ERG Statements
ER
ERG 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
386.13
100
6.443
1.7
379.68
98.3
—
0
123.51
32
233.44
60.5
146.25
37.9
-13.968
-3.6
4.63
1.2
136.91
35.5
7.443
1.9
128.36
33.2
0.878
146.22
371.13
100
8.581
2.3
362.55
97.7
—
0
110.1
29.7
214.44
57.8
148.11
39.9
-1.819
-0.5
-4.534
-1.2
141.76
38.2
41.562
11.2
100.12
27
0.667
149.05
369.81
100
5.718
1.5
364.09
98.5
—
0
106.15
28.7
208.02
56.3
156.07
42.2
-7.64
-2.07
-0.053
-0.01
148.38
40.1
32.501
8.8
78.547
21.2
0.52
149.54
339.49
100
10.355
3.1
329.13
96.9
—
0
104.25
30.7
222.68
65.6
106.45
31.4
11.739
3.5
-4.67
-1.4
70.336
20.7
31.535
9.3
-3.823
-1.1
-0.02
149.54
374.35
100
4.833
1.3
369.52
98.7
—
0
105.48
28.2
211.97
56.6
157.55
42.1
-16.97
-4.5
-2.305
-0.6
138.27
36.9
66.034
17.6
404.83
108.1
2.7
149.54
512.67
100
259.64
50.6
253.03
49.4
—
0
103.04
20.1
207.93
40.6
45.097
8.8
-8.53
-1.7
-21.381
-4.2
-10.33
-2.01
0.803
0.2
80.544
15.7
0.53
149.55
525.52
100
133.34
25.4
392.18
74.6
—
0
113.05
21.5
248.96
47.4
143.22
27.3
-16.934
-3.2
-3.758
-0.7
122.53
23.3
29.493
5.6
92.353
17.6
0.619
149.08
358.31
100
150.63
42
207.68
58
—
0
74.591
20.8
166.56
46.5
41.127
11.5
-8.941
-2.5
-55.172
-15.4
-31.078
-8.7
-5.45
-1.5
35.484
9.9
0.23
148.87
497.78
100
131.26
26.4
366.52
73.6
—
0
112.26
22.6
254.44
51.1
112.08
22.5
-24.281
-4.9
-0.452
-0.09
87.35
17.5
13.616
2.7
72.401
14.5
0.486
148.87
491.16
100
144.26
29.4
346.9
70.6
—
0
122.09
24.9
272.89
55.6
74.008
15.1
-27.972
-5.7
-4.227
-0.9
41.223
8.4
10.991
2.2
29.624
6
0.199
148.87
530.44
100
146.56
27.6
383.87
72.4
—
0
120.63
22.7
267.35
50.4
116.52
22
-49.662
-9.4
-55.782
-10.5
11.079
2.1
8.54
1.6
1.929
0.4
0.013
148.87
510.97
100
187.59
36.7
323.38
63.3
—
0
123.67
24.2
256.16
50.1
67.22
13.2
-12.196
-2.4
-16.342
-3.2
39.053
7.6
11.513
2.3
27.526
5.4
0.185
148.82
512.77
100
139.65
27.2
373.11
72.8
—
0
110.48
21.5
234.86
45.8
138.25
27
-14.958
-2.9
-17.999
-3.5
104.96
20.5
28.17
5.5
105.1
20.5
0.7
148.82
515.28
100
183.94
35.7
331.34
64.3
—
0
129.18
25.1
257.27
49.9
74.067
14.4
-12.786
-2.5
-19.615
-3.8
41.667
8.1
6.9
1.3
122.4
23.8
0.82
148.82