Netweek Statements
NT
Netweek 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
14.059
100
0.938
6.7
13.121
93.3
—
0
11.712
83.3
14.793
105.2
-1.672
-11.9
-0.107
-0.8
—
0
-1.779
-12.7
-0.265
-1.9
-1.501
-10.7
-0.106
14.211
12.869
100
0.821
6.4
12.048
93.6
—
0
10.138
78.8
12.509
97.2
-0.461
-3.6
-0.06
-0.5
—
0
-0.521
-4.05
-0.074
-0.6
-0.418
-3.2
-0.029
14.211
11.354
100
0.903
8
10.451
92
—
0
9.347
82.3
11.978
105.5
-1.527
-13.4
-0.052
-0.5
—
0
-1.579
-13.9
-0.166
-1.5
-1.358
-12
-0.096
14.211
12.001
100
0.441
3.7
11.56
96.3
—
0
9.372
78.1
11.907
99.2
-0.347
-2.9
-0.076
-0.6
-0.06
-0.5
-0.456
-3.8
-0.009
-0.07
-0.395
-3.3
-0.028
14.211
6
100
5.45
90.8
0.55
9.2
—
0
0.172
2.9
0.678
11.3
-0.126
-2.1
0.068
1.1
0.158
2.6
-0.228
-3.8
-0.004
-0.07
-0.224
-3.7
-0.001
142.11
11.316
100
0.488
4.3
10.828
95.7
—
0
9.425
83.3
11.936
105.5
-1.108
-9.8
-0.103
-0.9
—
0
-1.211
-10.7
0.042
0.4
-1.209
-10.7
-0.009
142.11
12.366
100
0.582
4.7
11.784
95.3
—
0
9.449
76.4
12.159
98.3
-0.375
-3.03
-0.155
-1.3
0.018
0.1
-0.512
-4.1
0.007
0.06
-0.483
-3.9
-0.003
149.31
10.973
100
0.8
7.3
10.173
92.7
—
0
9.502
86.6
11.662
106.3
-1.489
-13.6
-0.12
-1.09
—
0
-1.609
-14.7
-0.03
-0.3
-1.54
-14.03
-0.012
131.42
12.751
100
0.746
5.9
12.005
94.1
—
0
11.597
90.9
14.213
111.5
-2.208
-17.3
-0.217
-1.7
-0.045
-0.4
-2.47
-19.4
0.456
3.6
-2.825
-22.2
-0.019
150.29
13.366
100
0.925
6.9
12.441
93.1
—
0
11.735
87.8
14.508
108.5
-2.067
-15.5
-0.135
-1.01
—
0
-2.202
-16.5
0.018
0.1
-1.994
-14.9
-0.018
110.45
13.21
100
0.868
6.6
12.342
93.4
—
0
12.807
96.9
15.656
118.5
-3.314
-25.09
-0.161
-1.2
-0.001
-0.008
-3.296
-25
0.083
0.6
-2.865
-21.7
-0.026
110.45
14.303
100
0.897
6.3
13.406
93.7
—
0
13.448
94
14.966
104.6
-1.56
-10.9
-0.101
-0.7
-0.158
-1.1
-1.819
-12.7
0.163
1.1
-1.838
-12.9
-0.017
110.45
14.271
0.957
13.314
—
13.656
15.091
-1.777
-0.114
0.07
-1.865
-0.457
-1.138
-0.01
110.45
13.859
0.924
12.935
—
11.882
13.256
-0.321
-0.078
0.024
-0.375
0.04
-0.42
-0.004
110.45
17.33
4.95
12.38
—
12.41
15.5
-3.12
-0.46
—
-3.83
—
-2.78
-1.81
1.53
13.26
4.73
8.54
—
9.13
14.14
-5.61
-0.66
—
-6.27
—
-7.2
-4.76
1.51
17.22
5.61
11.6
—
14.52
21.45
-9.84
-0.46
—
-10.31
-0.88
-9.36
-6.11
1.53
16.08
5.08
11.01
—
10.97
12.11
-1.11
-0.61
—
-1.72
—
-1.66
-1.09
1.51
22.81
8.33
14.48
—
13.6
16.71
-2.23
-0.31
—
-2.87
—
-7.97
-5.2
1.53
16.12
4.8
11.32
—
10.41
11.67
-0.35
-0.52
—
-0.87
—
-0.67
-0.44
1.51
20.11
6.08
14.04
—
12.46
13.86
0.17
-0.64
—
-0.47
0.23
-0.75
-0.49
1.53
17.79
5.31
12.48
—
10.95
12.07
0.41
-0.36
—
0.05
—
0.05
0.04
1.51
22.47
6.61
15.86
—
14.62
15.66
0.21
—
0.33
—
—
-0.88
-0.57
1.53
15.37
5.15
10.21
—
9.53
10.72
-0.5
—
-0.33
-0.83
—
-1.22
-0.8
1.51
19.18
5.82
13.36
—
12.3
13.32
0.04
—
—
-0.38
—
-1.01
-0.66
1.53
19.4
5.7
13.7
—
12.1
13.3
0.4
—
-0.36
0.04
—
0.04
0.03
1.51
-2.7
-15.68
12.98
—
11.87
18.43
-5.45
—
—
-5.54
—
-5.84
-3.86
1.52
25.85
12.62
13.24
—
11.51
12.7
0.54
—
-0.29
0.25
—
0.25
0.16
1.51
30.52
14.58
15.94
—
13.85
14.98
0.96
—
—
0.6
—
-0.37
-0.24
1.52
28.2
13.61
14.59
—
12.57
13.7
0.89
—
-0.45
0.44
—
-0.41
-0.26
1.52
37.37
19.52
17.86
—
15.08
16.32
1.54
—
—
0.67
—
-4.67
-3.05
1.53
25.38
12.9
12.48
—
10.89
12.02
0.46
—
-0.69
-0.23
—
-0.41
-0.26
1.53
26.9
12.08
14.82
—
12.77
13.79
1.03
—
—
0.65
—
-0.55
-0.35
1.53
24.02
11.05
12.97
—
11.14
12.19
0.78
—
-0.29
0.48
—
0.2
0.12
1.54
37.84
17.01
20.83
—
16.87
19.27
1.56
—
—
1.05
—
0.14
0.08
1.59
18.15
7.56
10.59
—
9.48
10.39
0.2
—
-0.18
0.02
—
—
0.02
1.51
19.13
8.61
10.52
—
9.36
9.7
0.82
—
—
0.88
—
-0.2
-0.13
1.5
23.97
10.72
13.25
—
11.29
12.67
0.58
—
-0.31
0.27
—
0.27
0.17
1.54
27.33
12.72
14.61
—
12.42
13.89
0.71
—
—
0.19
—
-0.39
-0.26
1.47
18.04
7.4
10.65
—
8.84
10.29
0.36
—
-0.24
0.12
—
0.12
0.08
1.54
17.42
5.66
11.76
—
9.87
11.15
0.61
—
—
0.3
—
-0.39
-0.25
1.54
13.03
3.88
9.15
—
7.53
8.3
0.85
—
-0.1
0.74
—
0.74
0.48
1.54