45
0.78
0.1
7.68
39.48
13.15
26.33
—
19.14
23.47
2.85
-0.31
-1.02
2.54
0.82
1.72
0.23
7.47
38.94
14.61
24.33
—
18.21
22.68
1.65
-0.48
-1.38
1.17
0.42
0.74
0.1
7.57
36.5
12.81
23.69
—
17.73
22.39
1.3
-0.52
—
0.78
0.5
0.28
0.03
8.55
36.78
12.8
23.98
—
17.71
22.34
1.64
-0.46
—
1.18
0.38
0.8
0.11
7.57
40.09
15.09
25
—
17.7
22.86
2.15
-0.97
-0.6
0.12
0.24
-0.12
-0.02
7.66
39.01
14.16
24.84
—
18.37
23.72
1.13
-0.5
-0.61
0.28
0.15
0.13
0.02
7.57
39.27
14.06
25.21
—
17.3
21.84
3.38
-0.34
-1.18
1.28
0.28
0.98
0.13
7.66
38.08
13.35
24.73
—
18.69
23.96
0.77
-0.56
-1.06
0.21
0.05
0.16
0.02
7.57
36.98
11.24
25.74
—
18.7
23.99
1.74
-0.46
-1.22
1.28
0.34
0.95
0.13
7.51
42.6
17.52
25.09
—
19.71
24.44
0.65
-0.5
-0.3
-0.29
-0.09
-0.2
-0.026
7.58