Software Statements
SO
Software 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
228.67
100
58.259
25.5
170.41
74.5
44.365
19.4
91.112
39.8
133.61
58.4
36.794
16.1
-0.4
-0.2
—
0
36.394
15.9
19.988
8.7
16.406
7.2
0.222
73.98
248.42
100
59.061
23.8
189.36
76.2
48.578
19.6
102.55
41.3
168.59
67.9
20.773
8.4
0.814
0.3
—
0
21.587
8.7
16.351
6.6
5.236
2.1
0.071
73.98
210.58
100
61.064
29
149.52
71
49.448
23.5
91.368
43.4
147.66
70.1
1.864
0.9
-0.414
-0.2
—
0
1.45
0.7
0.591
0.3
0.859
0.4
0.012
73.98
303.83
100
74.323
24.5
229.51
75.5
48.54
16
131.2
43.2
205.75
67.7
23.761
7.8
-2.38
-0.8
—
0
21.381
7
26.748
8.8
-5.367
-1.8
-0.073
73.98
221.41
100
61.023
27.6
160.39
72.4
48.252
21.8
106.87
48.3
168.1
75.9
-7.713
-3.5
-2.793
-1.3
—
0
-10.506
-4.7
0.298
0.1
-10.804
-4.9
-0.146
73.98
226.91
100
55.277
24.4
171.63
75.6
43.676
19.2
109.86
48.4
140.99
62.1
30.638
13.5
-1.919
-0.8
—
0
28.719
12.7
11.063
4.9
17.529
7.7
0.237
73.98
206.03
100
49.271
23.9
156.76
76.1
40.919
19.9
90.875
44.1
127.81
62
28.955
14.1
-3.442
-1.7
—
0
25.513
12.4
7.751
3.8
17.626
8.6
0.227
77.679
234.59
100
50.09
21.4
184.5
78.6
39.651
16.9
107.95
46
154.47
65.8
30.03
12.8
1.803
0.8
—
0
31.833
13.6
7.132
3
24.446
10.4
0.33
73.98
197.96
100
47.012
23.7
150.95
76.3
37.507
18.9
90.821
45.9
127.56
64.4
23.387
11.8
-0.097
-0.05
—
0
23.29
11.8
7.036
3.6
16.187
8.2
0.219
73.98
218.19
100
45.456
20.8
172.73
79.2
35.486
16.3
85.748
39.3
123.62
56.7
49.112
22.5
-0.428
-0.2
—
0
48.684
22.3
15.534
7.1
33.061
15.2
0.447
73.98
183.11
100
46.269
25.3
136.84
74.7
38.536
21
83.788
45.8
122.59
67
14.247
7.8
-0.261
-0.1
—
0
13.986
7.6
3.747
2
10.168
5.6
0.137
73.98
237.83
100
47.246
19.9
190.59
80.1
35.202
14.8
100.66
42.3
142.08
59.7
48.503
20.4
0.315
0.1
—
0
48.818
20.5
8.478
3.6
40.129
16.9
0.542
73.98
185.36
100
43.157
23.3
142.2
76.7
34.946
18.9
82.907
44.7
118.43
63.9
23.771
12.8
0.666
0.4
—
0
24.437
13.2
10.567
5.7
13.792
7.4
0.186
73.98
204.61
100
51.53
25.2
153.08
74.8
37.256
18.2
83.226
40.7
122.47
59.9
30.608
15
1.006
0.5
—
0
31.614
15.5
9.91
4.8
21.628
10.6
0.292
73.98
207.05
100
55.289
26.7
151.76
73.3
36.522
17.6
88.536
42.8
124.19
60
27.564
13.3
1.151
0.6
—
0
28.715
13.9
8.524
4.1
20.157
9.7
0.272
73.98
255.02
100
55.037
21.6
199.98
78.4
34.825
13.7
98.645
38.7
136.73
53.6
63.244
24.8
2.169
0.9
—
0
65.413
25.7
17.201
6.7
48.065
18.8
0.65
73.98
224.16
100
49.455
22.1
174.7
77.9
32.45
14.5
84.257
37.6
116.94
52.2
57.766
25.8
2.027
0.9
—
0
59.793
26.7
15.785
7
43.982
19.6
0.595
73.98
210.02
100
49.144
23.4
160.87
76.6
30.693
14.6
83.79
39.9
114.59
54.6
46.281
22
1.491
0.7
—
0
47.772
22.7
14.345
6.8
33.36
15.9
0.451
73.98
201.42
100
49.459
24.6
151.96
75.4
33.301
16.5
79.892
39.7
111.21
55.2
40.748
20.2
1.393
0.7
—
0
42.141
20.9
12.471
6.2
29.567
14.7
0.4
73.981
264.56
100
51.244
19.4
213.32
80.6
35.878
13.6
97.3
36.8
132.71
50.2
80.604
30.5
0.877
0.3
—
0
81.481
30.8
20.187
7.6
61.166
23.1
0.827
73.982
208.8
100
45.8
21.9
163
78.1
30.2
14.5
79.7
38.2
110.1
52.7
52.9
25.3
1.4
0.7
0.2
0.1
54.2
26
16.1
7.7
38
18.2
0.51
74
205.7
100
48.4
23.5
157.3
76.5
30
14.6
77.8
37.8
106.5
51.8
50.8
24.7
0.7
0.3
-1.3
-0.6
51.5
25
15.7
7.6
35.8
17.4
0.48
74
186.6
100
49.5
26.5
137.1
73.5
28.3
15.2
70.9
38
96.9
51.9
40.3
21.6
1.4
0.8
-0.1
-0.05
41.6
22.3
11.7
6.3
29.9
16
0.4
74
268.4
58
210.4
31.8
90.9
129.5
80.9
1.8
0
82.7
34.5
48.2
0.65
74
197.3
48.7
148.6
28.2
72.2
99.8
48.8
-0.3
-0.6
48.5
14.7
33.7
0.46
74
207.4
51.6
155.8
30.8
80.6
109.5
46.3
0.2
-2
46.5
15.2
31.2
0.42
74.8
205.9
55
150.9
29.8
82.8
111.4
39.6
-0.2
-1.3
39.4
12.1
27.3
0.36
75.9
263.9
54.3
209.6
29.9
99.5
136.1
73.5
-1.9
0.1
71.7
21.4
50.2
0.66
76.3
198.3
47
151.3
27.7
69.8
102.3
49
-2
0.1
47.1
14.6
32.4
0.43
76.2
203.4
54.5
148.9
27.4
81.1
107.1
41.8
-0.1
-1.3
41.7
13.5
28.1
0.37
76.2
206.2
56
150.2
27.5
80.1
106.2
44
-0.5
-1.4
43.5
14.1
29.4
0.38
76.6
257.5
54.3
203.2
27.1
92.2
124.6
78.6
-0.1
-0.1
78.4
22.3
56.2
0.73
77.4
215.9
49
166.8
25.1
75.7
101.6
65.3
-0.4
0
64.9
20.1
44.7
0.57
78.7
205.6
54.1
151.6
26.8
90.5
119.7
31.9
-1.1
-0.7
30.8
10.8
19.9
0.25
79
194.1
54.8
139.3
27.4
85.8
111.5
27.8
-1.4
0
26.4
7.7
18.7
0.24
78.9
247.3
54
193.3
28.1
93.9
124.2
69.1
-1.6
0
67.5
20.1
47.4
0.6
79.2
205.6
51.4
154.2
27.2
79
107.2
47
-2.1
—
44.9
14.5
30.4
0.38
78.9
196
62.9
133.1
26.6
82.5
110.5
22.6
-2.6
0
20
5.8
14.1
0.18
79.1
208.9
68
140.9
27.2
90.1
112
28.8
-2.8
—
26
7.4
18.6
0.23
80.4
271.5
72.7
198.8
29.4
103.8
130.7
68.2
-3.8
-0.1
64.3
17.5
46.8
0.57
82.1
238.5
72.6
165.9
26.1
91.4
118.4
47.5
-1.8
0
45.7
14.6
31
0.37
83
237.7
73.6
164.2
26.2
92.7
121.2
42.9
-1.5
0.1
41.5
12.6
28.8
0.34
85.2
224.9
75.8
149.1
26.2
92.5
109.3
39.8
—
-1.3
38.5
11.3
27.2
0.32
86.2