Reply Statements
RE
Reply 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
1 114.34
100
21.259
1.9
1 093.08
98.1
—
0
930
83.5
944.55
84.8
148.52
13.3
-2.755
-0.2
0.008
0.0007
146.28
13.1
44.764
4
99.942
9
2.681
37.278
1 079.08
100
14.225
1.3
1 064.85
98.7
—
0
878.66
81.4
895.48
83
169.37
15.7
-10.797
-1.07
-0.251
0.05
158.02
14.6
49.504
4.6
108.25
10
2.904
37.278
1 038.91
100
15.139
1.5
1 023.77
98.5
—
0
880.33
84.7
903.69
87
120.08
11.6
-10.03
-1
-0.086
-0.008
113.56
10.9
33.618
3.2
78.451
7.6
2.104
37.278
1 001.39
100
10.301
1
991.09
99
—
0
856.21
85.5
876.83
87.6
114.26
11.4
-5.243
-1
2.685
0.7
160.04
16
43.588
4.4
115.42
11.5
3.098
37.251
889.72
100
17.027
1.9
872.7
98.1
—
0
737.39
82.9
755.93
85
116.77
13.1
-12.312
-1.4
-1.908
-0.2
108.65
12.2
32.923
3.7
75.598
8.5
2.029
37.254
770.97
100
12.17
1.6
758.8
98.4
—
0
629.95
81.7
643.7
83.5
115.1
14.9
3.012
0.4
-1.768
-0.2
114.56
14.9
34.534
4.5
79.281
10.3
2.123
37.34
712.83
100
9.33
1.3
703.5
98.7
—
0
592.4
83.1
609.4
85.5
94.101
13.2
0.857
0.1
1.895
0.3
98.719
13.8
26.337
3.7
71.391
10
1.91
37.372
635.01
100
10.78
1.7
624.24
98.3
—
0
520.03
81.9
529.25
83.3
94.98
15
-7.91
-1.2
-0.56
-0.09
86.92
13.7
17.48
2.8
69.43
10.9
1.89
36.78
615.18
100
10.73
1.7
604.45
98.3
—
0
520.57
84.6
534.39
86.9
70.06
11.4
1.3
0.2
-0.31
-0.05
75.14
12.2
20.36
3.3
54.77
8.9
1.42
38.04
608.86
100
10.124
1.7
598.73
98.3
—
0
508.59
83.5
510.57
83.9
88.164
14.5
3.459
0.6
0.019
0.003
91.203
15
25.191
4.1
64.444
10.6
1.723
37.407
573.67
100
11.126
1.9
562.55
98.1
—
0
483.75
84.3
495.85
86.4
66.694
11.6
2.56
0.4
0.057
0.01
70.216
12.2
19.638
3.4
49.414
8.6
1.321
37.407
537.74
100
11.336
2.1
526.4
97.9
—
0
462.21
86
460.02
85.5
66.385
12.3
-2.942
-0.5
12.227
2.3
74.99
13.9
20.137
3.7
53.972
10
1.442
37.434
122.6
2.3
120.2
—
103.3
104.9
15.4
-0.6
-0.3
13.5
—
2.3
0.07
36.7
103.7
2
101.7
—
89
90.4
11.3
-0.3
-0.5
10.4
—
10.4
0.28
36.9
115
2.5
112.6
—
98.5
100.4
12.1
-0.3
0.2
12
—
0.9
0.02
37.4
106.2
1.9
104.3
—
91.9
93.4
10.9
-0.3
—
10.6
—
10.6
0.29
36.9
112.5
2.4
110.2
—
88
90.8
19.3
-0.5
0.1
11.1
—
0.2
0.01
37.1
93.8
2.3
91.5
—
78.6
80.3
11.2
-0.4
—
10.9
—
10.9
0.29
37
98.2
1.8
96.3
—
83.9
85.5
10.9
-0.4
—
10.6
—
1.7
0.04
38
86.4
2.2
84.2
—
74.7
76.3
7.9
-0.4
—
7.6
—
7.6
0.21
36.4
96.8
2.3
94.5
—
81.6
84.1
10.5
-0.5
—
9.5
9
1
0.02
38.2
80.2
1.6
78.6
—
69
70.7
7.9
-0.4
—
7.4
—
7.4
0.2
36.5
86
1.7
84.3
—
74.9
76.4
7.9
-0.5
—
8.2
8.1
-0.6
-0.02
37.5
84.3
2.6
81.7
—
70.8
72.2
9.5
-0.5
—
8.8
—
8.8
0.25
36
90.5
2.7
87.8
—
75.8
77.6
10.2
-0.2
—
11
8.3
1.3
0.05
35.6
80.2
1.6
78.6
—
67.2
68.3
10.3
-0.4
—
9.8
—
9.8
0.27
36.8
83.8
3
80.8
—
68.8
69.8
11
-0.3
—
9.6
9.9
-1.9
-0.06
37.9
77.1
3
74.1
—
63.3
64.3
9.9
-0.1
—
9.7
—
9.7
0.27
36.1
77.1
2.4
74.7
—
61.1
62.6
12.1
—
—
12.1
9.9
1
0.03
36
65.5
1.7
63.8
—
54.3
55.2
8.6
-0.1
—
8.8
—
8.7
0.24
36.1
69.4
1.2
68.2
—
58.4
59.3
8.9
—
—
8.6
9.6
-2.3
-0.07
36.7
67.1
1.7
65.4
—
55.6
56.4
9
-0.1
—
8.4
—
8.3
0.24
35.6
65
1.4
63.6
—
54.2
55.2
8.4
-0.1
0.4
7.3
9.2
-1.7
-0.06
33
56.6
1.4
55.2
—
47.6
48.6
6.6
-0.1
—
6.4
—
6.4
0.18
35.6
56.6
1.8
54.9
—
47.6
48.3
6.5
0.5
—
5.2
7.3
-1.5
-0.03
38
53.4
2
51.4
—
43.7
44.5
6.9
-0.3
—
7.8
—
7.1
0.23
33.5
41.6
1.1
40.5
—
34.1
34.7
5.8
—
—
5.5
6.1
-1.2
-0.04
34.2
34.4
0.7
33.7
—
28.8
29.3
4.4
—
—
4.4
—
4.4
0.13
33.4
37.1
0.9
36.1
—
30.4
30.9
5.2
—
—
4.9
4.9
-0.4
-0.01
33.8
32.2
0.9
31.3
—
26.5
27
4.3
—
—
4.2
—
4.2
0.13
33.3
32.2
1.4
30.9
—
26.9
27.5
3.4
—
0.1
3.3
3.3
-0.1
—
33.7
25.8
0.7
25.2
—
22
22.6
2.5
-0.3
—
2.2
—
2.2
0.07
33.3
28.4
0.6
27.8
—
24.4
24.2
3.6
-0.1
-0.1
3.5
3.1
0.1
—
34.2
25.7
0.8
24.8
—
21
22.4
2.5
-0.1
—
2.4
—
2.4
0.074
32.6