Lu-Ve Statements
LU
Lu-Ve 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
144.01
100
75.179
52.2
68.836
47.8
—
0
48.721
33.8
57.42
39.9
11.416
7.9
-1.657
-1.2
—
0
9.766
6.8
1.667
1.2
7.754
5.4
0.349
22.206
319.5
100
206.11
64.5
113.4
35.5
—
0
70.816
22.2
87.88
27.5
25.518
8
-3.178
-1
-0.215
-0.07
21.98
6.9
2.873
0.9
18.153
5.7
0.817
22.206
151.16
100
76.585
50.7
74.572
49.3
—
0
54.809
36.3
63.257
41.8
11.315
7.5
-3.662
-2.4
—
0
7.671
5.1
0.896
0.6
6.33
4.2
0.285
22.206
299.65
100
200.49
66.9
99.16
33.1
—
0
64.158
21.4
83.242
27.8
15.918
5.3
-5.711
-1.9
9.01
3
18.951
6.3
3.18
1.1
15.023
5
0.677
22.206
317.43
100
208.62
65.7
108.81
34.3
—
0
65.763
20.7
82.317
25.9
26.488
8.3
-1.885
-0.6
6.053
1.9
40.085
12.6
6.791
2.1
32.691
10.3
1.472
22.206
264.05
100
173.43
65.7
90.617
34.3
—
0
54.396
20.6
72.004
27.3
18.613
7
-0.389
-0.1
0.271
0.1
18.336
6.9
3.277
1.2
14.446
5.5
0.651
22.206
227.16
100
144.84
63.8
82.318
36.2
—
0
55.074
24.2
70.23
30.9
12.088
5.3
-0.297
-0.1
0.483
0.2
12.286
5.4
2.57
1.1
9.293
4.1
0.418
22.206
205.63
100
130.19
63.3
75.437
36.7
—
0
50.247
24.4
66.943
32.6
8.494
4.1
-2.837
-1.4
0.107
0.05
5.561
2.7
0.823
0.4
4.304
2.1
0.196
21.988
194.4
100
122.97
63.3
71.432
36.7
—
0
48.759
25.1
63.022
32.4
8.41
4.3
-2.424
-1.2
0.327
0.2
6.339
3.3
0.378
0.2
5.574
2.9
0.251
22.219
204.09
100
130.09
63.7
74.002
36.3
—
0
46.514
22.8
61.837
30.3
12.165
6
0.054
0.03
0.467
0.2
12.845
6.3
0.507
0.2
11.886
5.8
0.537
22.129
132.8
100
88.431
66.6
44.367
33.4
—
0
30.683
23.1
38.437
28.9
5.93
4.5
-3.598
-2.7
0.095
0.07
2.518
1.9
0.52
0.4
1.855
1.4
0.09
20.649
119.3
100
76
63.7
43.3
36.3
—
0
27.3
22.9
35.1
29.4
8.1
6.8
0.8
0.7
1.7
1.4
11
9.2
2.2
1.8
8.4
7
0.43
19.5
116.7
100
74.1
63.5
42.6
36.5
—
0
26.9
23.1
33.7
28.9
8.9
7.6
0.6
0.5
-0.8
-0.7
8.7
7.5
1
0.9
7.4
6.3
0.38
19.5
105.6
100
67.2
63.6
38.4
36.4
—
0
25.6
24.2
31.9
30.2
6.6
6.3
0.7
0.7
-0.3
-0.3
6.9
6.5
0.9
0.9
5.6
5.3
0.29
19.1
109.8
100
67.7
61.7
42.1
38.3
—
0
24.1
21.9
29.4
26.8
12.7
11.6
-3.3
-3.005
0.7
0.6
9.5
8.7
2.6
2.4
8.8
8
0.46
19.1