Solocal Statements
LO
Solocal 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
173.64
100
59.38
34.2
114.26
65.8
—
0
83.783
48.3
110.94
63.9
3.325
1.9
-15.753
-9.07
-3.985
-2.3
-22.032
-12.7
0.258
0.1
-22.292
-12.8
-0.17
131.49
186.02
100
60.492
32.5
125.53
67.5
—
0
92.536
49.7
119.68
64.3
5.85
3.1
-15.367
-8.3
-1.45
-0.8
-11.389
-6.1
12.172
6.5
-23.56
-12.7
-0.179
131.45
198.77
100
57.938
29.1
140.83
70.9
—
0
81.52
41
109.94
55.3
30.883
15.5
-12.256
-6.2
-1.848
-0.9
15.62
7.9
29.498
14.8
-13.878
-7
-0.106
131.39
201.2
100
55.17
27.4
146.03
72.6
—
0
90.345
44.9
118.1
58.7
27.929
13.9
-13.343
-6.6
-1.01
-0.5
14.459
7.2
3.832
1.9
10.627
5.3
0.08
132.73
213.44
100
62.392
29.2
151.05
70.8
—
0
84.275
39.5
115.54
54.1
35.508
16.6
-12.244
-5.7
-2.204
-1.03
22.591
10.6
10.56
4.9
12.03
5.6
0.091
131.68
214.57
100
58.77
27.4
155.8
72.6
—
0
100.01
46.6
128.24
59.8
27.56
12.8
-13.736
-6.4
-0.295
-0.1
20.216
9.4
8.73
4.1
11.487
5.4
0.088
130.67
189.39
100
62.63
33.1
126.77
66.9
—
0
102.33
54
138.3
73
-11.54
-6.09
-20.1
-10.6
-15.59
-8.2
18.98
10
2.16
1.1
16.83
8.9
0.36
46.41
229.89
100
59.01
25.7
170.88
74.3
—
0
98.14
42.7
126.76
55.1
44.12
19.2
-23.95
-10.4
-1.54
-0.7
17.83
7.8
4.39
1.9
13.44
5.8
0.53
25.13
525.41
100
133.15
25.3
392.25
74.7
—
0
247.98
47.2
319
60.7
73.254
13.9
-44.468
-8.5
-0.352
-0.07
4.979
0.9
19.698
3.7
32.111
6.1
1.41
22.724
304.03
100
82.927
27.3
221.1
72.7
—
0
138.9
45.7
176.32
58
44.784
14.7
-18.36
-6.04
-1.708
-0.6
23.041
7.6
6.588
2.2
16.453
5.4
0.007
2 259.87
319.7
100
98.3
30.7
221.3
69.2
—
0
114.3
35.8
143.5
44.9
77.9
24.4
-15.4
-4.8
-2.2
-0.7
21.1
6.6
21.9
6.9
-0.7
-0.2
—
577.6
350.7
100
98.7
28.1
252
71.9
—
0
190.5
54.3
223.3
63.7
28.8
8.2
-17.1
-4.9
-2
-0.6
-115.2
-32.8
-34.8
-9.9
-80.5
-23
-0.14
582.5
365.8
102.3
263.4
—
185.6
209.5
54
-17.1
-0.1
36.8
16
20.8
0.03
697.8
373.5
101
272.5
—
198.8
228.5
44
-8.4
-2.6
298.8
2.8
296.1
3.14
94.3
210.4
59.4
151
—
98.2
113.4
37.6
-17.4
-0.7
22
11.9
10.1
0.1
101.4
197.2
50.9
146.3
—
86.7
101.9
44.3
-17.9
-1
24.9
11.3
13.6
0.14
100.2
214.8
55
159.8
—
99.7
112.5
47.3
-17.8
-0.8
26.9
13.2
13.7
0.14
98.1
190
50.5
139.5
—
87.9
102
37.4
-17.4
-0.8
18.9
7.5
11.5
0.11
102.2
214.6
60.3
154.3
—
102.7
126.1
28.2
-17.7
-1.8
-32.4
-8.2
-24.3
-0.18
132.6
213.2
53.1
160.1
—
84.6
106.2
53.8
-20.4
-0.8
32.6
15.7
16.9
0.24
70.4
241
53.1
187.8
—
108.2
119.6
68.2
-18.8
-2.1
39.3
17.7
21.6
0.4
52.7
209.2
50.5
158.7
—
104.5
116.4
42.3
-21.4
-0.6
19.9
7.5
12.4
0.12
103.4
236.1
68.2
167.9
—
112.5
126.2
41.7
-21.8
-0.2
19.9
11.5
8.4
0.1
83.4
229.3
52.9
176.4
—
97.9
109.8
66.6
-17.5
-0.6
24.2
13.6
10.6
0.28
38.5
255.1
61.4
193.7
—
108.2
125
68.6
-29.2
—
37.6
16.9
20.7
0.38
54.2
215.7
48
167.7
—
85.8
96.2
71.5
-27.7
—
34.4
14.9
19.6
0.84
23.3
249.5
66.6
182.9
—
92
102.7
80.1
-28.2
-3.7
14.8
6.6
8.2
0.18
44.4
249.1
52.6
196.5
—
87.2
97.2
99.3
-29.7
-4.1
63.9
27.9
36
0.77
46.6
272.3
56.9
215.4
—
100.7
110.9
104.6
-28.9
-3.8
69.6
28
41.6
0.89
47.5
228
45.9
182.1
—
89.6
99.5
82.6
-30.5
-3.7
48.4
19.4
29
0.63
46.1
266.3
64.2
202.1
—
104.2
114.3
87.8
-34.2
-7.2
43.8
24.2
19.5
0.42
46.1
274.9
55.1
219.8
—
95.3
104.7
115.1
-27
-3.2
84.9
33
51.9
1.13
46.1
290.2
56.8
233.4
—
103.9
112.7
120.7
-30.1
-3
87.5
32.8
54.6
1.18
46.2
234.8
52.2
182.6
—
87.1
95.4
87.2
-29.3
-3.1
54.8
22.4
32.5
0.69
46.5
283.7
77.2
206.5
—
100
110.2
96.3
-34.2
—
59.2
29.9
29.3
0.6
48.5
286.1
61.4
224.7
—
90.6
99.8
124.9
-25.3
-9.5
90
33.1
56.8
1.22
46.6
303.4
67.4
236
—
95.5
104.8
131.2
-18.7
-15.1
97.4
36
61.4
1.32
46.6
232.5
49.8
182.7
—
80.3
88.1
94.5
-12.9
-10.6
70.8
26.7
44.1
0.92
48.1
286.6
-10.3
296.9
—
—
186.8
110.1
—
-24.2
85.9
31.3
54.6
1.08
50.3
297.5
154.4
143.1
—
—
9.7
133.4
—
-27.7
105.7
38.4
67.3
1.45
46.3
309.5
65.7
243.9
—
97.3
105.6
138.3
-11
-12.5
114.7
39.8
74.9
1.58
47.3
234.8
50.7
184.1
—
77.5
84.1
99.9
-10.6
-11.5
77.9
29.7
48.2
1.02
47.3
604.3
157.9
446.4
—
173.4
198.6
247.8
-21.6
-19.9
205.5
60.3
145.3
3.07
47.3