SUESS MicroTec Statements
SM
SUESS MicroTec 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
99.273
100
59.031
59.5
40.242
40.5
9.395
9.5
14.782
14.9
25.023
25.2
15.219
15.3
0.922
0.9
—
0
16.141
16.3
4.008
4
12.124
12.2
0.635
19.116
93.503
100
56.926
60.9
36.577
39.1
9.191
9.8
12.525
13.4
21.716
23.2
14.861
15.9
0.381
0.4
—
0
15.242
16.3
4.854
5.2
68.715
73.5
3.59
19.116
101.92
100
65.745
64.5
36.173
35.5
8.534
8.4
12.634
12.4
21.188
20.8
14.985
14.7
0.24
0.2
—
0
15.225
14.9
7.666
7.5
-0.268
-0.3
-0.01
19.174
69.982
100
49.372
70.5
20.61
29.5
7.18
10.3
11.719
16.7
19.353
27.7
1.257
1.8
0.162
0.2
—
0
1.419
2
1.041
1.5
-1.214
-1.7
-0.06
19.057
132.36
100
85.253
64.4
47.109
35.6
15.595
11.8
21.218
16
35.565
26.9
11.544
8.7
0.135
0.1
—
0
11.679
8.8
2.281
1.7
6.179
4.7
0.32
19.077
70.376
100
47.117
67
23.259
33
8.791
12.5
11.857
16.8
20.31
28.9
2.949
4.2
-0.016
-0.02
—
0
2.933
4.2
0.829
1.2
2.104
3
0.11
19.116
103.9
100
62.99
60.6
40.91
39.4
6.801
6.5
15.84
15.2
20.051
19.3
20.859
20.1
-0.043
-0.04
—
0
21.763
20.9
4.472
4.3
17.291
16.6
0.893
19.36
70.466
100
46.091
65.4
24.375
34.6
5.648
8
12.015
17.1
18.514
26.3
5.861
8.3
0.01
0.01
—
0
5.871
8.3
2.252
3.2
3.619
5.1
0.19
19.047
61.454
100
38.651
62.9
22.803
37.1
6.346
10.3
12.197
19.8
19.773
32.2
3.03
4.9
-0.134
-0.2
—
0
2.896
4.7
0.702
1.1
2.194
3.6
0.115
19.116
63.317
100
42.283
66.8
21.034
33.2
6.213
9.8
11.733
18.5
18.924
29.9
2.11
3.3
-0.131
-0.2
—
0
1.979
3.1
0.559
0.9
1.42
2.2
0.074
19.116
74.937
100
51.171
68.3
23.766
31.7
6.002
8
13.312
17.8
20.477
27.3
3.289
4.4
-0.163
-0.2
—
0
4.662
6.2
0.772
1
3.89
5.2
0.208
18.724
70.034
100
42.588
60.8
27.446
39.2
5.306
7.6
11.831
16.9
17.729
25.3
9.717
13.9
-0.135
-0.2
—
0
9.582
13.7
2.502
3.6
7.08
10.1
0.37
19.135
65.83
100
41.714
63.4
24.116
36.6
5.64
8.6
11.915
18.1
17.55
26.7
6.566
10
-0.05
-0.08
—
0
6.516
9.9
2.246
3.4
4.27
6.5
0.22
19.409
52.637
100
35.311
67.1
17.326
32.9
5.106
9.7
10.778
20.5
15.881
30.2
1.445
2.7
-0.109
-0.2
—
0
1.336
2.5
0.561
1.1
0.775
1.5
0.04
19.375
78.192
100
52.18
66.7
26.012
33.3
—
0
13.548
17.3
17.726
22.7
8.286
10.6
-0.066
-0.08
—
0
8.22
10.5
0.765
1
7.455
9.5
0.376
19.831
60.603
100
36.136
59.6
24.467
40.4
4.332
7.1
10.864
17.9
15.504
25.6
8.963
14.8
-0.033
-0.05
—
0
8.93
14.7
4.38
7.2
4.55
7.5
0.247
18.4
71.591
100
48.578
67.9
23.013
32.1
4.848
6.8
9.566
13.4
14.236
19.9
8.777
12.3
-0.174
-0.2
—
0
8.603
12
2.858
4
5.745
8
0.3
19.15
41.728
100
31.53
75.6
10.198
24.4
5.017
12
10.3
24.7
15.787
37.8
-5.589
-13.4
-0.145
-0.3
—
0
-5.734
-13.7
-0.347
-0.8
-5.387
-12.9
-0.28
19.239
82.673
100
72.032
87.1
10.641
12.9
5.6
6.8
12.54
15.2
18.724
22.6
-8.083
-9.8
-0.195
-0.2
—
0
-8.278
-10.01
-0.727
-0.9
-7.551
-9.1
-0.384
19.658
37.056
100
26.162
70.6
10.894
29.4
5.137
13.9
10.207
27.5
15.795
42.6
-4.901
-13.2
-0.066
-0.2
—
0
-4.967
-13.4
1.865
5
-6.832
-18.4
-0.36
18.978
46.98
100
35.03
74.6
11.95
25.4
5.198
11.1
9.779
20.8
14.855
31.6
-2.905
-6.2
-0.059
-0.1
—
0
-2.964
-6.3
-0.651
-1.4
-2.313
-4.9
-0.12
19.275
47.09
100
30.846
65.5
16.244
34.5
4.26
9
9.272
19.7
14.113
30
2.131
4.5
-0.042
-0.09
—
0
2.089
4.4
1.654
3.5
0.435
0.9
0.023
19.116
64.619
100
44.62
69.1
19.999
30.9
4.415
6.8
11.26
17.4
16.003
24.8
3.996
6.2
-0.038
-0.06
—
0
3.958
6.1
2.526
3.9
1.432
2.2
0.075
19.116
38.67
100
26.62
68.8
12.05
31.2
5.08
13.1
8.98
23.2
13.67
35.4
-1.62
-4.2
-0.03
-0.08
-0.43
-1.1
-1.65
-4.3
-0.2
-0.5
-1.45
-3.7
-0.08
18.08
48.95
100
28.27
57.8
20.68
42.2
4.53
9.3
8.88
18.1
13.82
28.2
6.87
14
-0.03
-0.06
-0.25
-0.5
6.83
14
2.67
5.5
4.16
8.5
0.22
18.91
45.22
100
30.79
68.1
14.43
31.9
4.28
9.5
8.64
19.1
12.9
28.5
1.53
3.4
-0.04
-0.09
-1.09
-2.4
1.5
3.3
0.93
2.1
0.57
1.3
0.03
19.12
53.08
35.03
18.05
3.96
9.14
12.7
5.34
-0.03
-1.07
5.32
2.45
2.86
0.15
19.12
47.14
30.37
16.77
3.76
8.3
9.76
7.01
-0.04
—
6.97
2.44
4.53
0.24
18.89
43.29
25.22
18.07
4.01
7.62
11.71
6.37
-0.05
-1.52
6.32
2.39
3.93
0.21
19.12
23.02
16.4
6.62
3.46
7.92
11.43
-4.81
-0.04
-0.69
-4.85
-0.23
-4.62
-0.24
19.12
69.51
45.78
23.73
3.36
9.22
12.54
11.18
-0.03
-1.84
11.15
2.86
8.29
0.43
19.12
39.09
25.77
13.32
4
8.88
12.34
0.98
-0.05
-0.76
0.94
1.08
-0.15
-0.01
19.12
41.38
28.67
12.71
3.48
8.1
11.76
0.95
-0.06
-0.54
0.89
1.52
-0.64
-0.03
19.12
27.61
18.74
8.87
3.3
7.92
10.83
-1.96
-0.49
-1.13
-2.45
0.05
-2.51
-0.13
19.12
55.12
36.23
18.89
3.46
9.06
12.18
6.72
-0.08
-1.55
6.64
2.98
3.66
0.19
19.12
38.34
26.04
12.31
2.97
8.25
10.12
2.18
-0.07
-1.28
2.11
0.94
1.17
0.06
19.12
28.11
18.74
9.36
3.18
7.38
11.12
-1.75
-0.06
-0.49
-1.81
0.29
-2.1
-0.11
19.12
26.95
18.15
8.8
3.17
7.42
10.97
-2.17
-0.06
-1.56
-2.23
0.28
-2.51
-0.13
19.12
50.29
31.7
18.59
3.12
8.47
10.33
8.27
-0.04
-1.26
8.23
2.72
5.51
0.29
19.12
25.61
17.75
7.86
2.52
8.31
11.12
-3.26
-0.07
-1.38
-3.33
-0.42
-2.91
-0.16
18.18
30.41
18.83
11.58
2.61
7.51
9.71
1.87
-0.03
-0.93
1.83
0.95
0.89
0.05
17.7
39.02
28.24
10.78
2.24
7.43
9.25
1.52
-0.06
-0.95
1.46
0.34
1.12
0.06
19.12
40.56
38.1
2.46
2.39
8.24
8.65
-6.19
-0.23
0
-6.42
-0.92
-5.51
-0.29
19.12
38.93
26.41
12.52
2.47
8
10.76
1.75
-0.07
-0.83
1.69
0.51
1.18
0.06
19.68
24.93
25.42
-0.49
3.1
7.86
11.19
-11.68
0.12
-0.64
-11.56
-2.44
-9.13
-0.48
19.01
30.1
22.8
7.3
2.23
8.37
10.6
-3.3
0.05
-1.02
-3.26
-0.74
-2.52
-0.13
19.12
55.6
36.56
19.04
2.61
10.2
10.43
8.61
-0.12
0
8.49
1.66
6.83
0.36
19.11