Centrale del Statements
CL
Centrale del 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
81.026
100
63.97
78.9
17.056
21.1
—
0
12.889
15.9
12.535
15.5
4.521
5.6
-0.67
-0.8
-0.001
-0.001
3.85
4.8
1.153
1.4
2.697
3.3
0.193
14
169.82
100
135.21
79.6
34.616
20.4
—
0
29.043
17.1
27.313
16.1
7.303
4.3
-2.369
-1.4
—
0
4.934
2.9
1.377
0.8
3.557
2.1
0.254
14
81.845
100
65.74
80.3
16.105
19.7
—
0
13.805
16.9
13.004
15.9
3.101
3.8
-0.839
-1.02
—
0
2.262
2.8
0.701
0.9
1.561
1.9
0.111
14
163.99
100
136.84
83.4
27.147
16.6
—
0
29.44
18
28.3
17.3
-1.153
-0.7
-1.429
-0.9
—
0
-2.582
-1.6
-0.464
-0.3
-2.119
-1.3
-0.151
14
78.368
100
64.591
82.4
13.777
17.6
—
0
13.658
17.4
13.357
17
0.42
0.5
-0.529
-0.7
—
0
-0.109
-0.1
-0.034
-0.04
-0.076
-0.1
-0.005
14
144.98
100
114.2
78.8
30.782
21.2
—
0
28.158
19.4
26.937
18.6
3.845
2.7
-0.642
-0.4
—
0
3.203
2.2
0.931
0.6
2.273
1.6
0.162
14
71.351
100
54.955
77
16.396
23
—
0
14.327
20.1
13.883
19.5
2.513
3.5
-0.424
-0.6
—
0
2.089
2.9
0.583
0.8
1.506
2.1
0.108
14
147.45
100
121.98
82.7
25.475
17.3
—
0
27.285
18.5
24.799
16.8
0.676
0.5
-0.925
-0.6
—
0
-0.249
-0.2
4.298
2.9
-4.547
-3.08
-0.325
14
71.618
100
55.08
76.9
16.538
23.1
—
0
13.177
18.4
12.974
18.1
3.564
5
-0.488
-0.7
—
0
3.077
4.3
1.044
1.5
2.032
2.8
0.145
14
135.94
100
105.12
77.3
30.823
22.7
—
0
27.112
19.9
26.368
19.4
4.455
3.3
-1.008
-0.7
—
0
3.446
2.5
-3.394
-2.5
6.841
5
0.489
14
67.465
100
51.469
76.3
15.996
23.7
—
0
13.461
20
13.078
19.4
2.917
4.3
-0.443
-0.7
—
0
2.475
3.7
0.717
1.1
1.758
2.6
0.126
14
87.533
100
132.62
151.5
-45.085
-51.5
—
0
0.404
0.5
-48.288
-55.2
3.203
3.7
-1.197
-1.4
0.054
0.06
2.061
2.4
0.312
0.4
1.749
2
0.125
14
135.33
100
96.524
71.3
38.81
28.7
—
0
33.208
24.5
32.875
24.3
5.935
4.4
-1.277
-0.9
—
0
4.658
3.4
1.421
1
3.237
2.4
0.231
14
93.037
100
66.225
71.2
26.812
28.8
—
0
22.779
24.5
22.568
24.3
4.244
4.6
-0.733
-0.8
—
0
3.511
3.8
1.128
1.2
2.383
2.6
0.08
29.789
46.979
100
34.441
73.3
12.538
26.7
—
0
11.17
23.8
10.865
23.1
1.673
3.6
-0.533
-1.1
—
0
1.14
2.4
0.366
0.8
0.774
1.6
0.055
14
87.197
100
49.793
57.1
37.403
42.9
—
0
35.34
40.5
39.788
45.6
-2.384
-2.7
-0.628
-0.7
-0.09
-0.1
-3.052
-3.5
-0.144
-0.2
-2.907
-3.3
-0.208
14
87.954
100
50.201
57.1
37.753
42.9
—
0
36.944
42
40.733
46.3
-2.98
-3.4
-0.611
-0.7
-0.148
-0.2
-3.728
-4.2
-0.124
-0.1
-3.604
-4.1
-0.257
14
89.802
100
50.127
55.8
39.675
44.2
—
0
37.115
41.3
38.998
43.4
0.677
0.8
-0.586
-0.7
-0.027
-0.03
0.283
0.3
-0.938
-1.04
1.219
1.4
0.087
14
25.18
12.76
12.42
—
12.3
12.13
0.29
-0.55
-0.82
-0.3
-0.61
0.31
0.03
10.11
22.88
12.13
10.75
—
9.86
10.65
0.1
-0.14
-0.25
-0.04
0.08
-0.12
-0.01
10
25.81
13.48
12.33
—
10.69
10.6
1.73
-0.18
-0.07
1.48
0.64
0.84
0.08
10.11
23.44
13.05
10.39
—
9.47
10.27
0.12
-0.17
—
-0.05
0.06
-0.11
-0.01
10
25.27
14.06
11.21
—
10.25
10.84
0.36
-0.18
-0.2
0.16
0.31
-0.16
-0.02
10.11
25.92
14.51
11.41
—
10.47
11
0.4
-0.19
-0.53
0.21
—
0.21
0.02
10
26.37
15.06
11.31
—
10.24
10.91
0.41
1.44
0.08
1.83
0.16
1.67
0.17
10.11
22.95
12.68
10.27
—
9.16
10.05
0.22
-0.09
-0.48
0.14
0.28
-0.15
-0.01
10
23.95
12.82
11.13
—
10.41
11.21
-0.08
-0.13
0.19
-0.24
0.48
-0.72
-0.07
10.11
24.79
12.92
11.87
—
10.44
11.29
0.58
-0.21
-0.26
0.37
-0.1
0.47
0.05
10
25.82
13.46
12.36
—
9.85
12.75
-0.39
-0.12
—
-0.51
-0.54
0.03
—
10
22.26
11.58
10.68
—
9.19
10.53
0.16
-0.23
-0.2
-0.07
0.15
-0.23
-0.02
10
23.41
12.38
11.02
—
9.69
11.13
-0.1
0.04
-0.23
-0.15
0.36
-0.51
-0.05
10.11
26.98
14.19
12.79
—
10.8
12.14
0.65
-0.58
-0.33
0.07
-0.07
0.14
0.01
10
27.58
14.46
13.12
—
10.63
12.49
0.63
0.87
-1.02
0.48
0.39
0.08
0.01
10
24.44
13.4
11.04
—
9.48
11.16
-0.12
-0.31
—
-0.43
0.05
-0.48
-0.05
10
26.01
14.32
11.69
—
10.36
12.05
-0.36
-0.31
—
-0.67
0.22
-0.89
-0.09
10
26.52
14.05
12.47
—
10.33
12.03
0.44
-0.25
—
0.19
-0.07
0.26
0.03
10
28.38
14.38
14
—
11.51
13.07
0.93
0.56
-0.69
0.8
0.26
0.54
0.05
10
24.38
13.14
11.24
—
9.56
11.14
0.1
—
-0.42
-0.32
0.1
-0.42
-0.04
10
25.01
12.48
12.53
—
10.25
11.95
0.58
-0.56
0.05
0.36
0.7
-0.35
-0.03
10.11
25.67
12.21
13.46
—
10.34
11.97
1.49
—
-0.34
1.15
-0.07
1.22
0.12
10
26.02
12.74
13.28
—
9.59
12.04
1.24
-0.12
-0.26
0.86
0.21
0.68
0.07
10
23.08
11.14
11.95
—
9.18
10.98
0.96
—
-0.19
0.77
0.24
0.55
0.06
10
24.89
11.74
13.15
—
11.09
12.69
0.46
—
-0.28
0.18
1.29
-1.09
-0.11
10.11