Digital Statements
DI
Digital 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
28.7
100
9.253
32.2
19.447
67.8
—
0
10.591
36.9
17.923
62.4
1.524
5.3
-1.108
-3.9
—
0
0.416
1.4
0.676
2.4
0.801
2.8
0.053
15.002
26.904
100
8.086
30.1
18.818
69.9
—
0
13.349
49.6
19.563
72.7
-0.745
-2.8
-0.78
-2.9
—
0
-2.254
-8.4
1.049
3.9
-1.284
-4.8
-0.09
14.244
20.196
100
7.769
38.5
12.427
61.5
—
0
12.875
63.8
15.602
77.3
-3.175
-15.7
-0.399
-2
—
0
-3.574
-17.7
-0.457
-2.3
-2.413
-11.9
-0.17
14.194
28.755
100
8.071
28.1
20.684
71.9
—
0
12.107
42.1
13.633
47.4
7.051
24.5
-2.821
-9.8
-6.462
-22.5
-7.899
-27.5
-1.823
-6.3
-6.028
-21
-0.423
14.265
29.386
100
7.447
25.3
21.939
74.7
—
0
14.185
48.3
15.338
52.2
6.601
22.5
-0.132
-0.4
—
0
6.469
22
1.739
5.9
4.42
15
0.31
14.265
37.43
100
12.613
33.7
24.817
66.3
—
0
15.128
40.4
15.132
40.4
9.685
25.9
2.368
6.3
—
0
11.473
30.7
3.579
9.6
8.295
22.2
0.581
14.265
22.361
100
7.575
33.9
14.786
66.1
—
0
13.091
58.5
13.357
59.7
1.429
6.4
1.439
6.4
—
0
3.681
16.5
0.594
2.7
2.996
13.4
0.21
14.265
49.304
100
17.367
35.2
31.937
64.8
—
0
12.475
25.3
15.766
32
16.171
32.8
0.828
1.7
—
0
17.724
35.9
4.784
9.7
13.002
26.4
0.86
15.126
27.609
100
7.925
28.7
19.684
71.3
—
0
10.511
38.1
12.883
46.7
6.801
24.6
0.873
3.2
—
0
7.711
27.9
2.385
8.6
4.919
17.8
0.345
14.261
30.435
100
10.323
33.9
20.112
66.1
—
0
11.304
37.1
12.495
41.1
7.617
25
1.158
3.8
—
0
8.887
29.2
2.511
8.3
6.533
21.5
0.438
14.9
24.89
100
9.846
39.6
15.044
60.4
—
0
8.636
34.7
10.535
42.3
4.509
18.1
1.342
5.4
—
0
5.839
23.5
1.825
7.3
4.092
16.4
0.28
14.614
35.228
100
14.45
41
20.778
59
—
0
9.331
26.5
13.329
37.8
7.449
21.1
0.936
2.7
—
0
6.512
18.5
-5.155
-14.6
11.689
33.2
0.816
14.33
33.008
100
14.725
44.6
18.283
55.4
—
0
8.745
26.5
12.741
38.6
5.542
16.8
1.092
3.3
—
0
6.149
18.6
1.73
5.2
4.446
13.5
0.308
14.421
42.295
100
17.959
42.5
24.336
57.5
—
0
7.986
18.9
14.574
34.5
9.762
23.1
1.645
3.9
—
0
11.181
26.4
3.208
7.6
8.004
18.9
0.55
14.552
38.649
100
12.595
32.6
26.054
67.4
—
0
8.483
21.9
15.611
40.4
10.443
27
0.592
1.5
—
0
10.972
28.4
3.095
8
7.886
20.4
0.54
14.604
40.082
100
19.17
47.8
20.912
52.2
—
0
7.637
19.1
10.66
26.6
10.252
25.6
0.903
2.3
—
0
10.751
26.8
2.183
5.4
8.581
21.4
0.56
15.314
30.656
100
12.764
41.6
17.892
58.4
—
0
8.168
26.6
11.746
38.3
6.146
20
0.125
0.4
—
0
6.283
20.5
1.84
6
4.451
14.5
0.316
14.072
26.066
100
12.965
49.7
13.101
50.3
—
0
8.787
33.7
11.625
44.6
1.476
5.7
-1.107
-4.2
—
0
-0.25
-1
0.688
2.6
-0.938
-3.6
-0.066
14.261
36.419
100
21.221
58.3
15.198
41.7
—
0
10.122
27.8
11.66
32
3.538
9.7
0.707
1.9
—
0
3.899
10.7
1.023
2.8
2.876
7.9
0.202
14.261
37.265
100
19.898
53.4
17.367
46.6
—
0
8.633
23.2
9.714
26.1
7.653
20.5
-0.078
-0.2
—
0
6.189
16.6
1.82
4.9
4.369
11.7
0.306
14.261
11.569
100
7.213
62.3
4.356
37.7
—
0
6.726
58.1
7.846
67.8
-3.49
-30.2
-0.069
-0.6
—
0
-3.559
-30.8
-0.837
-7.2
-2.722
-23.5
-0.191
14.261
11.75
100
7.197
61.3
4.553
38.7
—
0
6.362
54.1
7.394
62.9
-2.841
-24.2
0.226
1.9
—
0
-3.28
-27.9
-0.726
-6.2
-2.554
-21.7
-0.179
14.261
16.424
100
8.774
53.4
7.65
46.6
—
0
6.712
40.9
8.266
50.3
-0.616
-3.8
-0.047
-0.3
—
0
-0.663
-4.04
-0.057
-0.3
-0.606
-3.7
-0.042
14.261
12.81
100
6.86
53.6
5.95
46.4
—
0
7.62
59.5
9.22
72
-3.28
-25.6
0.57
4.4
-0.01
-0.08
-2.76
-21.5
-0.29
-2.3
-2.84
-22.2
-0.19
14.26
16.9
100
8.56
50.7
8.34
49.3
—
0
7.24
42.8
8.45
50
-0.11
-0.7
-0.01
-0.06
-0.13
-0.8
-0.24
-1.4
0.02
0.1
12
71
0.84
14.26
16.38
8.05
8.33
—
7.07
8.48
-0.15
-0.03
-0.6
-0.26
-0.01
-0.18
-0.02
14.26
24.32
15.17
9.15
—
7.28
9.06
0.09
0.26
-0.49
0.35
0.25
0.2
0.01
14.13
38.19
20.27
17.92
—
8.83
12.43
5.49
—
-0.12
4.15
1.12
3.51
0.25
13.68
28.65
18.31
10.33
—
7.48
9.07
1.27
-0.86
-0.15
0.24
0.33
0.39
0.02
14.26
26.28
17.18
9.1
—
6.86
8.64
0.45
-0.13
-0.74
-0.83
-0.12
-0.48
-0.05
14.09
32.55
20.16
12.39
—
7.38
9.02
3.37
7.63
-0.27
11
3.14
7.87
0.56
13.98
48.61
14.95
33.66
—
9.23
9.16
24.51
-0.06
-3.77
20.02
6.19
13.83
1
13.82
15.71
11.59
4.12
—
8.24
8.02
-3.9
0.25
-1.6
-3.66
-1.12
-2.54
-0.18
13.98
17.56
10.09
7.47
—
8.82
8.62
-1.15
0.43
-1.47
-0.57
-0.25
-0.32
-0.02
13.98
25.34
14.95
10.39
—
8.55
8.53
1.86
0.68
-1.3
2.55
0.98
1.57
0.11
13.98
32.02
17.02
15
—
9.45
9.27
5.73
0.39
-1.34
5.64
2.12
3.52
0.26
13.5
25.56
15.91
9.65
—
7.87
8.4
1.26
1
-0.7
2.26
0.59
1.67
0.12
13.71
29.97
18.06
11.91
—
7.2
8.24
3.67
0.03
-0.15
3.7
1.43
2.27
0.17
13.29
28.44
18.71
9.73
—
6.55
7.24
2.5
0.49
-0.04
2.65
1
1.65
0.12
13.75
39.16
27.82
11.34
—
7.56
7.98
3.36
-0.36
—
2.97
1.46
1.51
0.11
13.73
18.53
13.02
5.51
—
5.86
6.58
-1.07
-0.4
—
-1.46
-0.32
-1.15
-0.08
13.59
30.03
23.09
6.94
—
7.66
8.17
-1.23
-0.74
-0.03
-1.97
-0.54
-1.44
-0.11
13.73
45.43
31.86
13.58
—
7.18
7.66
5.91
-0.88
-0.02
5.03
2.03
2.99
0.22
13.59
22.16
20.39
1.77
—
5.46
5.64
-3.87
-0.85
-0.1
-4.5
-1.6
-2.91
-0.21
13.73
24.28
16.57
7.72
—
6.68
7.42
0.29
-0.45
-0.04
-0.26
0.05
-0.3
-0.02
13.59
35.62
24.68
10.93
—
8.37
8.89
2.04
-1.1
-0.12
0.95
0.45
0.5
0.034
14.62