EEMS Statements
EE
EEMS 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
0.715
100
0.701
98
0.014
2
—
0
1.209
169.1
1.27
177.6
-1.256
-175.7
-0.008
-1.1
-0.002
-0.3
-1.515
-211.9
—
0
-1.515
-211.9
-0.003
502.88
0.34
100
0.337
99.1
0.003
0.9
—
0
0.938
275.9
0.941
276.8
-0.938
-275.9
-0.009
-2.6
-0.028
-8.2
-1.142
-335.9
0.001
0.3
-1.143
-336.2
-0.002
489.99
1.002
100
1.001
99.9
0.001
0.1
—
0
0.951
94.9
0.963
96.1
-0.962
-96.008
-0.08
-8
0.03
3
-1.115
-111.3
—
0
-1.115
-111.3
-0.003
444.58
—
100
0.001
0
-0.001
0
—
0
0.55
0
-0.107
0
0.106
0
0.002
0
-0.028
0
0.233
0
0.142
0
0.091
0
0
435.12
—
100
—
0
—
0
—
0
0.324
0
0.536
0
-0.536
0
0.006
0
-0.026
0
-0.378
0
—
0
-0.378
0
-0.001
435.12
—
100
0.002
0
-0.002
0
—
0
0.367
0
0.362
0
-0.364
0
0.01
0
0.018
0
-0.376
0
0.008
0
-0.384
0
-0.001
435.12
—
100
0.002
0
-0.002
0
—
0
0.314
0
0.315
0
-0.317
0
0.004
0
-0.024
0
-0.373
0
—
0
-0.373
0
-0.001
435.12
—
100
0.002
0
-0.002
0
—
0
0.393
0
0.727
0
-0.729
0
0.003
0
—
0
-0.748
0
-0.011
0
-0.737
0
-0.002
435.12
—
100
0.002
0
-0.002
0
—
0
0.411
0
0.111
0
-0.113
0
-0.014
0
—
0
-0.186
0
—
0
-0.186
0
0
435.12
—
100
0.002
0
-0.002
0
—
0
0.433
0
-0.153
0
0.151
0
-0.017
0
—
0
0.149
0
0.005
0
0.144
0
0
435.12
—
100
0.003
0
-0.003
0
—
0
0.557
0
0.246
0
-0.249
0
-0.036
0
—
0
-0.261
0
0.012
0
-0.273
0
-0.001
435.12
—
0.003
-0.003
—
0.45
0.756
-0.759
0.004
—
-0.755
-0.003
-0.752
-0.002
435.12
—
0.004
-0.004
—
0.516
0.238
-0.242
0.015
—
-0.227
-0.015
-0.212
0
435.12
2.08
0.04
2.04
—
0.94
-5.34
7.38
0.32
0.06
8.42
0.45
7.97
0.04
299.69
0.14
—
0.14
—
0.71
-38.66
38.8
-0.39
-0.01
38.46
-0.01
38.47
0.09
435.12
0.14
—
0.14
—
0.66
1.22
-1.08
1.99
0.2
-0.47
0.02
-0.49
-0.01
44.08
0.21
0.14
0.07
—
1.44
1.58
-1.51
-2.24
-0.21
-3.75
0.19
-3.94
-0.09
43.6
2.36
2.2
0.17
—
1.91
6.07
-5.91
1.06
-0.03
-13.39
—
-13.39
-0.31
44.08
3.52
2.8
0.72
—
2.33
3.28
-2.56
-1.22
-0.01
-5
—
-5
-0.11
43.6
6.86
5.77
1.1
—
4.16
4.99
-3.9
-0.41
0.12
-4.64
—
-4.64
-0.11
44.08
5.37
4.09
1.28
—
2.59
3.35
-2.07
-0.4
-0.14
-2.47
0.02
-2.49
-0.06
43.6
6.07
5.14
0.93
—
1.66
2.45
-1.52
-0.3
-0.3
-2.18
0.13
-2.31
-0.05
44.08
6.94
5.48
1.46
—
2.96
3.44
-1.99
-0.43
-0.19
-2.58
0.36
-2.93
-0.07
43.6
9.22
7.39
1.83
—
3.6
3.88
-2.05
-0.39
0.02
-3.11
0.1
-3.21
-0.07
44.08
7.86
5.48
2.37
—
3.5
4.08
-1.71
-0.5
-0.34
-2.2
0.03
-2.24
-0.05
43.6
8.08
6.55
1.53
—
5.49
6.34
-4.81
-0.51
-0.28
-14
8.24
-60.89
-1.39
43.6
15.14
11.87
3.27
—
5.43
6.22
-2.95
-0.44
-0.08
-4.88
0.45
-9.54
-0.21
43.6
31.87
25.81
6.06
—
8.09
9.36
-3.3
-0.59
0.11
-5.24
0.03
-9
-0.2
43.6
11.1
7.71
3.39
—
8.27
8.36
-4.97
-0.67
-1.27
-5.64
0.22
-7.86
-0.18
43.6
-22.47
5.22
-27.68
—
-9.23
-26.34
-1.35
-0.31
-0.84
-10.31
2.37
-19.2
-0.43
44.08
55.31
33.88
21.43
—
12.52
21.88
-0.45
-0.72
-0.06
-7.89
-0.12
-7.77
-0.18
43.6
35.37
21.69
13.68
—
12.18
20.09
-6.41
-0.58
-0.47
-6.68
-1.58
-5.1
-0.12
44.08
37.16
22.78
14.38
—
11.62
18.78
-4.4
-0.37
-0.41
-4.71
-0.32
-4.39
-0.1
43.6
54.94
35.89
19.05
—
11.54
20.01
-0.96
-1.37
—
-2.29
-1.12
-1.49
-0.03
42.67
57.99
36.71
21.28
—
11.91
20.47
0.81
-2.65
—
-1.85
1.46
-5.21
-0.12
41.36
50.82
27.68
23.14
—
11.25
20.49
2.64
1.06
—
3.7
-0.21
6.54
0.15
41.41
28.32
13.29
15.03
—
10.26
18.19
-3.16
-1.82
—
-4.98
-0.65
-2.65
-0.06
43.6
43.14
23.53
19.61
—
10.33
18.35
1.26
0.04
-1.94
-2
0.42
-2.35
-0.06
42.5
23.85
10.59
13.26
—
9.31
16.83
-3.57
0.32
-1.48
-4.74
-0.39
-2.05
-0.04
42.5
10.82
9.69
1.13
—
3.84
8.64
-7.51
-2.61
0.22
-9.9
-0.51
-9.71
-0.22
42.97
24.39
8.86
15.53
—
11.28
21.68
-6.15
0.66
-1.18
-6.67
-0.57
-6.1
-0.14
42.5
39.16
15.83
23.32
—
13.29
30.17
-6.85
0.77
-1.86
-23.41
-3.49
-19.91
-0.47
42.5