Saras Statements
SR
Saras 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
2 877.16
100
2 453.77
85.3
423.39
14.7
—
0
289.1
10
420.93
14.6
2.462
0.09
19.945
0.7
-0.041
-0.001
28.972
1
-2.325
-0.08
31.297
1.1
0.033
951
3 030.52
100
2 480.12
81.8
550.4
18.2
—
0
253.79
8.4
340.59
11.2
209.81
6.9
-105.37
-3.5
0.041
0.001
105.04
3.5
27.599
0.9
77.444
2.6
0.081
951
2 975.31
100
2 613.17
87.8
362.14
12.2
—
0
300.02
10.1
386.56
13
-24.421
-0.8
62.729
2.1
—
0
31.392
1.1
-8.989
-0.3
40.381
1.4
0.042
951.49
3 051.2
100
2 288.1
75
763.1
25
—
0
257.05
8.4
366.95
12
396.15
13
-182.46
-6
—
0
216.52
7.1
65.288
2.1
151.23
5
0.159
950.51
1 950.63
100
1 634.61
83.8
316.02
16.2
—
0
267.07
13.7
345.27
17.7
-29.247
-1.5
-2.603
-0.1
—
0
-23.529
-1.2
-6.759
-0.3
-16.77
-0.9
-0.018
951
3 466.3
100
2 926.25
84.4
540.05
15.6
—
0
240.71
6.9
399.69
11.5
140.36
4
46.57
1.3
—
0
196.53
5.7
57.432
1.7
139.09
4
0.146
950.74
3 870.54
100
3 306.06
85.4
564.48
14.6
—
0
612.96
15.8
575.19
14.9
-10.711
-0.3
96.15
2.5
0.559
0.01
76.757
2
7.074
0.2
69.683
1.8
0.073
950.81
4 266.47
100
3 471.29
81.4
795.18
18.6
—
0
395.07
9.3
433.67
10.2
361.51
8.5
-102.23
-2.4
-0.062
-0.001
259.54
6.1
204.76
4.8
54.779
1.3
0.058
951.05
4 749.15
100
3 780.7
79.6
968.46
20.4
—
0
322.49
6.8
510.44
10.7
458.01
9.6
-14.848
-0.3
—
0
446.45
9.4
230.59
4.9
215.86
4.5
0.226
954.6
2 949.63
100
2 320.76
78.7
628.87
21.3
—
0
277.85
9.4
379.43
12.9
249.44
8.5
-144.48
-4.9
—
0
106.43
3.6
29.832
1
76.595
2.6
0.081
947.54
2 797.85
100
2 259.36
80.8
538.48
19.2
—
0
388.79
13.9
429.35
15.3
109.13
3.9
-24.975
-0.9
0.17
0.006
86.751
3.1
42.583
1.5
44.168
1.6
0.047
947.54
2 082.5
100
1 794.68
86.2
287.82
13.8
—
0
221.38
10.6
337.33
16.2
-49.509
-2.4
-7.51
-0.4
—
0
-54.119
-2.6
-18.708
-0.9
-35.411
-1.7
-0.039
902.01
2 126.68
100
1 767.73
83.1
358.95
16.9
—
0
188.2
8.8
257.46
12.1
101.49
4.8
-66.947
-3.1
—
0
34.914
1.6
10.564
0.5
24.35
1.1
0.025
981.55
1 629.42
100
1 380.37
84.7
249.05
15.3
—
0
224.74
13.8
271.9
16.7
-22.845
-1.4
-15.293
-0.9
—
0
-35.338
-2.2
-11.565
-0.7
-23.773
-1.5
-0.025
941.78
1 382.36
100
1 134.23
82.1
248.13
17.9
—
0
199.64
14.4
311.8
22.6
-63.669
-4.6
-2.397
-0.2
—
0
-108.67
-7.9
-7.227
-0.5
-101.45
-7.3
-0.108
941.32
1 218.16
100
1 021.89
83.9
196.27
16.1
—
0
147.44
12.1
223.97
18.4
-27.704
-2.3
3.596
0.3
—
0
-16.134
-1.3
-22.649
-1.9
6.515
0.5
0.007
941.77
856.39
100
640.72
74.8
215.67
25.2
—
0
243
28.4
294.2
34.4
-78.529
-9.2
2.441
0.3
—
0
-71.029
-8.3
-3.532
-0.4
-67.497
-7.9
-0.072
942.42
1 885.38
100
1 955.72
103.7
-70.338
-3.7
—
0
22.406
1.2
72.037
3.8
-142.38
-7.6
-17.459
-0.9
0.001
0.00005
-159.09
-8.4
-46.005
-2.4
-113.09
-6
-0.12
941.61
2 411.68
100
2 177.89
90.3
233.78
9.7
—
0
264.2
11
345.79
14.3
-112.01
-4.6
63.836
2.6
-14.161
-0.6
-58.416
-2.4
-17.764
-0.7
-40.652
-1.7
-0.044
932.13
2 422.37
100
2 106.79
87
315.58
13
—
0
176.93
7.3
245.6
10.1
69.98
2.9
-15.893
-0.7
—
0
54.522
2.3
11.747
0.5
42.775
1.8
0.007
5 974.75
2 590.01
100
2 262.39
87.4
327.61
12.6
—
0
242.59
9.4
289.06
11.2
38.551
1.5
4.718
0.2
0.001
0.00004
46.143
1.8
18.02
0.7
28.123
1.1
0.029
954.78
2 093.65
100
1 813.37
86.6
280.28
13.4
—
0
238.72
11.4
284.88
13.6
-4.6
-0.2
-9.81
-0.5
0.074
0.004
-6.935
-0.3
-2.843
-0.1
-4.092
-0.2
-0.004
930
1 427.75
100
1 279.07
89.6
148.68
10.4
—
0
-27.065
-1.9
171.12
12
-22.442
-1.6
50.436
3.5
1.927
0.1
-18.496
-1.3
-17.381
-1.2
-1.115
-0.08
-0.001
936.01
3 369.95
100
2 947.11
87.5
422.83
12.5
—
0
239.46
7.1
291.23
8.6
131.61
3.9
-26.76
-0.8
-3.237
-0.1
102.36
3
29.621
0.9
72.738
2.2
0.077
938.5
3 166.2
100
2 728.2
86.2
438
13.8
—
0
228.7
7.2
270.8
8.6
167.1
5.3
-68.6
-2.2
-3.6
-0.1
84
2.7
25
0.8
58.9
1.9
0.06
933.5
2 418.7
100
2 150.8
88.9
267.9
11.1
—
0
185.8
7.7
245.5
10.2
22.5
0.9
-0.1
-0.004
0.1
0.004
30.3
1.3
7.8
0.3
22.5
0.9
0.02
936
2 028.9
1 622.9
405.9
—
164.5
220.6
185.4
-18.8
11.4
171.3
39.9
131.4
0.14
936
1 729.1
1 373.9
355.2
—
194.3
250.4
104.8
-29.2
—
75.7
20.8
54.9
0.06
906
2 032
1 854.6
177.4
—
185.5
251.4
-74
38.2
-11.3
-46.4
-8.7
-37.6
-0.04
951
1 897.2
1 554.4
342.8
—
180.8
237.7
105
23.6
-0.5
130.6
38.5
92.1
0.1
935.9
2 115.3
1 680.6
434.7
—
221.3
284
150.8
-40
0.2
91
46.6
44.4
0.05
936.8
1 676.4
1 425.5
250.9
—
148.7
212.3
38.6
-10.9
0.4
28.2
5.8
22.4
0.02
935.3
1 773.4
1 319.6
453.8
—
180.6
243.4
210.5
-24.7
-0.1
185.7
56
129.7
0.14
935.7
1 304.6
1 079.2
225.5
—
152
214
11.5
-8.3
0.3
3.5
3.7
-0.2
—
931.8
1 564.9
1 365.2
199.7
—
184.4
260.5
-60.8
17.7
-1.9
-45
8
-53
-0.06
907.2
1 959.9
1 715.8
244.1
—
149
212.1
32
30.3
2.2
64.4
17.8
46.6
0.05
931.8
2 728.4
2 205.5
522.9
—
175.9
239.2
283.7
-41.9
0.1
218.9
63
155.9
0.17
937.9
1 984.6
1 679.2
305.4
—
163.8
226.8
78.6
26.7
0.1
105.4
31.3
74.2
0.08
925.6
2 276.9
2 349.4
-72.5
—
149.6
213
-285.5
45.9
-0.3
-87
48.1
-135.1
-0.15
907.2
2 458
2 334.8
123.2
—
134.8
192.6
-69.5
5.6
0.1
-63.7
-20.4
-43.4
-0.05
944.1
2 778.5
2 562.1
216.4
—
176.1
232
-15.6
-21.7
0.1
-38.4
-6.7
-31.7
-0.03
925.6
2 758.4
2 595.5
162.9
—
174.9
228.4
-65.5
-7.4
0.2
-72.7
-21
-51.7
-0.06
925.6
2 901.4
2 687.3
214.1
—
163.3
220.5
-6.4
-10.7
-0.1
-17.4
16.1
-33.4
-0.04
917.6
2 883.8
2 715.3
168.4
—
167.1
214.8
-46.3
-15.5
0.3
-61.5
-25.1
-36.4
-0.04
928.3
2 773.6
2 632.5
141.1
—
163.9
215.9
-74.8
0.4
-1.1
-307.9
-108.5
-199.5
-0.21
928.3
2 671.2
2 449.2
222
—
164.7
216
6
-4.3
1.5
3.2
5
-1.8
—
928.3
2 949.7
2 781
168.8
—
194.8
247.8
-79.1
241.8
-247.1
-120.4
-39.4
-80.9
-0.087
929.5