SOL Statements
SO
SOL 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
751.4
100
198
26.4
553.4
73.6
—
0
368.18
49
443.72
59.1
109.68
14.6
-7.309
-1
-2.91
-0.4
97.891
13
28.54
3.8
66.117
8.8
0.729
90.673
735.73
100
206.27
28
529.46
72
—
0
347.31
47.2
411.24
55.9
118.22
16.1
-4.503
-0.6
-1.671
-0.2
112.72
15.3
29.365
4
79.616
10.8
0.878
90.7
720.94
100
268
37.2
452.95
62.8
—
0
327.49
45.4
353.25
49
99.699
13.8
-4.557
-0.6
-3.64
-0.5
91.466
12.7
20.569
2.9
69.012
9.6
0.761
90.7
658.24
100
212.7
32.3
445.55
67.7
—
0
303.44
46.1
353.42
53.7
92.129
14
-3.871
-0.6
-0.448
-0.07
88.403
13.4
21.725
3.3
64.681
9.8
0.713
90.7
571.89
100
158.54
27.7
413.34
72.3
—
0
286.63
50.1
356.51
62.3
56.829
9.9
-3.949
-0.7
-0.37
-0.06
52.689
9.2
12.173
2.1
39.148
6.8
0.431
90.751
541.02
100
126.17
23.3
414.86
76.7
—
0
271.97
50.3
336.98
62.3
77.877
14.4
-4.42
-0.8
-0.464
-0.09
73.239
13.5
19.997
3.7
50.401
9.3
0.556
90.649
502.03
100
110.18
21.9
391.85
78.1
—
0
250.5
49.9
314.25
62.6
77.603
15.5
-3.952
-0.8
-0.917
-0.2
72.822
14.5
4.914
1
64.773
12.9
0.714
90.724
471.8
100
103.42
21.9
368.39
78.1
—
0
243.84
51.7
306.62
65
61.77
13.1
-4.77
-1.01
-0.17
-0.04
57.35
12.2
17.03
3.6
40.33
8.5
0.44
90.7
458.53
100
99.095
21.6
359.43
78.4
—
0
245.3
53.5
306.15
66.8
53.284
11.6
-3.602
-0.8
-0.562
-0.1
39.302
8.6
13.23
2.9
24.098
5.3
0.266
90.598
445.79
100
101.86
22.9
343.92
77.1
—
0
238.69
53.5
299.14
67.1
44.776
10
-4.028
-0.9
-0.267
-0.06
40.899
9.2
14.554
3.3
25.24
5.7
0.278
90.791
421.89
100
94.849
22.5
327.04
77.5
—
0
223.63
53
283.78
67.3
43.263
10.3
-3.938
-0.9
-0.062
-0.01
38.516
9.1
13.256
3.1
24.043
5.7
0.265
90.699
411.62
100
94.483
23
317.14
77
—
0
212.6
51.6
269.24
65.4
47.902
11.6
-4.629
-1.1
0.144
0.03
42.653
10.4
13.947
3.4
27.837
6.8
0.307
90.7
146.3
36.5
109.8
—
74.6
97.6
12.2
-2.4
-0.9
9.8
4.1
5.5
0.06
90.7
144
34.8
109.3
—
69.8
91.6
17.6
-2.7
-0.3
14.9
5.3
9.4
0.1
90.7
143.4
37.4
106
—
69.1
92
14
-1.8
0.3
12
4
7.8
0.09
90.7
139.9
34.4
105.5
—
64.4
85.5
20
-1
1.2
19
6.4
12.3
0.14
90.7
130.6
35.2
95.3
—
62.1
81.4
14
—
-2.1
11.9
5
6.6
0.07
90.7
125.8
31.3
94.5
—
58.8
78
16.5
—
-2.2
14.3
5.2
9
0.1
90.7
121.6
29.1
92.5
—
60.7
81.5
11
—
-3
8
9.8
-2.3
-0.03
91.6
115.4
28
87.4
—
53.4
72.7
14.7
—
1
14.7
—
14.7
0.16
90.5
115.6
29.8
85.9
—
55.9
73.8
12
—
-1.4
10.6
3.4
7
0.08
90.5
113.3
28.8
84.5
—
54.8
72.4
12.1
—
-2.3
9.8
3.8
5.7
0.06
90.5
117.8
30.9
86.9
—
55.9
72.6
14.3
—
-1.3
13
-2.9
15.6
0.17
90.7
114.2
31
83.2
—
53.3
70
13.2
—
-1.7
11.5
3.6
7.5
0.08
90.7
111.9
29.6
82.3
—
53.8
71.7
10.6
-1.3
—
9.2
-0.7
9.7
0.11
90.4
105.9
29.1
76.8
—
48.1
64.4
12.4
-1.4
-0.3
10.8
4.3
6.1
0.07
90.7
109.1
32
77.1
—
50.3
66.1
11
-1.4
-0.2
9.4
4.3
4.8
0.05
90.7
105.6
30.3
75.3
—
47.8
63.3
12
-1.1
-0.1
10.8
4.4
6.1
0.07
90.7
102.7
29.3
73.4
—
49
57.5
15.9
-1.3
-0.2
7.4
3.6
3.7
0.04
90.7
96
27.2
68.9
—
45.1
59.3
9.6
-1.1
-0.2
8.2
3.4
4.6
0.05
89.5
101.5
29.5
72
—
45
66.2
5.8
-1.1
-0.1
4.5
1.5
2.7
0.03
89.5
96.2
27.3
68.9
—
44.1
57.9
11
-0.7
-0.2
10.1
4.1
5.7
0.06
89.5
88.3
24
64.2
—
43.7
57.6
6.6
-0.8
—
5.8
2.4
3.2
0.04
89.5
85
23.4
61.6
—
40
52.4
9.2
-1.2
—
7.9
3
4.7
0.05
89.5
90.6
26.2
64.4
—
41.2
53.9
10.5
-0.9
-0.4
9.2
4.2
4.9
0.05
89.5
85
23.6
61.4
—
39.3
51.5
9.9
-1
-0.1
8.7
4
4.5
0.05
89.5
83.1
21.5
61.6
—
40.8
55.2
6.4
-0.7
-0.2
5.4
2.4
3.1
0.03
89.5
81.3
23.3
58
—
36
48.3
9.7
-0.7
-0.3
8.7
3.8
4.6
0.05
89.5