FRoSTA Statements
NL
FRoSTA 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
322.68
100
183.41
56.8
139.26
43.2
—
0
43.7
13.5
113.63
35.2
25.629
7.9
0.096
0.03
—
0
25.725
8
7.17
2.2
18.556
5.8
2.728
6.801
316.8
100
187.5
59.2
129.31
40.8
—
0
40.384
12.7
106.86
33.7
22.446
7.1
-0.625
-0.2
—
0
21.821
6.9
6.327
2
15.494
4.9
2.274
6.813
303.25
100
180.04
59.4
123.2
40.6
—
0
37.981
12.5
99.856
32.9
23.348
7.7
-0.471
-0.2
—
0
22.877
7.5
6.719
2.2
16.158
5.3
2.372
6.813
275.83
100
166.81
60.5
109.02
39.5
—
0
38.631
14
97.844
35.5
11.176
4.1
-0.141
-0.05
—
0
11.035
4
2.889
1
8.146
3
1.196
6.813
261.39
100
146.77
56.2
114.62
43.8
—
0
39.789
15.2
95.553
36.6
19.066
7.3
-0.241
-0.09
—
0
18.825
7.2
4.155
1.6
14.67
5.6
2.155
6.809
265.81
100
151.4
57
114.41
43
—
0
39.211
14.8
94.898
35.7
19.508
7.3
-0.174
-0.07
—
0
19.334
7.3
5.37
2
13.964
5.3
2.049
6.816
268.51
100
157.91
58.8
110.61
41.2
—
0
39.237
14.6
92.462
34.4
18.144
6.8
-0.154
-0.06
—
0
17.99
6.7
6.749
2.5
11.241
4.2
1.646
6.831
283.65
100
170.59
60.1
113.06
39.9
—
0
39.668
14
93.758
33.1
19.305
6.8
-0.242
-0.09
—
0
19.063
6.7
5.129
1.8
13.934
4.9
2.049
6.802
260.65
100
162.01
62.2
98.638
37.8
—
0
36.444
14
89.113
34.2
9.525
3.7
0.283
0.1
—
0
9.808
3.8
2.376
0.9
7.432
2.9
1.085
6.848
262.74
100
165.18
62.9
97.565
37.1
—
0
39.138
14.9
90.448
34.4
7.117
2.7
-0.158
-0.06
—
0
6.959
2.6
1.961
0.7
4.998
1.9
0.734
6.812
256.14
100
154.13
60.2
102.01
39.8
—
0
36.805
14.4
89.423
34.9
12.591
4.9
-0.437
-0.2
—
0
12.154
4.7
4.478
1.7
7.676
3
1.127
6.812
253.14
100
151.76
59.9
101.39
40.1
—
0
37.47
14.8
83.937
33.2
17.448
6.9
-0.251
-0.1
—
0
17.197
6.8
4.89
1.9
12.307
4.9
1.807
6.812
254.07
150.62
103.45
—
37.838
83.657
19.791
-0.117
—
19.674
6.743
12.931
1.895
6.824
247.06
153.55
93.514
—
35.126
78.411
15.103
-0.366
—
14.737
4.316
10.421
1.532
6.802