init innovation Statements
IX
init innovation 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
64.038
100
43.312
67.6
20.726
32.4
2.923
4.6
14.535
22.7
16.728
26.1
3.998
6.2
-1.509
-2.4
—
0
2.489
3.9
0.218
0.3
2.415
3.8
0.245
9.876
50.453
100
32.549
64.5
17.904
35.5
3.063
6.1
12.648
25.1
14.98
29.7
2.924
5.8
0.426
0.8
—
0
3.35
6.6
1.032
2
2.402
4.8
0.244
9.845
67.763
100
38.485
56.8
29.278
43.2
3.484
5.1
13.606
20.1
16.159
23.8
13.119
19.4
0.007
0.01
—
0
13.126
19.4
2.976
4.4
10.145
15
1.029
9.86
53.41
100
33.735
63.2
19.675
36.8
3.283
6.1
11.582
21.7
14.177
26.5
5.498
10.3
-0.522
-1
—
0
4.976
9.3
1.218
2.3
3.701
6.9
0.374
9.89
51.104
100
31.773
62.2
19.331
37.8
2.865
5.6
13.534
26.5
15.997
31.3
3.334
6.5
-1.098
-2.1
—
0
2.236
4.4
-0.823
-1.6
3.033
5.9
0.306
9.897
38.524
100
26.415
68.6
12.109
31.4
3.393
8.8
10.782
28
13.313
34.6
-1.204
-3.1
0.148
0.4
—
0
-1.056
-2.7
0.759
2
-1.693
-4.4
-0.171
9.885
60.113
100
33.287
55.4
26.826
44.6
3.66
6.1
13.536
22.5
15.571
25.9
11.255
18.7
-0.696
-1.2
—
0
10.559
17.6
0.884
1.5
9.59
16
0.968
9.912
50.481
100
29.265
58
21.216
42
3.433
6.8
10.88
21.6
13.946
27.6
7.27
14.4
-0.133
-0.3
—
0
7.137
14.1
2.093
4.1
5.033
10
0.507
9.929
45.08
100
28.696
63.7
16.384
36.3
3.01
6.7
10.57
23.4
12.848
28.5
3.536
7.8
-1.345
-3
—
0
2.191
4.9
0.797
1.8
1.439
3.2
0.145
9.935
35.577
100
23.441
65.9
12.136
34.1
3.403
9.6
9.554
26.9
12.615
35.5
-0.479
-1.3
0.87
2.4
—
0
0.391
1.1
0.003
0.008
0.462
1.3
0.046
9.935
51.603
100
32.61
63.2
18.993
36.8
3.378
6.5
10.916
21.2
12.54
24.3
6.453
12.5
0.359
0.7
—
0
6.812
13.2
1.672
3.2
5.17
10
0.52
9.936
40.376
100
26.965
66.8
13.411
33.2
3.206
7.9
8.293
20.5
10.724
26.6
2.687
6.7
-0.695
-1.7
—
0
1.992
4.9
-0.148
-0.4
2.09
5.2
0.21
9.932
44.151
100
27.29
61.8
16.861
38.2
3.148
7.1
9.326
21.1
11.956
27.1
4.905
11.1
0.188
0.4
—
0
5.093
11.5
1.752
4
3.311
7.5
0.333
9.933
40.53
100
27.121
66.9
13.409
33.1
2.831
7
8.499
21
10.521
26
2.888
7.1
-0.243
-0.6
—
0
2.645
6.5
0.82
2
1.842
4.5
0.185
9.93
49.72
100
30.704
61.8
19.016
38.2
—
0
11.021
22.2
12.795
25.7
6.221
12.5
0.696
1.4
—
0
6.917
13.9
-0.057
-0.1
6.897
13.9
0.695
9.93
49.562
100
32.099
64.8
17.463
35.2
2.591
5.2
8.665
17.5
10.584
21.4
6.879
13.9
-0.785
-1.6
—
0
6.094
12.3
2.113
4.3
3.954
8
0.396
9.982
41.078
100
29.466
71.7
11.612
28.3
2.587
6.3
7.66
18.6
9.685
23.6
1.927
4.7
0.637
1.6
—
0
2.564
6.2
0.757
1.8
1.886
4.6
0.189
9.98
40.308
100
26.045
64.6
14.263
35.4
2.71
6.7
7.651
19
9.856
24.5
4.407
10.9
-1.247
-3.09
—
0
3.16
7.8
0.98
2.4
2.186
5.4
0.219
10
43.652
100
29.101
66.7
14.551
33.3
1.868
4.3
7.475
17.1
8.9
20.4
5.651
12.9
-0.232
-0.5
—
0
5.419
12.4
0.859
2
4.649
10.7
0.465
10.003
35.757
100
23.694
66.3
12.063
33.7
2.759
7.7
8.287
23.2
9.508
26.6
2.555
7.1
-0.498
-1.4
—
0
2.057
5.8
0.534
1.5
1.45
4.1
0.145
10.008
41.708
100
25.652
61.5
16.056
38.5
2.866
6.9
7.291
17.5
9.522
22.8
6.534
15.7
0.245
0.6
—
0
6.779
16.3
2.205
5.3
4.519
10.8
0.452
10.008
35.346
100
24.778
70.1
10.568
29.9
2.946
8.3
6.984
19.8
9.366
26.5
1.202
3.4
-0.218
-0.6
—
0
0.984
2.8
0.305
0.9
0.714
2
0.071
10.012
40.121
100
25.752
64.2
14.369
35.8
3.335
8.3
6.413
16
8.63
21.5
5.739
14.3
-3.125
-7.8
—
0
2.614
6.5
2.161
5.4
0.429
1.1
0.043
10.011
36.273
100
23.42
64.6
12.853
35.4
3.638
10
7.478
20.6
10.678
29.4
2.175
6
0.067
0.2
—
0
2.242
6.2
0.695
1.9
1.571
4.3
0.157
9.998
29.86
100
19.5
65.3
10.36
34.7
3.21
10.8
6.77
22.7
9.58
32.1
0.78
2.6
-0.44
-1.5
-0.49
-1.6
0.34
1.1
0.1
0.3
0.23
0.8
0.02
9.99
29.46
100
21.06
71.5
8.4
28.5
1.31
4.4
6.75
22.9
7.71
26.2
0.69
2.3
-0.39
-1.3
-0.39
-1.3
0.3
1
0.09
0.3
0.21
0.7
0.02
9.99
40.93
26.98
13.95
1.87
7.36
8.65
5.3
-1.9
-0.69
3.41
2.84
0.56
0.06
10.08
31.3
21.76
9.54
1.59
6.37
7.49
2.05
0.31
-0.52
2.37
0.66
1.71
0.17
10
30.78
19.22
11.56
2.05
6.97
8.69
2.87
-1.12
-0.34
1.74
0.51
1.25
0.12
9.99
27.54
19.93
7.62
1.38
6.03
6.99
0.62
-0.27
-0.45
0.35
0.22
0.14
0.01
9.98
39.09
26.7
12.39
1.5
6.02
6.93
5.46
-0.76
-0.71
4.7
2.01
2.67
0.27
9.97
27.71
20.29
7.42
1.02
6.01
6.77
0.65
4.1
-0.43
4.75
0.02
4.7
0.47
10
22.4
16.23
6.16
1.25
4.8
5.81
0.36
0.56
-0.33
0.92
0.28
0.62
0.06
9.99
19.44
14.11
5.33
1.27
4.72
5.66
-0.33
1.13
-0.42
0.8
0.25
0.6
0.06
9.98
32.05
22.42
9.63
1.18
4.48
4.86
4.77
-0.22
-0.51
4.56
1.02
3.51
0.35
10.01
26.1
17.41
8.69
1.22
3.98
4.9
3.79
-1.55
-0.38
2.24
0.59
1.62
0.16
10.03
23.59
16.72
6.87
0.91
4.81
5.33
1.55
0.81
-0.47
2.36
0.71
1.59
0.16
10.03
23.55
16.9
6.65
0.76
4.44
5.04
1.61
-0.54
-0.49
1.07
0.32
0.76
0.08
10.02
33.42
19.02
14.39
0.57
4.54
5.26
9.14
0.18
-0.36
8.51
3.25
5.23
0.52
10.01
25.72
18.02
7.7
0.75
4.27
4.78
2.92
0.61
-0.29
3.53
1.06
2.45
0.24
10.02
24.84
14.44
10.39
0.74
4.21
4.74
5.65
0.31
-0.32
5.97
1.79
4.2
0.42
10.03
19.02
14.11
4.91
0.9
4.03
4.66
0.26
-0.03
-0.37
0.23
0.07
0.19
0.02
10
39.05
22.73
16.32
0.49
3.88
4.38
11.94
-0.46
-0.15
10.27
3.29
6.98
0.7
10.01
24.01
15.72
8.29
1.21
4
4.64
3.65
-0.38
-0.61
3.27
0.98
2.23
0.22
10.02
20.06
11.43
8.63
1.14
4.64
5.44
3.19
-0.2
-0.61
3
0.9
2.12
0.21
10.02
16.99
11.54
5.45
0.72
3.99
4.25
1.21
-0.18
-0.52
1.01
0.3
0.76
0.08
9.99
32.85
21.55
11.3
1.17
3.73
5.15
6.15
0.37
0.38
6.52
2.84
3.7
0.37
9.97