Samse Statements
SA
Samse 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
960.62
100
673.88
70.2
286.74
29.8
—
0
234.77
24.4
272.21
28.3
14.524
1.5
-2.784
-0.3
-0.026
-0.003
11.651
1.2
3.515
0.4
8.185
0.9
2.388
3.428
876.09
100
601.38
68.6
274.71
31.4
—
0
200.89
22.9
224.56
25.6
50.149
5.7
-9
-1.03
-0.681
-0.08
45.581
5.2
12.269
1.4
34.824
4
10.158
3.428
1 013.23
100
699.1
74.6
314.13
25.4
—
0
174.38
17.2
259.63
20.1
54.497
5.4
-1.681
-0.2
0.155
0.02
52.931
5.2
13.993
1.4
41.608
4.1
12.144
3.426
913.12
100
672.52
73.7
240.59
26.3
—
0
154.83
17
184.69
20.2
55.909
6.1
19.73
2.2
-23.586
-2.6
52.942
5.8
14.166
1.6
40.959
4.5
11.923
3.435
998.65
100
732.3
73.3
266.35
26.7
—
0
170.61
17.1
196.7
19.7
69.643
7
2.064
0.2
-2.892
-0.3
69.197
6.9
18.446
1.8
53.913
5.4
15.649
3.445
839.34
100
607.22
72.3
232.12
27.7
—
0
146.71
17.5
168.63
20.1
63.49
7.6
-12.837
-1.5
0.016
0.002
60.86
7.3
16.597
2
46.858
5.6
13.598
3.446
930.32
100
678.35
72.9
251.97
27.1
—
0
161.21
17.3
191.55
20.6
60.426
6.5
7.157
0.8
-8.284
-0.9
60.595
6.5
16.171
1.7
46.657
5
13.54
3.446
831.82
100
567.36
68.2
264.46
31.8
—
0
178.59
21.5
215.68
25.9
48.79
5.9
-25.87
-3.1
0.28
0.03
54.2
6.5
19.35
2.3
34.84
4.2
10.09
3.45
679.73
100
504.42
74.2
175.31
25.8
—
0
128.48
18.9
160.51
23.6
14.8
2.2
-1.37
-0.2
0.1
0.01
13.66
2
4.67
0.7
9
1.3
2.6
3.45
743.16
100
509.45
68.6
233.71
31.4
—
0
168.47
22.7
195.81
26.3
37.9
5.1
-3.145
-0.4
0.079
0.01
36.021
4.8
12.062
1.6
24.523
3.3
7.111
3.448
755.96
100
525.58
69.5
230.38
30.5
—
0
180.97
23.9
207.98
27.5
22.401
3
-2.352
-0.3
0.612
0.08
22.023
2.9
6.942
0.9
16.259
2.2
4.715
3.448
717
100
496.8
69.3
220.2
30.7
—
0
166.1
23.2
182
25.4
38.2
5.3
-2.2
-0.3
—
0
37.4
5.2
10.5
1.5
30
4.2
8.82
3.4
709.8
100
496.8
70
213
30
—
0
179
25.2
196.5
27.7
16.5
2.3
-1
-0.1
0.2
0.03
16.7
2.4
4.3
0.6
13.5
1.9
3.97
3.4
673.7
463.8
209.9
—
157
172.5
37.4
-2
0.1
36.8
9.8
27.9
8.2
3.4
666.5
464.1
202.4
—
168.4
184.5
17.9
-1.3
0.3
16.4
4.8
12.4
3.64
3.4
611.3
421.9
189.4
—
141.6
155.3
34.1
-1.2
0.2
31.7
8.9
22.9
6.73
3.4
610.7
422.3
188.4
—
158.4
173.6
14.8
-1.6
0.2
13.8
2.4
12
3.52
3.4
602.4
413.8
188.6
—
135.5
152.9
35.7
-2.6
-0.1
34.4
11.5
23.3
6.85
3.4
596.8
415.2
181.7
—
156.5
170.9
10.7
-0.9
0.4
9.7
2.3
8.8
2.58
3.4
599
411.4
187.6
—
134.3
155.2
32.4
5.1
0.2
37
9.7
26.9
7.91
3.4
596.6
418
178.6
—
153.7
164.2
14.4
-1.3
0.1
13.1
3.6
9.2
2.7
3.4
597.7
414.1
183.5
—
132.1
149.6
34
-1.8
0.7
32.9
12.3
18.8
5.52
3.4
566.3
396.5
169.8
—
140.6
153.3
16.5
-1.6
1.2
16.1
4.9
10.9
3.2
3.4
574.6
397.2
177.3
—
129.7
145.6
31.7
-0.6
-0.6
30.6
10
19.4
5.7
3.4
563.5
396.3
167.2
—
139.4
150.7
16.4
-1.9
1.3
15.8
4.6
11.4
3.35
3.4
571.5
395.3
176.2
—
131.1
143.7
32.5
-2.4
0.5
30.6
10.8
17.8
5.23
3.4
570.2
404.7
165.5
—
132
142.5
23.1
-2.1
1.3
22.2
6.7
15.3
4.48
3.4
509.1
355.2
153.9
—
110.2
124.2
29.8
-2
1.1
28.9
9.4
18.9
5.56
3.4
467.4
333.6
133.8
—
113
119.9
13.9
-2.2
1
12.7
4.5
8.4
2.49
3.4
483.6
336.4
147.2
—
108.9
117.7
29.5
-2.1
0.2
27.6
8.8
17.9
5.42
3.3
427.2
303.2
124
—
103.3
111.3
12.7
-2.8
1.7
11.6
3.8
6.9
2.02
3.4
476.9
333
143.9
—
102.5
113.7
30.2
-3.7
-0.6
25.9
9.6
13.2
3.88
3.4
471.1
335.5
135.6
—
108
115
20.6
-3.7
1.3
18.3
6.3
11.5
3.38
3.4
484.8
332.2
152.6
—
110
118.4
34.1
-3.1
0.2
31.3
10.6
19.8
5.82
3.4
465.1
315.1
150
—
119.9
131
19
-2.1
-0.5
16.4
6.6
9.1
2.67
3.4
463.7
315.1
148.6
—
111.2
120.3
28.3
-1.9
0.7
27.1
9.5
16
4.57
3.5
406.8
280
126.8
—
102.8
111.6
15.3
-2.6
-0.2
12.5
4.8
7.4
2.3
3.2
415.5
285.8
129.7
—
95.4
104
25.7
-2.3
0.3
28
8.9
17.7
5.7
3.1
383.6
266.2
117.4
—
98.2
108.3
9.1
-2.2
0.6
7.5
3.6
4.4
1.4
3.1
299.7
205.7
94
—
42.8
74.1
19.9
—
-1.4
18.5
8.1
10.1
3.25
3.1
378.5
263.3
115.2
—
67
105
10.2
—
-1.2
9
3.6
5.5
1.77
3.1
271.2
184.2
87
—
44.2
72.6
14.4
—
-0.7
13.9
3.9
10.1
3.25
3.1
240.5
168
72.5
—
42.2
66.1
6.4
—
-1.1
5.6
3.1
2.6
0.84
3.1