Schweizer Statements
SC
Schweizer 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
35.112
100
34.429
98.1
0.683
1.9
—
0
4.723
13.5
4.1
11.7
-3.417
-9.7
-1.608
-4.6
-0.001
-0.003
-5.026
-14.3
0.064
0.2
-5.09
-14.5
-1.35
3.771
39.175
100
34.008
86.8
5.167
13.2
—
0
4.758
12.1
4.531
11.6
0.636
1.6
-1.658
-4.2
—
0
-1.022
-2.6
-0.04
-0.1
-0.982
-2.5
-0.26
3.771
37.299
100
32.35
86.7
4.949
13.3
—
0
6.06
16.2
8.154
21.9
-3.205
-8.6
-2.487
-6.7
—
0
-5.692
-15.3
-2.107
-5.6
-3.585
-9.6
-0.951
3.771
33.414
100
28.422
85.1
4.992
14.9
—
0
4.518
13.5
3.97
11.9
1.022
3.1
-1.539
-4.6
—
0
-0.517
-1.5
0.128
0.4
-0.645
-1.9
-0.171
3.771
31.591
100
27.179
86
4.412
14
—
0
5.743
18.2
-41.279
-130.7
45.691
144.6
-1.851
-5.9
—
0
43.84
138.8
2.73
8.6
40.427
128
10.721
3.771
37.135
100
35.922
96.7
1.213
3.3
—
0
4.404
11.9
3.789
10.2
-2.576
-6.9
-1.425
-3.8
—
0
-4.001
-10.8
-0.008
-0.02
-3.31
-8.9
-0.878
3.771
31.262
100
32.82
105
-1.558
-5
—
0
4.727
15.1
6.705
21.4
-8.263
-26.4
-0.793
-2.5
0.423
1.4
-9.056
-29
4.016
12.8
-12.386
-39.6
-3.285
3.771
35.206
100
35.727
101.5
-0.521
-1.5
—
0
4.687
13.3
2.484
7.1
-3.005
-8.5
-1.214
-3.4
—
0
-4.219
-12
0.156
0.4
-3.091
-8.8
-0.82
3.771
64.579
100
68.866
106.6
-4.287
-6.6
—
0
10.215
15.8
8.963
13.9
-13.25
-20.5
-2.165
-3.4
-0.325
-0.5
-15.74
-24.4
0.332
0.5
-14.112
-21.9
-3.743
3.771
34.786
100
35.757
102.8
-0.971
-2.8
—
0
5.223
15
4.181
12
-5.152
-14.8
-0.914
-2.6
—
0
-6.066
-17.4
0.108
0.3
-5.415
-15.6
-1.436
3.771
63.289
100
65.727
103.9
-2.438
-3.9
—
0
9.465
15
7.469
11.8
-9.907
-15.7
-1.289
-2.04
0.367
0.6
-10.829
-17.1
3.829
6.1
-14.659
-23.2
-3.888
3.771
30.922
100
33.036
106.8
-2.114
-6.8
—
0
5.17
16.7
2.551
8.2
-4.665
-15.09
-1.072
-3.5
—
0
-5.737
-18.6
0.336
1.1
-6.074
-19.6
-1.611
3.771
59.368
100
61.859
104.2
-2.491
-4.2
—
0
9.166
15.4
8.334
14
-10.825
-18.2
-1.6
-2.7
-0.018
-0.03
-12.443
-21
-0.913
-1.5
-11.529
-19.4
-3.058
3.771
29.32
100
30.298
103.3
-0.978
-3.3
—
0
4.431
15.1
3.525
12
-4.503
-15.4
-0.922
-3.1
—
0
-5.425
-18.5
-0.184
-0.6
-5.241
-17.9
-1.39
3.771
52.951
100
52.011
98.2
0.94
1.8
—
0
9.612
18.2
10.07
19
-9.13
-17.2
-1.314
-2.5
-0.355
-0.7
-10.799
-20.4
-2.609
-4.9
-8.182
-15.5
-2.169
3.772
23.614
100
24.479
103.7
-0.865
-3.7
—
0
3.737
15.8
3.796
16.1
-4.661
-19.7
-0.806
-3.4
—
0
-5.467
-23.2
-0.041
-0.2
-5.418
-22.9
-1.437
3.77
45.356
100
45.927
101.3
-0.571
-1.3
—
0
9.687
21.4
9.135
20.1
-9.706
-21.4
-0.304
-0.7
-0.056
-0.1
-10.066
-22.2
-0.374
-0.8
-9.695
-21.4
-2.572
3.77
27.432
100
25.425
92.7
2.007
7.3
—
0
5.417
19.7
5.129
18.7
-3.122
-11.4
-0.746
-2.7
-0.002
-0.007
-3.87
-14.1
-0.844
-3.08
-3.031
-11.05
-0.804
3.77
60.518
100
54.397
89.9
6.121
10.1
—
0
10.992
18.2
10.065
16.6
-3.944
-6.5
-0.48
-0.8
-0.498
-0.8
-4.922
-8.1
-0.838
-1.4
-4.078
-6.7
-1.082
3.771
34.055
100
29.529
86.7
4.526
13.3
—
0
4.531
13.3
4.215
12.4
0.311
0.9
-0.417
-1.2
—
0
-0.106
-0.3
-0.037
-0.1
-0.066
-0.2
-0.018
3.77
60.221
100
53.702
89.2
6.519
10.8
—
0
10.343
17.2
9.731
16.2
-3.212
-5.3
0.396
0.7
0.025
0.04
-2.791
-4.6
-1.296
-2.2
-1.487
-2.5
-0.395
3.769
29.119
100
25.818
88.7
3.301
11.3
—
0
4.757
16.3
5.01
17.2
-1.709
-5.9
-0.258
-0.9
—
0
-1.967
-6.8
0.129
0.4
-2.091
-7.2
-0.555
3.769
61.497
100
53.514
87
7.983
13
—
0
10.581
17.2
9.111
14.8
-1.128
-1.8
-0.444
-0.7
—
0
-1.572
-2.6
-0.154
-0.3
-1.415
-2.3
-0.376
3.768
32.862
100
28.226
85.9
4.636
14.1
—
0
4.567
13.9
3.833
11.7
0.803
2.4
-0.188
-0.6
—
0
0.615
1.9
0.182
0.6
0.439
1.3
0.117
3.768
63.852
100
53.26
83.4
10.592
16.6
—
0
9.557
15
7.834
12.3
2.758
4.3
-0.328
-0.5
—
0
2.43
3.8
0.505
0.8
1.927
3
0.512
3.766
31.83
100
26.47
83.2
5.35
16.8
—
0
4.27
13.4
3.8
11.9
1.55
4.9
-0.11
-0.3
-0.75
-2.4
1.44
4.5
0.25
0.8
1.19
3.7
0.32
3.76
29.09
25.11
3.98
—
3.97
3.63
0.35
3.79
-1.14
4.14
-0.14
4.28
1.14
3.79
29.92
24.31
5.61
—
4.36
5.17
0.45
-0.13
-0.97
0.32
0.04
0.27
0.07
3.78
29.5
25.68
3.81
—
4.83
5.72
-1.91
-0.08
-0.73
-1.99
0.03
-1.99
-0.53
3.81
32.42
26.83
5.59
—
4.52
4.13
1.46
-0.08
-0.61
1.38
0.45
0.93
0.25
3.76
28.98
25.49
3.48
—
3.9
3.48
0.01
-0.47
-0.73
-0.44
0.19
-0.66
-0.18
3.81
29.14
24.25
4.89
—
4.35
3.94
0.94
-0.04
-0.51
0.9
0.17
0.73
0.19
3.76
27.03
22.27
4.76
—
4.36
3.74
1.02
-0.19
-1.19
0.83
0.2
0.57
0.15
3.8
28.51
22.98
5.53
—
4.07
3.99
1.54
-0.25
-0.38
1.29
0.56
0.74
0.2
3.75
29.16
25.39
3.77
—
5.56
5.27
-1.51
-0.17
-0.6
-1.68
-0.17
-1.51
-0.4
3.76
30.86
24.64
6.21
—
3.88
3.7
2.51
-0.19
—
2.33
0.69
1.64
0.44
3.78
26.9
25.39
1.51
—
6.68
7.34
-5.83
-0.71
—
-5.84
-1.22
-4.63
-1.27
3.64
28.04
21.8
6.25
—
3.88
2.56
3.68
0.61
-1.46
2.83
0.83
2
0.53
3.78
27.53
22.53
5
—
4
3.95
1.05
-0.1
0.77
1.32
0.58
0.75
0.19
3.84
27.77
21.33
6.44
—
3.78
3.54
2.9
-0.1
—
2.8
0.81
1.99
0.54
3.72
25.64
—
—
—
—
44.94
-19.31
-0.46
21.85
2.14
0.77
1.36
0.36
3.78
26.7
10.65
16.05
—
1.66
5.66
10.4
-7.2
-0.52
3.2
0.83
2.38
0.64
3.72
25.24
10.4
14.84
—
1.43
4.91
9.94
-7.6
-0.45
2.15
0.69
1.46
0.38
3.82
23.63
10.33
13.29
—
1.47
4.71
8.59
-7.34
-0.48
1.25
0.31
0.93
0.25
3.77
22.7
11.59
11.11
—
7.68
10.9
0.21
-0.46
—
-3.05
0.05
-3.11
-0.83
3.77
23.77
11.06
12.71
—
8.11
11.49
1.22
-0.12
-0.42
1.1
0.28
0.82
0.22
3.77
25.35
11.28
14.07
—
8.99
12.52
1.55
-0.08
-0.45
1.47
0.57
0.89
0.24
3.79