Saes Statements
SG
Saes 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
121.59
100
72.157
59.3
49.43
40.7
10.915
9
60.643
49.9
71.679
59
-22.249
-18.3
12.749
10.5
-3.243
-2.7
-12.743
-10.5
-1.723
-1.4
632.3
520
47.62
13.277
33.03
100
20.844
63.1
12.186
36.9
2.803
8.5
11.537
34.9
14.468
43.8
-2.282
-6.9
1.186
3.6
-1.238
-3.7
-2.534
-7.7
-0.137
-0.4
-12.884
-39.007
-0.76
16.785
122.33
100
68.816
56.3
53.516
43.7
6.732
5.5
34.254
28
41.143
33.6
12.373
10.1
1.372
1.1
-2.582
-2.1
11.163
9.1
7.731
6.3
3.432
2.8
0.189
18.15
60.158
100
33.525
55.7
26.633
44.3
3.42
5.7
14.23
23.7
17.552
29.2
9.081
15.1
2.275
3.8
-0.839
-1.4
8.417
14
3.251
5.4
5.166
8.6
0.285
18.15
130.03
100
72.596
55.8
57.437
44.2
6.474
5
30.324
23.3
36.573
28.1
20.864
16
0.108
0.08
-2.916
-2.2
18.056
13.9
5.357
4.1
12.699
9.8
0.7
18.15
67.104
100
38.478
57.3
28.626
42.7
3.206
4.8
11.672
17.4
15.053
22.4
13.573
20.2
-2.784
-4.1
-0.905
-1.3
6.384
9.5
2.441
3.6
3.943
5.9
0.217
18.15
120.23
100
66.974
55.7
53.258
44.3
6.183
5.1
26.616
22.1
32.95
27.4
20.308
16.9
-13.565
-11.3
-0.342
-0.3
6.401
5.3
6.75
5.6
-0.349
-0.3
-0.019
18.15
59.156
100
33.124
56
26.032
44
3.193
5.4
12.494
21.1
15.778
26.7
10.254
17.3
-5.804
-9.8
-0.13
-0.2
4.32
7.3
2.451
4.1
1.869
3.2
0.103
18.15
104.31
100
58.381
56
45.932
44
6.039
5.8
24.073
23.1
30.837
29.6
15.095
14.5
-0.469
-0.4
-0.806
-0.8
13.82
13.2
4.933
4.7
8.887
8.5
0.49
18.15
51.255
100
28.756
56.1
22.499
43.9
2.896
5.7
10.252
20
13.23
25.8
9.269
18.1
-0.018
-0.04
-0.093
-0.2
9.158
17.9
2.964
5.8
6.194
12.1
0.341
18.15
85.885
100
50.505
58.8
35.38
41.2
5.665
6.6
22.068
25.7
27.836
32.4
7.544
8.8
0.443
0.5
0.673
0.8
8.66
10.1
4.471
5.2
4.189
4.9
0.231
18.15
41.038
100
25.123
61.2
15.915
38.8
2.828
6.9
10.792
26.3
13.677
33.3
2.238
5.5
0.42
1
-0.168
-0.4
2.49
6.1
1.109
2.7
1.381
3.4
0.076
18.15
79.604
100
47.714
59.9
31.89
40.1
—
0
21.779
27.4
26.729
33.6
5.161
6.5
0.21
0.3
0.183
0.2
5.524
6.9
1.175
1.5
4.349
5.5
0.24
18.15
38.997
100
23.003
59
15.994
41
2.506
6.4
10.542
27
13.115
33.6
2.879
7.4
0.787
2
—
0
3.659
9.4
0.964
2.5
2.695
6.9
0.126
21.4
89.099
100
50.876
57.1
38.223
42.9
5.283
5.9
21.043
23.6
27.769
31.2
10.454
11.7
-7.354
-8.3
-0.019
-0.02
3.77
4.2
3.332
3.7
0.438
0.5
0.024
18.15
49.285
100
28.927
58.7
20.358
41.3
2.574
5.2
10.347
21
14.017
28.4
6.341
12.9
-10.896
-22.1
—
0
-4.055
-8.2
1.019
2.1
-5.074
-10.3
-0.257
19.775
93.865
100
53.312
56.8
40.553
43.2
5.528
5.9
21.085
22.5
27.193
29
13.36
14.2
-1.233
-1.3
2.604
2.8
14.731
15.7
4.01
4.3
10.697
11.4
0.591
18.15
88.487
100
50.667
57.3
37.82
42.7
5.524
6.2
21.228
24
24.408
27.6
13.412
15.2
1.925
2.2
-0.141
-0.2
15.196
17.2
6.232
7
9.14
10.3
0.419
21.4
43.099
100
24.911
57.8
18.188
42.2
2.665
6.2
10.871
25.2
13.548
31.4
4.64
10.8
0.965
2.2
—
0
5.605
13
2.427
5.6
3.178
7.4
0.14
22.05
84.575
100
46.813
55.4
37.762
44.6
5.533
6.5
24.712
29.2
30.578
36.2
7.184
8.5
-14.086
-16.7
—
0
-6.574
-7.8
3.81
4.5
-10.241
-12.1
-0.471
22.05
42.071
100
23.063
54.8
19.008
45.2
2.651
6.3
10.617
25.2
13.346
31.7
5.662
13.5
-0.409
-1
—
0
5.253
12.5
2.303
5.5
2.332
5.5
0.1
22.05