MR Statements
AL
MR 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
151.71
100
91.338
60.2
60.372
39.8
—
0
23.023
15.2
51.789
34.1
8.583
5.7
0.277
0.2
-0.12
-0.08
8.817
5.8
1.078
0.7
8.486
5.6
0.82
10.224
129.81
100
72.215
55.6
57.6
44.4
—
0
21.388
16.5
49.577
38.2
8.023
6.2
0.147
0.1
-0.187
-0.1
7.682
5.9
0.556
0.4
7.364
5.7
0.71
10.26
163.5
100
97.751
59.8
65.754
40.2
—
0
23.12
14.1
52.025
31.8
13.729
8.4
-0.579
-0.4
-0.078
-0.05
13.021
8
1.28
0.8
13.064
8
1.28
10.206
131
100
94.3
72
36.8
28.1
—
0
21.1
16.1
25.2
19.2
11.5
8.8
-0.2
-0.2
0.1
0.08
11.3
8.6
3.2
2.4
8.3
6.3
0.79
10.3
175.5
100
136.5
77.8
38.9
22.2
—
0
20.7
11.8
23.1
13.2
15.8
9
-0.5
-0.3
—
0
15.6
8.9
2
1.1
14.4
8.2
1.41
10.2
126.5
100
91.3
72.2
35.2
27.8
—
0
20.6
16.3
23.3
18.4
11.9
9.4
-1
-0.8
-0.1
-0.08
11.3
8.9
-2.5
-2
15.6
12.3
1.51
10.3
176.2
100
131.6
74.7
44.5
25.3
—
0
19.3
11
25.5
14.5
19.1
10.8
-1.1
-0.6
0.1
0.06
17.9
10.2
1.9
1.1
18.4
10.4
1.8
10.2
140.1
100
102.3
73
37.9
27.1
—
0
19.1
13.6
27.1
19.3
10.7
7.6
0.3
0.2
0.1
0.07
10.7
7.6
-1.4
-1
10.8
7.7
1.04
10.3
138.4
100
105.1
75.9
33.3
24.1
—
0
16.7
12.1
21.9
15.8
11.4
8.2
-2.5
-1.8
—
0
8.7
6.3
2.7
2
6.8
4.9
0.66
10.2
119.6
100
94
78.6
25.5
21.3
—
0
7.8
6.5
10.1
8.4
15.5
13
-1.8
-1.5
-0.1
-0.08
13
10.9
0.8
0.7
-17.7
-14.8
-1.73
10.2
145.7
100
108.3
74.3
37.5
25.7
—
0
26.6
18.3
36.4
25
1
0.7
-2.2
-1.5
0.2
0.1
-4.5
-3.09
0.8
0.5
-8.7
-6
-0.85
10.2
90.9
100
63.4
69.7
27.5
30.3
—
0
16.9
18.6
52.6
57.9
-25.1
-27.6
-3.1
-3.4
-0.1
-0.1
-28.4
-31.2
18.5
20.4
-138.1
-151.9
-11.41
12.1
150.3
100
115.7
77
34.6
23
—
0
27.5
18.3
30.8
20.5
3.7
2.5
-1.2
-0.8
0.1
0.07
2.6
1.7
0.6
0.4
0.2
0.1
0.02
8.4
216
165.6
50.5
—
45.8
49.1
1.3
0.1
-0.4
-0.4
-0.6
0.1
0.01
10.4
269.7
203.4
66.3
—
52
53.9
12.4
-0.5
0.5
11
3.4
7.7
0.75
10.2
253.3
190.7
62.6
—
53
87.4
-24.8
-0.8
0.2
-84.5
-14.9
-69.5
-6.81
10.2
270.3
203.6
66.7
—
49.9
57.6
9.1
-1.2
—
7
2.7
4.3
0.42
10.3
255.5
189.5
66.1
—
48
53.1
12.9
-0.8
-0.2
11.9
5.3
6.7
0.65
10.3
273.9
207.1
66.8
—
50.4
58.8
8
-1.8
-0.5
5.7
2.9
3
0.29
10.2
261
193.8
67.2
—
48.8
55.9
11.3
-2
-0.1
9.2
3.4
5.6
0.54
10.2
283
209.5
73.5
—
50.4
58.2
15.3
-1.6
-0.1
13.6
5.2
8.4
0.72
11.7
275.3
205.2
70
—
50.6
58
12.1
-3.1
0.1
10.1
3.9
5.8
0.56
10.3
276.9
208.5
68.4
—
50.5
57.9
10.5
-3.7
-0.1
5.1
4.1
1
0.1
10.1
273.9
203
71
—
51.2
57
13.9
-5.4
-0.2
8.4
4.5
3.7
0.26
14
286.9
212.9
74
—
51.1
56.9
17.1
-3.3
—
13.7
6
7.5
0.65
11.4
274.6
197.6
76.9
—
50.4
57.8
19.1
-6.2
1.1
14
4
9.8
0.71
14.1
287.8
210.6
77.2
—
51.8
58.6
18.6
-4.3
-0.8
13.5
5.7
7.9
0.7
11.3
277.9
199.1
78.8
—
51.4
58.8
20.1
-3.4
-1.1
15.6
5.8
12.4
0.89
13.9
286.8
209.2
77.7
—
53.3
59.8
17.8
-4.2
0.9
14.6
6.5
7.7
0.66
11.5
278
199.1
78.9
—
54.7
53.2
25.7
-2.6
-2.1
22.1
6.9
14.5
1.42
10.2
269.6
202.1
67.5
—
49.3
55.1
12.4
-2.2
—
10.7
3.8
6.9
0.68
10.2
255.4
184.8
70.6
—
45.9
52.5
18.1
-2.4
0.6
16.2
5.5
11.2
1.11
10
260
193.8
66.2
—
47.9
51.8
14.4
-1.9
—
12.1
3.9
22.2
2.09
10.6
239.5
171.1
68.4
—
45.5
53.8
14.6
-2.6
-1.6
10.4
4
7.9
0.74
10.6
250
185
65
—
44.1
49.2
15.8
-1.9
-0.4
13.6
4.8
9
0.83
10.6
225.3
162.3
63.1
—
41.8
48.4
14.7
-1.5
—
14.4
4.7
9.7
0.91
10.6
230.6
170
60.6
—
42.5
48.2
12.4
-2.3
—
9
3.1
5.8
0.55
10.6
222.6
160.4
62.2
—
42.2
51.3
10.9
-4
0.5
7.5
2.5
4.9
0.46
10.5
248.3
187.2
61.1
—
43.2
50.2
10.9
-2.9
-0.1
7.8
2.4
5.3
0.5
10.6
233.2
181
52.2
—
42.9
47.4
4.8
-2.7
-0.1
2
0.9
0.9
0.09
10.5
252.3
187.7
64.6
—
42.6
49.3
15.3
-2.9
0.2
12.6
4.4
8.1
0.76
10.7
227.9
168.6
59.4
—
38.5
41.9
17.4
—
-2.9
14.6
4.7
9.8
0.91
10.8
252.2
197.5
54.7
—
36.2
39.1
15.6
—
-2.2
13.9
6.2
7.6
0.71
10.7