IVU Traffic Statements
IV
IVU Traffic 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
26.829
100
5.003
18.6
21.826
81.4
—
0
17.549
65.4
21.974
81.9
-0.148
-0.6
0.16
0.6
—
0
0.012
0.04
0.004
0.01
0.008
0.03
0
17.407
46.781
100
9.323
19.9
37.458
80.1
—
0
18.926
40.5
24.768
52.9
12.69
27.1
0.416
0.9
—
0
13.106
28
3.963
8.5
9.143
19.5
0.518
17.644
30.268
100
3.508
11.6
26.76
88.4
—
0
20.112
66.4
24.812
82
1.948
6.4
0.439
1.5
—
0
2.387
7.9
0.8
2.6
1.587
5.2
0.09
17.633
45.443
100
9.282
20.4
36.161
79.6
—
0
28.573
62.9
35.028
77.1
1.133
2.5
-0.205
-0.5
—
0
0.928
2
0.281
0.6
0.647
1.4
0.037
17.605
22.732
100
3.517
15.5
19.215
84.5
—
0
16.062
70.7
19.63
86.4
-0.415
-1.8
0.076
0.3
—
0
-0.339
-1.5
-0.105
-0.5
-0.234
-1.03
-0.013
17.552
39.785
100
9.406
23.6
30.379
76.4
—
0
16.404
41.2
20.274
51
10.105
25.4
0.136
0.3
—
0
10.241
25.7
3.248
8.2
6.993
17.6
0.381
18.373
28.006
100
5.174
18.5
22.832
81.5
—
0
15.301
54.6
19.218
68.6
3.614
12.9
-0.059
-0.2
—
0
3.555
12.7
1.064
3.8
2.491
8.9
0.142
17.501
25.644
100
4.76
18.6
20.884
81.4
—
0
16.024
62.5
19.336
75.4
1.548
6
-0.142
-0.6
—
0
1.406
5.5
0.367
1.4
1.039
4.1
0.06
17.317
19.799
100
4.522
22.8
15.277
77.2
—
0
12.549
63.4
15.692
79.3
-0.415
-2.1
-0.062
-0.3
—
0
-0.477
-2.4
-0.086
-0.4
-0.391
-2
-0.022
17.438
43.586
100
14.41
33.1
29.176
66.9
—
0
14.153
32.5
17.549
40.3
11.627
26.7
-0.11
-0.3
—
0
11.517
26.4
3.336
7.7
8.181
18.8
0.451
18.148
20.537
100
5.258
25.6
15.279
74.4
—
0
11.404
55.5
13.814
67.3
1.465
7.1
-0.061
-0.3
—
0
1.404
6.8
0.282
1.4
1.122
5.5
0.063
17.719
20.486
100
4.359
21.3
16.127
78.7
—
0
12.407
60.6
14.931
72.9
1.196
5.8
-0.162
-0.8
—
0
1.034
5
0.306
1.5
0.728
3.6
0.041
17.8
18.275
100
4.408
24.1
13.867
75.9
—
0
11.851
64.8
14.234
77.9
-0.367
-2.008
-0.062
-0.3
—
0
-0.429
-2.3
0.283
1.5
-0.712
-3.9
-0.041
17.578
35.416
100
10.388
29.3
25.028
70.7
—
0
13.48
38.1
17.169
48.5
7.859
22.2
-0.231
-0.7
—
0
7.628
21.5
1.657
4.7
5.971
16.9
0.329
18.145
20.86
100
5.522
26.5
15.338
73.5
—
0
10.903
52.3
12.682
60.8
2.656
12.7
-0.076
-0.4
—
0
2.58
12.4
-0.011
-0.05
2.591
12.4
0.147
17.577
18.425
100
6.322
34.3
12.103
65.7
—
0
11.939
64.8
9.16
49.7
2.943
16
-0.085
-0.5
—
0
2.858
15.5
0.286
1.6
2.572
14
0.146
17.601
17.33
100
5.54
32
11.79
68
—
0
9.882
57
12.472
72
-0.682
-3.9
-0.195
-1.1
—
0
-0.877
-5.06
0.165
1
-1.042
-6.01
-0.059
17.553
39.488
100
14.014
35.5
25.474
64.5
—
0
12.309
31.2
16.682
42.2
8.792
22.3
-0.182
-0.5
—
0
8.61
21.8
-0.572
-1.4
9.182
23.3
0.518
17.719
19.012
100
5.789
30.4
13.223
69.6
—
0
8.929
47
11.467
60.3
1.756
9.2
-0.065
-0.3
—
0
1.691
8.9
0.079
0.4
1.612
8.5
0.091
17.719
17.094
100
4.205
24.6
12.889
75.4
—
0
10.065
58.9
12.452
72.8
0.437
2.6
-0.079
-0.5
—
0
0.358
2.1
-0.288
-1.7
0.646
3.8
0.036
17.719
13.193
100
3.031
23
10.162
77
—
0
8.409
63.7
10.666
80.8
-0.504
-3.8
-0.069
-0.5
—
0
-0.573
-4.3
0.287
2.2
-0.86
-6.5
-0.049
17.719
25.866
100
9.398
36.3
16.468
63.7
—
0
9.158
35.4
12.914
49.9
3.554
13.7
0.002
0.008
—
0
3.518
13.6
0.09
0.3
3.428
13.3
0.193
17.719
21.967
100
7.95
36.2
14.017
63.8
—
0
7.951
36.2
10.243
46.6
3.774
17.2
-0.03
-0.1
—
0
3.744
17
0.102
0.5
3.642
16.6
0.206
17.719
15.97
100
5.33
33.4
10.64
66.6
—
0
8.51
53.3
10.58
66.2
0.06
0.4
-0.05
-0.3
-0.34
-2.1
0.01
0.06
0.08
0.5
-0.07
-0.4
—
17.72
13.99
100
4.45
31.8
9.55
68.3
—
0
8.26
59
10.23
73.1
-0.68
-4.9
-0.06
-0.4
-0.15
-1.07
-0.74
-5.3
0.1
0.7
-0.84
-6.004
-0.05
17.72
30.31
100
12.27
40.5
18.04
59.5
—
0
8.86
29.2
11.97
39.5
6.07
20
-0.05
-0.2
-0.38
-1.3
6.01
19.8
0.55
1.8
5.47
18
0.31
17.72
14.6
100
4.97
34
9.63
66
—
0
7.3
50
8.98
61.5
0.66
4.5
-0.04
-0.3
-0.43
-2.9
0.62
4.2
0.02
0.1
0.59
4
0.03
17.72
14.58
100
4.35
29.8
10.23
70.2
—
0
7.68
52.7
10.14
69.5
0.09
0.6
-0.03
-0.2
-0.07
-0.5
0.05
0.3
0.22
1.5
-0.17
-1.2
-0.01
17.72
11.57
100
2.65
22.9
8.92
77.1
—
0
7.38
63.8
9.6
83
-0.68
-5.9
-0.05
-0.4
-0.03
-0.3
-0.73
-6.3
0.19
1.6
-0.92
-8
-0.05
17.72
22.47
100
7.26
32.3
15.21
67.7
—
0
8
35.6
11.91
53
3.3
14.7
-0.06
-0.3
-0.23
-1.02
3.24
14.4
0.59
2.6
2.65
11.8
0.15
17.72
14.52
100
4.65
32
9.87
68
—
0
6.1
42
10.19
70.2
-0.32
-2.2
-0.04
-0.3
-0.04
-0.3
-0.35
-2.4
0.26
1.8
-0.61
-4.2
-0.03
17.72
13.01
100
3.02
23.2
9.99
76.8
—
0
7.38
56.7
9.76
75
0.23
1.8
-0.04
-0.3
-0.12
-0.9
0.19
1.5
0.02
0.2
0.18
1.4
0.01
17.72
9.76
100
2.42
24.8
7.34
75.2
—
0
7.13
73.1
9.15
93.8
-1.81
-18.5
-0.04
-0.4
-0.04
-0.4
-1.85
-19
0.57
5.8
-2.42
-24.8
-0.14
17.72
24.61
100
9.03
36.7
15.59
63.3
—
0
7.08
28.8
10.65
43.3
4.93
20
-0.04
-0.2
-0.34
-1.4
4.89
19.9
0.57
2.3
4.32
17.6
0.24
17.72
12
100
3.58
29.8
8.41
70.1
—
0
5.41
45.1
7.57
63.1
0.85
7.1
-0.05
-0.4
-0.09
-0.8
0.8
6.7
0.34
2.8
0.47
3.9
0.03
17.72
12.1
100
3.95
32.6
8.15
67.4
—
0
6.4
52.9
8.28
68.4
-0.13
-1.07
-0.07
-0.6
-0.19
-1.6
-0.19
-1.6
0.14
1.2
-0.33
-2.7
-0.02
17.72
9.36
100
2.21
23.6
7.16
76.5
—
0
6.32
67.5
7.94
84.8
-0.79
-8.4
-0.07
-0.7
-0.18
-1.9
-0.85
-9.08
—
0
-0.86
-9.2
-0.05
17.72
20.1
100
6.29
31.3
13.8
68.7
—
0
6.5
32.3
9.4
46.8
4.41
21.9
-0.1
-0.5
-0.41
-2.04
4.31
21.4
-0.24
-1.2
4.55
22.6
0.26
17.72
10.4
100
1.63
15.7
8.77
84.3
—
0
5.41
52
7.42
71.3
1.35
13
-0.04
-0.4
-0.2
-1.9
1.31
12.6
—
0
1.31
12.6
0.07
17.72
8.67
100
1.63
18.8
7.04
81.2
—
0
6.1
70.4
7.64
88.1
-0.59
-6.8
-0.04
-0.5
-0.21
-2.4
-0.63
-7.3
0.01
0.1
-0.63
-7.3
-0.04
17.72
8.07
100
1.67
20.7
6.39
79.2
—
0
5.89
73
7.22
89.5
-0.82
-10.2
-0.05
-0.6
-0.26
-3.2
-0.87
-10.8
—
0
-0.87
-10.8
-0.05
17.72
18.41
100
5.79
31.5
12.62
68.5
—
0
6.39
34.7
8.98
48.8
3.64
19.8
-0.1
-0.5
-0.35
-1.9
3.54
19.2
-0.23
-1.2
3.77
20.5
0.21
17.72
10.88
100
2.81
25.8
8.07
74.2
—
0
5.3
48.7
6.94
63.8
1.13
10.4
-0.04
-0.4
-0.13
-1.2
1.09
10
—
0
1.09
10
0.06
17.72