Siltronic Statements
WA
Siltronic 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
351.3
100
280.7
79.9
70.6
20.1
21.9
6.2
17.5
5
37.6
10.7
33
9.4
-3.9
-1.1
-2.9
-0.8
26.2
7.5
3.8
1.1
21.8
6.2
0.73
29.863
343.5
100
273.4
79.6
70.1
20.4
21.8
6.3
17.2
5
34.1
9.9
36
10.5
-2.4
-0.7
-0.7
-0.2
32.9
9.6
5.2
1.5
25.7
7.5
0.86
29.884
356.6
100
277.4
77.8
79.2
22.2
23.3
6.5
18.4
5.2
42.4
11.9
36.8
10.3
-0.6
-0.2
-1.6
-0.4
34.6
9.7
2.3
0.6
30.3
8.5
1.014
29.883
349.1
100
273.4
78.3
75.7
21.7
21.4
6.1
16.7
4.8
29.3
8.4
46.4
13.3
-0.4
-0.1
-1.3
-0.4
44.7
12.8
9.6
2.7
33.1
9.5
1.1
30.091
403.7
100
302.6
75
101.1
25
20.6
5.1
17.4
4.3
30.8
7.6
70.3
17.4
-0.7
-0.2
—
0
69.6
17.2
8.2
2
54.9
13.6
1.83
30
404.4
100
288.2
71.3
116.2
28.7
22.4
5.5
18
4.5
38.4
9.5
77.8
19.2
4.6
1.1
-0.5
-0.1
81.9
20.3
9.4
2.3
66.1
16.3
2.2
30.045
472.1
100
301.6
63.9
170.5
36.1
23
4.9
17.1
3.6
45.7
9.7
124.8
26.4
4
0.8
-5.2
-1.1
123.6
26.2
5
1.1
106.8
22.6
3.56
30
474
100
309.8
65.4
164.2
34.6
22.2
4.7
17.3
3.6
39.9
8.4
124.3
26.2
1.7
0.4
-1.5
-0.3
124.5
26.3
14.6
3.1
99.7
21
3.32
30.03
442.2
100
297.1
67.2
145.1
32.8
22.4
5.1
16.7
3.8
42.3
9.6
102.8
23.2
0.4
0.09
-3.5
-0.8
99.7
22.5
8.6
1.9
79.9
18.1
2.66
30.038
417
100
281.4
67.5
135.6
32.5
22
5.3
16.9
4.1
-8.1
-1.9
143.7
34.5
0.2
0.05
-4.6
-1.1
139.3
33.4
24.5
5.9
104.2
25
3.473
30
376.6
100
248.2
65.9
128.4
34.1
21.2
5.6
13.6
3.6
19.1
5.1
109.3
29
-0.1
-0.03
-0.6
-0.2
108.6
28.8
14.9
4
83.8
22.3
2.793
30
371.6
100
252.6
68
119
32
19.7
5.3
17.1
4.6
35.1
9.4
83.9
22.6
0.3
0.08
-0.3
-0.08
83.9
22.6
10.3
2.8
64.5
17.4
2.15
30
341.1
100
235.9
69.2
105.2
30.8
20.2
5.9
18.5
5.4
35.6
10.4
69.6
20.4
0.5
0.1
0.9
0.3
71
20.8
7
2.1
54.9
16.1
1.83
30
316.1
100
227.5
72
88.6
28
19.3
6.1
18.2
5.8
34.4
10.9
54.2
17.1
0.2
0.06
0.5
0.2
54.9
17.4
-3.5
-1.1
50.1
15.8
1.67
30
284.5
100
211.7
74.4
72.8
25.6
—
0
25.6
9
44.4
15.6
28.4
10
0.7
0.2
0.7
0.2
29.8
10.5
-11.1
-3.9
35
12.3
1.169
29.928
299.2
100
221
73.9
78.2
26.1
18.1
6
15.5
5.2
34.6
11.6
43.6
14.6
0.4
0.1
-0.9
-0.3
43.1
14.4
4
1.3
32.3
10.8
1.08
29.907
323.1
100
224
69.3
99.1
30.7
19
5.9
14.4
4.5
32.2
10
66.9
20.7
0.7
0.2
1.5
0.5
69.1
21.4
8.3
2.6
54
16.7
1.8
30
300.1
100
210.8
70.2
89.3
29.8
17.6
5.9
15.9
5.3
36
12
53.3
17.8
1.9
0.6
-8
-2.7
47.2
15.7
1.2
0.4
39.6
13.2
1.32
30
304.4
100
207.4
68.1
97
31.9
17.7
5.8
17.6
5.8
40.3
13.2
56.7
18.6
2
0.7
-1
-0.3
57.7
19
12.3
4
36.3
11.9
1.21
30
299.8
100
196.1
65.4
103.7
34.6
17.2
5.7
15.5
5.2
40.1
13.4
63.6
21.2
1.5
0.5
-0.5
-0.2
64.6
21.5
5.1
1.7
49.6
16.5
1.65
30.061
311.8
100
199.4
64
112.4
36
16.8
5.4
16.2
5.2
37.8
12.1
74.6
23.9
1.7
0.5
-1.3
-0.4
75
24.1
6.5
2.1
59.4
19.1
1.98
30
354.4
100
209.9
59.2
144.5
40.8
16.7
4.7
15.5
4.4
41.1
11.6
103.4
29.2
1.3
0.4
0.7
0.2
105.4
29.7
17.8
5
80.3
22.7
2.677
30
388.2
100
208.1
53.6
180.1
46.4
17.9
4.6
16.5
4.3
41.2
10.6
138.9
35.8
1.2
0.3
-5
-1.3
135.1
34.8
29.1
7.5
97.5
25.1
3.25
30
379.8
100
204.8
53.9
175
46.1
16.7
4.4
15.1
4
37
9.7
138
36.3
1.2
0.3
-2.5
-0.7
136.7
36
22.1
5.8
105.8
27.9
3.53
30
361.3
100
209.3
57.9
152
42.1
16.9
4.7
16
4.4
27.9
7.7
124.1
34.3
0.5
0.1
-2.4
-0.7
122.2
33.8
24.2
6.7
91.3
25.3
3.04
30
327.4
100
202.5
61.9
124.9
38.1
16.6
5.1
15
4.6
28.3
8.6
96.6
29.5
0.3
0.09
-2.6
-0.8
94.3
28.8
12.3
3.8
78.6
24
2.62
30
328.1
206.1
122
17.8
17.1
30.9
91.1
0.3
-2.3
89.1
15.2
71
2.37
30
308.1
197.8
110.3
16.9
15.3
32.5
77.8
0.2
-2.2
75.8
9.8
63.6
2.12
30
283.1
204.5
78.6
16.7
15.9
35.2
43.4
0.1
-2.3
41.2
6
34
1.13
30
258
198.6
59.4
16.9
14.3
36
23.4
—
-2.4
21
4
16.7
0.56
29.8
246.3
192.6
53.7
16.3
13
33.7
20
-0.2
-2.2
17.6
2.1
15.5
0.48
32.5
237
191.7
45.3
17.3
13.4
38.6
6.7
-0.2
-2.3
4.2
0.3
4.8
0.16
30
229.6
190.3
39.3
16.4
14.1
33.3
6
—
-2.4
3.6
2.7
2.1
0.07
30
220.6
186.9
33.7
16.2
13.5
39.3
-5.6
-1.5
-2.3
-9.4
2.1
-10.2
-0.34
30
215.3
183.6
31.7
16
13.3
37.8
-6.1
-1.9
-2
-10
-1.1
-7.7
-0.36
21.2
230.6
185.6
45
16
13.1
44.7
0.3
-0.4
-2.7
-2.8
3.4
-4.4
-0.15
30
246.7
200
46.7
16.3
14.4
46.5
0.2
-0.7
-2.5
-3
4
-5.2
-0.17
30
238.7
199.1
39.6
16.2
12.7
31.3
8.3
-0.6
-1.5
6.2
4.3
3.2
0.06
50
223.3
190.2
33.1
16.8
11.1
32.1
1
-0.4
-2.1
-1.5
-3.8
4.6
0.04
110
216
196.4
19.6
16.2
12
27.3
-7.7
-0.4
-1.7
-9.8
2.4
-9.3
-0.31
30
210.4
195.6
14.8
15.3
11.8
24.3
-9.5
-0.5
-1.7
-11.7
2.4
-10.5
-0.35
30
196.4
187.3
9.1
15.9
11.7
6.5
2.6
-3.7
-0.7
-1.8
1.2
-0.7
-0.01
50
212.2
194.6
17.6
14.5
16.3
27.5
-9.9
-2
0
-11.9
1
-12.9
-0.26
50
195.5
196.6
-1.1
14.4
15.4
28.4
-29.5
-2.1
0
-31.6
-0.4
-31.2
-0.62
50
231.9
210.8
21.1
16
17.2
33.4
-12.3
-2.2
-1.7
-21.1
-4.5
-16.6
-0.83
20
209
212.8
-3.8
16.6
15.6
28.1
-31.9
-4.7
0
-37.6
-8.4
-29.2
-1.46
20