Prima Statements
PR
Prima 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
112.95
100
88.083
78
24.87
22
5.135
4.5
13.768
12.2
18.903
16.7
5.967
5.3
-1.458
-1.3
—
0
4.509
4
0.788
0.7
3.89
3.4
0.371
10.483
120.86
100
94.17
77.9
26.685
22.1
5.69
4.7
14.532
12
20.222
16.7
6.463
5.3
-0.038
-0.03
-0.526
-0.4
5.899
4.9
2.081
1.7
3.949
3.3
0.372
10.611
93.322
100
72.311
77.5
21.011
22.5
5.818
6.2
14.043
15
19.861
21.3
1.15
1.2
-0.502
-0.5
-0.438
-0.5
0.21
0.2
0.188
0.2
-0.037
-0.04
-0.004
10.355
126.16
100
97.531
77.3
28.627
22.7
5.732
4.5
14.941
11.8
20.673
16.4
7.954
6.3
-0.66
-0.5
-0.094
-0.07
7.2
5.7
0.796
0.6
6.304
5
0.628
10.044
97.38
100
76.23
78.3
21.15
21.7
4.937
5.1
12.131
12.5
17.068
17.5
4.082
4.2
-0.593
-0.6
-0.536
-0.6
2.953
3
0.789
0.8
2.123
2.2
0.187
11.324
101.73
100
80.695
79.3
21.039
20.7
6.328
6.2
12.041
11.8
18.369
18.1
2.67
2.6
-0.516
-0.5
-0.515
-0.5
1.639
1.6
0.634
0.6
0.966
0.9
0.093
10.345
82.3
100
64.59
78.5
17.71
21.5
5.606
6.8
12.651
15.4
18.257
22.2
-0.547
-0.7
-0.427
-0.5
-0.594
-0.7
-1.568
-1.9
-0.02
-0.02
-1.595
-1.9
-0.154
10.383
99.511
100
77.708
78.1
21.803
21.9
—
0
11.754
11.8
25.536
25.7
-3.733
-3.8
3.979
4
-5.319
-5.3
-5.073
-5.1
-2.044
-2.05
-3.315
-3.3
-0.319
10.383
75.878
100
62.027
81.7
13.851
18.3
4.281
5.6
10.182
13.4
14.463
19.1
-0.612
-0.8
-0.707
-0.9
-0.463
-0.6
-1.782
-2.3
-0.545
-0.7
-1.059
-1.4
-0.102
10.383
82.523
100
65.324
79.2
17.199
20.8
5.046
6.1
10.522
12.8
15.568
18.9
1.631
2
-0.61
-0.7
-0.561
-0.7
0.411
0.5
0.035
0.04
0.466
0.6
0.045
10.383
75.051
100
59.215
78.9
15.836
21.1
5.619
7.5
12.761
17
18.38
24.5
-2.544
-3.4
-0.967
-1.3
-0.605
-0.8
-4.116
-5.5
-0.592
-0.8
-3.293
-4.4
-0.317
10.383
120.63
100
95.59
79.2
25.041
20.8
5.299
4.4
16.087
13.3
21.386
17.7
3.655
3
1.623
1.3
-0.86
-0.7
4.417
3.7
-0.38
-0.3
4.933
4.1
0.47
10.383
92.194
100
69.474
75.4
22.72
24.6
5.856
6.4
12.608
13.7
18.464
20
4.256
4.6
-1.389
-1.5
—
0
2.867
3.1
0.661
0.7
2.307
2.5
0.222
10.383
116.31
100
89.302
76.8
27.011
23.2
6.727
5.8
15.855
13.6
22.582
19.4
4.429
3.8
-2.101
-1.8
—
0
2.305
2
0.898
0.8
1.399
1.2
0.135
10.383
98.444
100
75.395
76.6
23.049
23.4
7.121
7.2
13.877
14.1
20.998
21.3
2.051
2.1
-1.184
-1.2
—
0
0.867
0.9
0.459
0.5
0.407
0.4
0.039
10.383
148.63
100
114.3
76.9
34.331
23.1
5.695
3.8
17.927
12.1
23.622
15.9
10.709
7.2
-0.682
-0.5
—
0
10.027
6.7
0.391
0.3
9.404
6.3
0.902
10.42
101.59
100
76.747
75.5
24.847
24.5
5.39
5.3
12.951
12.7
18.341
18.1
6.506
6.4
-2.104
-2.07
—
0
4.402
4.3
1.082
1.1
3.526
3.5
0.336
10.483
121.2
100
91
75.1
30.1
24.8
6.6
5.4
15
12.4
21.6
17.8
8.6
7.1
-1.8
-1.5
—
0
6.8
5.6
0.3
0.2
6.4
5.3
0.61
10.5
95.5
100
72.7
76.1
22.8
23.9
6.5
6.8
14.1
14.8
20.6
21.6
2.2
2.3
3.2
3.4
—
0
5.4
5.7
0.8
0.8
4.7
4.9
0.45
10.5
149.2
117.4
31.8
5.3
17.3
22.5
9.3
-1.6
—
7.7
1.1
6.5
0.62
10.5
97.9
74.9
23
10.3
15
16.6
6.4
-0.9
—
5.4
0.8
4.6
0.44
10.5
112.9
83.3
29.7
3.1
13.7
21
8.7
-1
—
7.7
1
6.6
0.63
10.5
89.5
68.1
21.3
5.7
13.7
19.4
2
-0.9
—
1
0.3
0.8
0.08
10.5
119.3
54
65.3
—
27.7
58.2
7.1
-2.1
-1.9
4.1
-0.4
4.5
0.43
10.5
91.2
41.2
50
—
23.2
44.8
5.2
-1.8
-0.4
3.4
0.7
2.7
0.25
10.5
103.9
45.1
58.8
—
24.8
52.6
6.1
-1.4
-0.9
4.6
1.3
3.3
0.31
10.5
79.4
29.6
49.8
—
27.1
48.8
1
-1.9
-0.9
-0.8
-0.4
-0.4
-0.03
10.5
104.4
47.2
57.1
—
26
51.1
6.1
-1.6
-1.2
4
0.7
3.4
0.32
10.5
84.2
36.7
47.5
—
22.3
43.9
3.6
-2.6
-1.1
1
0.1
1.1
0.11
10.5
105.1
45.3
59.8
—
26.7
52.8
7
-2
-0.7
6.4
1.6
4.9
0.47
10.5
70.9
22.6
48.2
—
25.2
48.4
-0.1
-3.2
-0.6
-3.3
0.3
-3.4
-0.33
10.5
113.5
54.4
59.1
—
25.6
51.9
7.2
-2.4
-1.6
4.6
2
2.6
0.24
10.7
82.7
33.9
48.8
—
21.5
42.8
6
-1.5
-0.5
4.5
1.2
3.5
0.34
10.3
89.7
36.7
53
—
23.4
45.8
7.2
-1.8
0
5.4
1.2
4.3
0.41
10.5
64.5
21
43.5
—
23.3
41.4
2
-1.7
-2
0.3
1
-0.6
-0.06
10.5
97.6
45.3
52.3
—
23.3
44.4
7.9
-2.3
0
5.4
2.2
3.3
0.36
9.2
76.3
31
45.3
—
19.9
39.8
5.5
-2.7
-0.5
2.8
0.5
2.4
0.15
15.6
89.1
39.6
49.4
—
23.3
45.6
3.9
-2.5
-1.6
1.3
0.7
0.6
0.07
8.4
72.9
28.7
44.1
—
22.9
42.5
1.7
-2.4
-0.8
-0.7
0.1
-0.8
-0.09
8.9
103.9
51.6
52.3
—
23.6
45.8
6.5
-2.7
0
3.7
1.2
2.5
0.22
11.4