Suse Statements
SU
Suse Income Statement
B
M
USD (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
168.38
100
13.6
8.1
154.78
91.9
28.815
17.1
54.953
32.6
120.26
71.4
34.524
20.5
-15.675
-9.3
—
0
18.849
11.2
12.66
7.5
6.189
3.7
0.037
169.43
169.61
100
13.117
7.7
156.5
92.3
27.161
16
84.581
49.9
148.6
87.6
7.895
4.7
-10.569
-6.2
—
0
-2.674
-1.6
-2.585
-1.5
-0.089
-0.05
-0.001
168.74
170.09
100
13.383
7.9
156.7
92.1
28.907
17
87.112
51.2
153.72
90.4
2.977
1.8
-9.417
-5.5
—
0
-6.44
-3.8
6.507
3.8
-12.947
-7.6
-0.076
169.82
159.78
100
13.597
8.5
146.18
91.5
29.066
18.2
85.405
53.5
154.17
96.5
-7.992
-5.002
-10.506
-6.6
—
0
-18.498
-11.6
-4.871
-3.05
-13.627
-8.5
-0.081
169.03
153.55
100
11.771
7.7
141.78
92.3
28.102
18.3
78.244
51
145.16
94.5
-3.379
-2.2
-12.503
-8.1
—
0
-15.882
-10.3
-3.055
-2
-12.827
-8.4
-0.1
128.27
151.81
100
11.189
7.4
140.62
92.6
26.676
17.6
99.644
65.6
160.22
105.5
-19.601
-12.9
-21.349
-14.06
—
0
-40.95
-27
-3.365
-2.2
-37.585
-24.8
-0.595
63.193
148.08
100
12.202
8.2
135.87
91.8
28.758
19.4
97.331
65.7
166.38
112.4
-30.502
-20.6
-8.586
-5.8
—
0
-39.088
-26.4
-8.751
-5.9
-30.337
-20.5
-0.18
168.39
133.24
100
10.568
7.9
122.67
92.1
24.802
18.6
187.38
140.6
252.7
189.7
-130.03
-97.6
-23.917
-18
—
0
-153.95
-115.5
-37.284
-28
-116.67
-87.6
-0.693
168.3
126.42
100
9.254
7.3
117.16
92.7
—
0
79.806
63.1
137.94
109.1
-20.78
-16.4
-7.157
-5.7
—
0
-27.937
-22.1
-4.911
-3.9
-23.026
-18.2
-0.137
168.3
120.07
100
6.866
5.7
113.2
94.3
19.319
16.1
88.845
74
142.5
118.7
-29.3
-24.4
-15.701
-13.08
—
0
-45.001
-37.5
-15.935
-13.3
-29.066
-24.2
-0.173
168.3
111.68
100
5.727
5.1
105.96
94.9
17.565
15.7
32.649
29.2
83.011
74.3
22.946
20.5
-6.57
-5.9
—
0
16.376
14.7
2.905
2.6
13.471
12.1
0.08
168.3
113.41
100
6.795
6
106.61
94
17.594
15.5
48.243
42.5
98.591
86.9
8.024
7.1
-23.974
-21.1
—
0
-15.95
-14.06
-2.835
-2.5
-13.115
-11.6
-0.078
168.3
102.26
100
7.065
6.9
95.192
93.1
18.614
18.2
51.877
50.7
105.55
103.2
-10.354
-10.1
-17.516
-17.1
—
0
-27.87
-27.3
-4.956
-4.8
-22.914
-22.4
-0.136
168.3