SS Statements
SS
SS 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
136.15
100
3.818
2.8
132.33
97.2
—
0
123.76
90.9
160.39
117.8
-28.053
-20.6
0.186
0.1
-1.617
-1.2
-13.304
-9.8
4.115
3
-17.42
-12.8
-0.257
67.739
71.716
100
2.531
3.5
69.185
96.5
—
0
65.342
91.1
84.06
117.2
-14.875
-20.7
0.063
0.09
-0.709
-1
8.806
12.3
4.205
5.9
4.601
6.4
0.068
67.739
58.938
100
0.937
1.6
58.001
98.4
—
0
72.073
122.3
92.104
156.3
-34.103
-57.9
0.103
0.2
-0.447
-0.8
-31.364
-53.2
-7.266
-12.3
-24.098
-40.9
-0.356
67.739
107.46
100
2.602
2.4
104.86
97.6
—
0
82.629
76.9
100.51
93.5
4.346
4
0.414
0.4
-0.687
-0.6
3.808
3.5
3.923
3.7
-0.115
-0.1
-0.002
67.739
35.533
100
0.564
1.6
34.969
98.4
—
0
30.153
84.9
52.088
146.6
-17.119
-48.2
0.005
0.02
-0.545
-1.5
-18.642
-52.5
-3.905
-11
-14.738
-41.5
-0.218
67.739
70.726
100
2.624
3.7
68.102
96.3
—
0
62.004
87.7
78.548
111.1
-10.446
-14.8
0.033
0.05
-0.816
-1.2
3.206
4.5
4.345
6.1
-1.138
-1.6
-0.017
67.739
58.53
100
0.551
0.9
57.979
99.1
—
0
56.481
96.5
73.797
126.1
-15.819
-27.03
1.37
2.3
-1.019
-1.7
-8.818
-15.07
9.802
16.7
-18.62
-31.8
-0.275
67.739
65.269
100
2.255
3.5
63.014
96.5
—
0
58.472
89.6
75.054
115
-12.04
-18.4
0.011
0.02
-0.782
-1.2
4.832
7.4
-0.627
-1
5.459
8.4
0.081
67.739
68.816
100
0.573
0.8
68.243
99.2
—
0
55.138
80.1
71.658
104.1
-3.415
-5
0.006
0.009
-0.945
-1.4
-8.041
-11.7
0.371
0.5
-8.412
-12.2
-0.124
67.739
123.53
2.387
121.14
—
49.787
72.392
48.752
-0.96
0.005
47.313
2.636
44.677
0.66
67.739
63.013
0.711
62.302
—
43.163
56.005
6.297
-1.302
—
2.25
0.375
1.876
0.028
67.739
65.803
2.079
63.724
—
36.098
47.993
15.731
-1.037
—
10.261
0.759
9.502
0.14
67.739
28.54
—
—
—
—
25.43
3.12
-0.82
0.01
0.32
0.69
-0.38
-0.01
68.48
21.05
—
—
—
—
26.97
-5.92
-0.53
-0.01
-4.66
0.18
-4.83
-0.07
67.74
47.35
—
—
—
—
25.76
21.59
-0.54
-0.02
21.02
1.15
19.87
0.29
68.48
24.29
—
—
—
—
25.02
-0.73
-0.44
0.02
-1.53
0.68
-2.21
-0.03
67.74
19.47
—
—
—
—
24.18
-4.71
-0.67
0.07
-5.93
0.51
-6.44
-0.1
68.48
19.68
—
—
—
—
24.31
-4.63
-0.56
-0.01
-5.25
0.16
-5.41
-0.08
67.74
34.44
—
—
—
—
20.2
14.25
-0.31
0.01
-4.38
-0.2
-4.18
-0.06
68.48
22.51
—
—
—
—
26.6
-4.09
-0.82
-0.01
12.05
1.18
10.87
0.16
67.74
30.19
—
—
—
24.4
24.61
5.58
-0.51
-0.04
-0.32
0.5
-0.82
-0.01
68.48
20.24
—
—
—
13.12
23.94
-3.7
-0.7
0.04
1.48
0.28
1.2
0.02
67.74
37.17
—
—
—
—
29.14
8.03
-1.4
0.12
4.91
1.34
3.56
0.05
68.48
24.5
—
—
—
—
27.63
-3.13
-0.94
0.01
-2.76
0.14
-2.9
-0.04
67.74
24.31
—
—
—
—
25.7
-1.39
-1.2
—
-4.13
-2.59
-1.54
-0.02
68.48
23.19
—
—
—
—
29.23
-6.04
-0.78
—
-6.86
-1.84
-5.02
-0.07
67.74
24.13
—
—
—
—
23.01
1.12
-0.86
0.16
-0.42
-3.87
3.45
0.05
68.48
21.68
—
—
—
—
22.87
-1.19
-0.79
-0.01
-1.33
0.36
-1.69
-0.02
67.74
32.06
—
—
—
—
23.99
8.08
-0.77
0.2
-2.5
-4.4
1.9
0.03
68.48
18.27
—
—
—
—
26.46
-8.19
-0.67
-0.01
0.79
0.23
0.56
0.01
67.74
19.74
—
—
—
—
16.65
3.09
-0.8
—
10.8
6.4
4.4
0.06
68.48
17.15
—
—
—
—
19.48
-2.33
-0.3
—
-3.02
-1.24
-1.78
-0.03
67.74
38.37
—
—
—
—
20.81
17.56
-2.04
—
-2.62
-0.46
-2.16
-0.03
68.48
18.44
—
—
—
—
22.09
-3.65
-0.57
—
12.97
3.45
9.52
0.14
67.74
25.81
—
—
—
—
19.94
5.87
0.2
—
1.62
5.13
-3.51
-0.05
68.48
21.19
—
—
—
—
22.08
-0.89
-0.22
—
-2.06
-0.44
-1.62
-0.02
67.74
28.52
—
—
—
—
20.99
7.53
1.04
-2.19
-3.02
-0.62
-2.41
-0.04
68.48
22.31
—
—
—
—
21.32
0.99
-1.1
—
7.99
2.15
5.84
0.09
67.74
23.48
—
—
—
—
15.9
7.58
1.41
—
6.77
3.76
3.01
0.04
68.48
21.22
—
—
—
—
16.53
4.69
-1.05
—
3.32
0.47
2.85
0.04
67.74