Mensch und Statements
MU
Mensch und 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
75.1
100
31.744
42.3
43.356
57.7
—
0
25.29
33.7
32.232
42.9
11.124
14.8
-0.347
-0.5
—
0
10.777
14.4
3.169
4.2
7.335
9.8
0.435
16.865
100.87
100
50.692
50.3
50.18
49.7
—
0
26.461
26.2
33.32
33
16.86
16.7
-0.295
-0.3
—
0
16.565
16.4
4.87
4.8
10.619
10.5
0.63
16.847
80.092
100
37.56
46.9
42.532
53.1
—
0
25.86
32.3
30.108
37.6
12.424
15.5
-0.472
-0.6
—
0
11.952
14.9
3.181
4
7.915
9.9
0.47
16.851
67.836
100
29.891
44.1
37.945
55.9
—
0
23.596
34.8
29.865
44
8.08
11.9
-0.195
-0.3
—
0
7.885
11.6
2.398
3.5
4.813
7.1
0.288
16.727
71.321
100
30.353
42.6
40.968
57.4
—
0
24.509
34.4
30.447
42.7
10.521
14.8
-0.533
-0.7
—
0
9.988
14
3.036
4.3
6.476
9.1
0.387
16.727
103.06
100
55.968
54.3
47.089
45.7
—
0
25.395
24.6
31.283
30.4
15.806
15.3
-0.408
-0.4
—
0
15.398
14.9
4.681
4.5
9.663
9.4
0.58
16.668
92.231
100
47.709
51.7
44.522
48.3
—
0
26.135
28.3
32.23
34.9
12.292
13.3
-0.609
-0.7
—
0
11.683
12.7
3.845
4.2
7.325
7.9
0.44
16.661
71.655
100
35.064
48.9
36.591
51.1
—
0
22.451
31.3
28.951
40.4
7.64
10.7
-0.058
-0.08
—
0
7.582
10.6
2.231
3.1
4.352
6.1
0.26
16.752
71.183
100
33.006
46.4
38.177
53.6
—
0
23.131
32.5
28.856
40.5
9.321
13.1
-0.251
-0.4
—
0
9.07
12.7
2.669
3.7
5.998
8.4
0.357
16.798
85.407
100
43.553
51
41.854
49
—
0
23.148
27.1
28.472
33.3
13.382
15.7
-0.182
-0.2
—
0
13.2
15.5
3.883
4.5
8.337
9.8
0.494
16.865
72.176
100
34.563
47.9
37.613
52.1
—
0
21.751
30.1
27.007
37.4
10.606
14.7
-0.285
-0.4
—
0
10.321
14.3
2.948
4.1
6.918
9.6
0.408
16.952
57.917
100
26.939
46.5
30.978
53.5
—
0
20.46
35.3
25.404
43.9
5.574
9.6
-0.159
-0.3
—
0
5.415
9.3
1.593
2.8
3.298
5.7
0.195
16.939
63.73
100
30.674
48.1
33.056
51.9
—
0
21.129
33.2
25.701
40.3
7.355
11.5
-0.122
-0.2
—
0
7.233
11.3
2.128
3.3
4.498
7.1
0.267
16.868
72.339
100
35.57
49.2
36.769
50.8
—
0
21.587
29.8
25.611
35.4
11.158
15.4
-0.301
-0.4
—
0
10.857
15
3.194
4.4
6.68
9.2
0.397
16.832
63.371
100
28.959
45.7
34.412
54.3
—
0
20.225
31.9
25.144
39.7
9.268
14.6
0.08
0.1
—
0
9.348
14.8
2.685
4.2
6.083
9.6
0.362
16.824
50.224
100
22.363
44.5
27.861
55.5
—
0
18.798
37.4
22.828
45.5
5.033
10
-0.555
-1.1
—
0
4.478
8.9
1.334
2.7
2.667
5.3
0.159
16.809
51.755
100
23.37
45.2
28.385
54.8
—
0
19.313
37.3
22.753
44
5.632
10.9
-0.305
-0.6
—
0
5.327
10.3
1.588
3.1
3.392
6.6
0.203
16.722
78.63
100
41.335
52.6
37.295
47.4
—
0
20.692
26.3
26.21
33.3
11.085
14.1
-0.455
-0.6
—
0
10.63
13.5
3.168
4
6.675
8.5
0.398
16.776
71.673
100
36.817
51.4
34.856
48.6
—
0
20.051
28
25.854
36.1
9.002
12.6
-0.347
-0.5
—
0
8.655
12.1
2.443
3.4
5.764
8
0.343
16.803
54.051
100
25.14
46.5
28.911
53.5
—
0
18.822
34.8
24.702
45.7
4.209
7.8
-0.19
-0.4
—
0
4.019
7.4
1.218
2.3
2.598
4.8
0.154
16.815
57.046
100
25.923
45.4
31.123
54.6
—
0
19.221
33.7
25.275
44.3
5.848
10.3
-0.107
-0.2
—
0
5.741
10.1
1.739
3
3.52
6.2
0.208
16.886
63.169
100
30.17
47.8
32.999
52.2
—
0
19.175
30.4
24.837
39.3
8.162
12.9
-0.335
-0.5
—
0
7.827
12.4
2.371
3.8
4.946
7.8
0.294
16.821
51.847
100
23.457
45.2
28.39
54.8
—
0
17.454
33.7
21.756
42
6.634
12.8
-0.482
-0.9
—
0
6.152
11.9
1.615
3.1
4.072
7.9
0.249
16.353
39.09
100
15.96
40.8
23.13
59.2
—
0
15.46
39.5
20.39
52.2
2.74
7
-0.34
-0.9
-0.84
-2.1
2.41
6.2
0.75
1.9
1.59
4.1
0.1
16.38
45.87
100
20.28
44.2
25.6
55.8
—
0
16.14
35.2
21.17
46.2
4.42
9.6
-0.25
-0.5
-0.82
-1.8
4.17
9.1
1.31
2.9
2.8
6.1
0.17
16.34
48.58
100
21.79
44.9
26.79
55.1
—
0
16.18
33.3
20.93
43.1
5.86
12.1
-0.43
-0.9
-0.68
-1.4
5.43
11.2
1.7
3.5
3.54
7.3
0.22
16.32
45.38
19.11
26.27
—
16.08
20.43
5.84
-0.87
-1.39
4.97
1.59
3.24
0.2
16.33
31.88
11.53
20.35
—
14.34
18.73
1.62
-0.13
-0.85
1.49
0.51
0.95
0.06
16.34
38.12
14.9
23.22
—
15.19
20.2
3.02
-0.11
-0.95
2.91
0.99
1.83
0.11
16.25
45.47
20.49
24.98
—
15.36
20.25
4.73
-0.51
-0.73
4.22
1.43
2.62
0.16
16.21
39.48
15.88
23.6
—
14.89
19.46
4.14
-0.33
-1.14
3.81
1.53
2.12
0.13
16.25
39.76
18.55
21.22
—
14.32
19.56
1.65
-0.26
-0.81
1.4
0.51
0.87
0.05
16.33
37.46
15.44
22.01
—
14.64
19.74
2.27
-0.18
-0.69
2.1
0.77
1.28
0.08
16.36
50.37
25.77
24.6
—
14.99
20.18
4.42
-0.61
-0.8
3.82
1.41
2.2
0.13
16.29
41.08
18.39
22.69
—
14.18
19.92
2.77
-0.21
-1.04
2.56
1.42
1.1
0.07
16.13
37.88
18.34
19.54
—
13.32
18.17
1.37
-0.43
-0.7
0.94
0.41
0.4
0.02
16.29
38.63
18.26
20.37
—
13.64
18.85
1.52
-0.12
-0.83
1.4
0.61
0.82
0.05
16.45
42.8
20.87
21.92
—
14.27
19.11
2.82
-0.19
-0.84
2.63
1.14
1.27
0.08
16.13
37.06
16.43
20.62
—
13.28
18.29
2.34
-0.01
-1.69
2.33
1.47
0.91
0.06
15.59
32.26
15.53
16.73
—
12.02
15.86
0.87
-0.36
-1.38
0.51
—
0.45
0.03
15.96
32.99
14.68
18.31
—
12.85
16.95
1.37
-0.33
-1.42
1.04
0.27
0.66
0.04
15.96
37.72
18.72
18.99
—
12.71
16.81
2.19
-0.49
-1.33
1.7
0.45
1.07
0.07
15.88
32.37
14.73
17.65
—
12.14
16.24
1.4
-0.45
-1.1
0.96
-0.36
1.32
0.08
15.7
28.21
12.59
15.62
—
11.74
15.63
-0.02
-0.32
-1.67
-0.33
-0.49
0.04
—
15.9
27.8
11.82
15.98
—
12.25
15.88
0.1
-0.26
—
-0.16
-0.04
-0.12
-0.01
15.32
37.45
19.24
18.21
—
12.14
15.88
2.33
-0.2
-1.86
2.13
0.53
1.37
0.09
15.89
30.5
13.53
16.97
—
12.43
15.21
1.76
-0.63
0.74
1.06
0.01
1.07
0.069
15.55