Stemmer Statements
S9
Stemmer 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
30.821
100
18.494
60
12.327
40
—
0
5.344
17.3
8.227
26.7
4.1
13.3
-0.044
-0.1
—
0
4.056
13.2
1.183
3.8
2.873
9.3
0.442
6.5
27.491
100
16.522
60.1
10.969
39.9
—
0
5.995
21.8
7.848
28.5
3.121
11.4
-0.032
-0.1
—
0
3.089
11.2
0.856
3.1
2.233
8.1
0.344
6.5
33.321
100
19.551
58.7
13.77
41.3
—
0
4.644
13.9
7.918
23.8
5.852
17.6
0.009
0.03
—
0
5.861
17.6
1.624
4.9
4.237
12.7
0.652
6.5
34.598
100
21.324
61.6
13.274
38.4
—
0
6.495
18.8
9.453
27.3
3.821
11
-0.036
-0.1
—
0
3.785
10.9
1.083
3.1
2.702
7.8
0.416
6.5
37.98
100
22.792
60
15.188
40
—
0
6.092
16
9.305
24.5
5.883
15.5
-0.028
-0.07
—
0
5.855
15.4
1.647
4.3
4.208
11.1
0.647
6.5
40.394
100
24.583
60.9
15.811
39.1
—
0
6.518
16.1
9.51
23.5
6.301
15.6
-0.025
-0.06
—
0
6.276
15.5
1.693
4.2
4.583
11.3
0.705
6.5
42.393
100
26.657
62.9
15.736
37.1
—
0
5.415
12.8
7.193
17
8.543
20.2
0.06
0.1
—
0
8.603
20.3
2.074
4.9
6.529
15.4
1.004
6.5
40.592
100
25.435
62.7
15.157
37.3
—
0
5.645
13.9
8.717
21.5
6.44
15.9
-0.033
-0.08
—
0
6.407
15.8
1.866
4.6
4.541
11.2
0.699
6.5
36.51
100
22.852
62.6
13.658
37.4
—
0
6.339
17.4
8.783
24.1
4.875
13.4
-0.069
-0.2
—
0
4.806
13.2
1.226
3.4
3.58
9.8
0.55
6.509
35.875
100
22.07
61.5
13.805
38.5
—
0
6.25
17.4
9.322
26
4.483
12.5
-0.017
-0.05
—
0
4.466
12.4
1.143
3.2
3.323
9.3
0.511
6.5
30.597
100
18.481
60.4
12.116
39.6
—
0
5.775
18.9
8.186
26.8
3.93
12.8
0.166
0.5
—
0
4.096
13.4
0.992
3.2
3.104
10.1
0.478
6.5
34.81
100
21.524
61.8
13.286
38.2
—
0
6.755
19.4
9.704
27.9
3.582
10.3
0.053
0.2
—
0
3.635
10.4
0.726
2.1
2.909
8.4
0.448
6.5
32.981
100
20.391
61.8
12.59
38.2
—
0
6.796
20.6
9.369
28.4
3.221
9.8
-0.038
-0.1
—
0
3.183
9.7
0.746
2.3
2.437
7.4
0.375
6.5
31.219
100
18.796
60.2
12.423
39.8
—
0
6.213
19.9
9.73
31.2
2.693
8.6
0.023
0.07
—
0
2.716
8.7
0.716
2.3
2
6.4
0.308
6.5
27.797
100
17.435
62.7
10.362
37.3
—
0
5.582
20.1
8.297
29.8
2.065
7.4
-0.006
-0.02
—
0
2.059
7.4
0.666
2.4
1.393
5
0.214
6.5
25.172
100
15.905
63.2
9.267
36.8
—
0
5.999
23.8
8.594
34.1
0.673
2.7
-0.024
-0.1
—
0
0.649
2.6
0.043
0.2
0.606
2.4
0.09
6.733
22.977
100
14.72
64.1
8.257
35.9
—
0
5.018
21.8
12.421
54.1
-4.164
-18.1
-0.562
-2.4
—
0
-4.726
-20.6
0.223
1
-4.949
-21.5
-0.761
6.5
29.235
100
18.44
63.1
10.795
36.9
—
0
6.839
23.4
10.919
37.3
-0.124
-0.4
-0.091
-0.3
—
0
-0.215
-0.7
0.158
0.5
-0.373
-1.3
-0.057
6.5
31.843
100
21.391
67.2
10.452
32.8
—
0
7.182
22.6
13.578
42.6
-3.126
-9.8
-0.798
-2.5
—
0
-3.924
-12.3
-0.679
-2.1
-3.245
-10.2
-0.499
6.5
30.494
100
18.565
60.9
11.929
39.1
—
0
5.652
18.5
9.383
30.8
2.546
8.3
-0.043
-0.1
—
0
2.503
8.2
0.659
2.2
1.844
6
0.284
6.5
29.537
100
18.607
63
10.93
37
—
0
5.659
19.2
9.832
33.3
1.098
3.7
-0.015
-0.05
—
0
1.083
3.7
0.071
0.2
1.012
3.4
0.156
6.5
28.701
100
17.959
62.6
10.742
37.4
—
0
5.432
18.9
8.444
29.4
2.298
8
0.033
0.1
—
0
2.331
8.1
0.722
2.5
1.609
5.6
0.248
6.5
27.219
100
18.269
67.1
8.95
32.9
—
0
4.922
18.1
8.785
32.3
0.165
0.6
0.27
1
—
0
0.435
1.6
0.119
0.4
0.315
1.2
0.048
6.5
23.509
100
15.344
65.3
8.165
34.7
—
0
3.945
16.8
6.209
26.4
1.956
8.3
0.14
0.6
—
0
2.096
8.9
0.651
2.8
1.446
6.2
0.222
6.5
27.11
100
17.17
63.3
9.94
36.7
—
0
5.2
19.2
7.59
28
2.35
8.7
—
0
-0.3
-1.1
2.35
8.7
0.68
2.5
1.67
6.2
0.26
6.5