SAP Statements
SA
SAP 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
8 288
100
2 259
27.3
6 029
72.7
1 604
19.4
2 480
29.9
4 089
49.3
1 940
23.4
170
2.1
-5
-0.06
1 387
16.7
469
5.7
888
10.7
0.754
1 178
8 041
100
2 267
28.2
5 774
71.8
1 663
20.7
2 573
32
4 240
52.7
1 534
19.1
-45
-0.6
-148
-1.8
-980
-12.2
-157
-2
-828
-10.3
-0.71
1 167
8 468
100
2 253
26.6
6 215
73.4
1 670
19.7
2 574
30.4
4 247
50.2
1 968
23.2
-237
-0.6
144
-0.4
1 809
21.4
609
7.2
1 313
15.5
1.1
1 183
7 744
100
2 094
27
5 650
73
1 513
19.5
2 368
30.6
3 882
50.1
1 768
22.8
-50
-0.6
87
1.1
1 761
22.7
489
6.3
1 278
16.5
1.083
1 180
7 554
100
2 123
28.1
5 431
71.9
1 563
20.7
2 423
32.1
3 987
52.8
1 444
19.1
-11
-0.1
-253
-3.3
1 094
14.5
369
4.9
3 069
40.6
2.61
1 175
7 441
100
2 135
28.7
5 306
71.3
1 571
21.1
2 404
32.3
3 985
53.6
1 321
17.8
-29
-0.4
-97
-1.3
677
9.1
274
3.7
479
6.4
0.4
1 177
8 436
100
2 313
27.4
6 123
72.6
1 619
19.2
2 759
32.7
4 215
50
1 908
22.6
-808
-9.6
-140
-1.7
757
9
431
5.1
541
6.4
0.465
1 164
7 841
100
2 207
28.1
5 634
71.9
1 571
20
2 666
34
4 229
53.9
1 405
17.9
-306
-3.9
-83
-1.06
850
10.8
304
3.9
669
8.5
0.57
1 173
7 517
100
2 143
28.5
5 374
71.5
1 542
20.5
2 768
36.8
4 408
58.6
966
12.9
1 007
13.4
-1 142
-15.2
538
7.2
335
4.5
334
4.4
0.285
1 171
6 773
100
1 864
27.5
4 909
72.5
1 394
20.6
1 938
28.6
3 351
49.5
1 558
23
-1
-0.01
-105
-1.6
1 365
20.2
349
5.2
740
10.9
0.62
1 178
7 981
100
2 097
26.3
5 884
73.7
1 408
17.6
2 826
35.4
4 250
53.3
1 634
20.5
593
7.4
-99
-1.2
1 957
24.5
517
6.5
1 454
18.2
1.232
1 180
6 845
100
1 903
27.8
4 942
72.2
1 298
19
2 318
33.9
3 623
52.9
1 319
19.3
534
7.8
-34
-0.5
1 749
25.6
331
4.8
1 406
20.5
1.192
1 180
6 669
100
1 892
28.4
4 777
71.6
1 306
19.6
2 329
34.9
3 639
54.6
1 138
17.1
918
13.8
-98
-1.5
1 804
27.1
355
5.3
1 356
20.3
1.149
1 180
6 348
100
1 832
28.9
4 516
71.1
—
0
2 073
32.7
3 250
51.2
1 266
19.9
369
5.8
8
0.1
1 337
21.1
267
4.2
1 040
16.4
0.881
1 180
7 538
100
1 839
24.4
5 699
75.6
1 130
15
1 925
25.5
2 884
38.3
2 815
37.3
93
1.2
-43
-0.6
2 706
35.9
772
10.2
1 908
25.3
1.618
1 179
6 535
100
1 829
28
4 706
72
1 111
17
1 933
29.6
3 088
47.3
1 618
24.8
628
9.6
-31
-0.5
2 070
31.7
418
6.4
1 556
23.8
1.319
1 180
6 743
100
1 964
29.1
4 779
70.9
1 157
17.2
2 151
31.9
3 335
49.5
1 444
21.4
153
2.3
-115
-1.7
1 322
19.6
437
6.5
867
12.9
0.735
1 179
6 521
100
2 001
30.7
4 520
69.3
1 049
16.1
2 070
31.7
3 132
48
1 388
21.3
22
0.3
-110
-1.7
1 122
17.2
310
4.8
814
12.5
0.683
1 191
8 040
100
2 105
26.2
5 935
73.8
1 201
14.9
2 407
29.9
3 628
45.1
2 307
28.7
118
1.5
-2
-0.02
2 219
27.6
582
7.2
1 620
20.1
1.357
1 194
6 791
100
1 936
28.5
4 855
71.5
973
14.3
2 007
29.6
2 987
44
1 868
27.5
69
1
-46
-0.7
1 702
25.1
443
6.5
1 246
18.3
1.044
1 194
6 630
100
2 029
30.6
4 601
69.4
1 052
15.9
2 365
35.7
3 413
51.5
1 188
17.9
145
2.2
-157
-2.4
815
12.3
234
3.5
569
8.6
0.477
1 194
6 092
100
1 969
32.3
4 123
67.7
1 057
17.4
2 180
35.8
3 247
53.3
876
14.4
116
1.9
-120
-2
-140
-2.3
-33
-0.5
-114
-1.9
-0.095
1 194
7 428
100
1 941
26.1
5 487
73.9
940
12.7
1 982
26.7
2 941
39.6
2 546
34.3
-97
-1.3
1
0.01
2 303
31
616
8.3
1 683
22.7
1.41
1 194
6 020
100
1 837
30.5
4 183
69.5
916
15.2
1 885
31.3
2 798
46.5
1 385
23
12
0.2
32
0.5
1 280
21.3
309
5.1
971
16.1
0.81
1 194
5 999
100
1 815
30.3
4 184
69.7
946
15.8
2 039
34
2 980
49.7
1 204
20.1
56
0.9
-81
-1.4
1 019
17
300
5
717
12
0.6
1 194
5 261
100
1 596
30.3
3 665
69.7
812
15.4
1 679
31.9
2 500
47.5
1 165
22.1
-28
-0.5
-10
-0.2
987
18.8
280
5.3
708
13.5
0.59
1 194
6 805
1 750
5 055
874
2 061
2 944
2 111
129
-30
2 063
206
1 836
1.54
1 195
5 590
1 599
3 991
778
1 829
2 605
1 386
73
3
1 390
398
983
0.82
1 199
5 781
1 712
4 069
840
1 918
2 753
1 316
-26
8
908
241
668
0.56
1 199
5 285
1 675
3 610
849
1 930
2 776
834
13
-18
668
138
521
0.43
1 199
6 723
1 818
4 905
860
2 091
2 946
1 959
76
-55
1 972
450
1 524
1.27
1 199
5 375
1 548
3 827
763
1 790
2 560
1 267
-46
-43
1 013
288
730
0.61
1 199
5 237
1 452
3 785
707
1 638
2 339
1 446
-24
-101
1 144
331
816
0.68
1 199
4 727
1 463
3 264
707
1 557
2 270
994
-35
-35
743
173
572
0.48
1 199
6 342
1 629
4 713
794
1 977
2 771
1 942
-255
202
1 647
368
1 281
1.07
1 195
4 985
1 337
3 648
654
1 451
2 106
1 542
42
-27
1 229
333
898
0.75
1 199
4 970
1 319
3 651
683
1 716
2 396
1 255
-11
-53
637
168
471
0.39
1 198
4 497
1 465
3 032
679
1 481
2 160
872
-11
-149
478
65
414
0.35
1 198
5 457
1 462
3 995
670
1 549
2 211
1 784
47
-66
1 734
425
1 309
1.09
1 197
4 254
1 285
2 969
545
1 208
1 752
1 217
-9
51
1 199
318
880
0.73
1 198
4 151
1 289
2 862
567
1 266
1 836
1 026
17
3
718
162
557
0.46
1 212.2
3 698
1 236
2 462
549
1 173
1 723
739
-9
-10
704
170
534
0.45
1 196
5 107
1 341
3 766
606
1 373
1 972
1 794
-18
-8
1 776
457
1 320
1.1
1 195
4 045
1 241
2 804
552
1 193
1 744
1 060
-7
-1
1 035
274
762
0.64
1 195
4 062
1 239
2 823
567
1 291
1 850
973
-22
-2
964
239
724
0.6
1 208.1
3 601
1 210
2 391
557
1 172
1 732
659
-15
-10
621
101
520
0.44
1 195