GL Statements
GL
GL 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
820.14
100
42.102
5.1
778.04
94.9
—
0
235.45
28.7
695.03
84.7
83.014
10.1
-24.253
-3
0.005
0.0006
58.766
7.2
15.643
1.9
37.552
4.6
1.279
29.358
732.65
100
55.836
7.6
676.82
92.4
—
0
208.25
28.4
605.03
82.6
71.789
9.8
-27.178
-3.7
0.143
0.02
44.754
6.1
11.835
1.6
29.962
4.1
0.997
30.057
686.61
100
38.418
5.6
648.19
94.4
—
0
206.33
30.1
578.5
84.3
69.689
10.1
-17.939
-2.6
-0.244
-0.04
51.506
7.5
12.955
1.9
29.987
4.4
1.015
29.542
786.33
100
75.97
9.7
710.36
90.3
—
0
209.62
26.7
639.56
81.3
70.804
9
-18.194
-2.3
0.623
0.08
53.233
6.8
8.846
1.1
37.54
4.8
1.205
31.158
523.85
100
28.385
5.4
495.47
94.6
—
0
158.81
30.3
459.2
87.7
36.268
6.9
-13.767
-2.6
-0.399
-0.08
22.102
4.2
6.829
1.3
15.162
2.9
0.513
29.569
531.42
100
28.583
5.4
502.83
94.6
—
0
190.9
35.9
407.57
76.7
95.26
17.9
-13.295
-2.5
0.002
0.0004
81.967
15.4
28.984
5.5
46.528
8.8
1.629
28.555
209.82
100
101.33
48.3
108.5
51.7
—
0
103.6
49.4
135.71
64.7
-27.212
-13
-13.678
-6.5
-0.018
-0.009
-40.908
-19.5
-12.395
-5.9
-31.377
-15
-1.076
29.171
212.53
100
68.89
32.4
143.64
67.6
—
0
119.48
56.2
172.9
81.4
-29.25
-13.8
-15.27
-7.2
0.04
0.02
-44.49
-20.9
-0.12
-0.06
-44.37
-20.9
-1.51
29.32
266.82
100
144.1
54
122.73
46
—
0
119.48
44.8
165.12
61.9
-42.4
-15.9
-11.62
-4.4
0.05
0.02
-53.97
-20.2
-20.13
-7.5
-33.84
-12.7
-1.15
29.38
577
100
244.39
42.4
332.61
57.6
—
0
224.75
39
276.11
47.9
56.5
9.8
-11.789
-2.04
0.512
0.09
45.223
7.8
12.801
2.2
23.003
4
0.778
29.723
595.88
100
289.61
48.6
306.27
51.4
—
0
181.65
30.5
234.99
39.4
71.279
12
-11.879
-2
-0.063
-0.01
59.337
10
19.161
3.2
29.107
4.9
0.971
29.983
495.5
100
298.1
60.2
197.4
39.8
—
0
126.4
25.5
153.4
31
44
8.9
-6.6
-1.3
0.1
0.02
37.4
7.5
11.2
2.3
19.7
4
0.75
26.2
545
100
324.2
59.5
220.8
40.5
—
0
141.4
25.9
167.7
30.8
53.1
9.7
-7.2
-1.3
—
0
37
6.8
10.6
1.9
22.5
4.1
0.93
24.2
457.8
280.8
177
—
119.4
139.5
37.5
-9.1
-0.4
28
7.9
14.3
0.59
24.2
496.1
288.7
207.3
—
129.8
156.8
50.6
-7.5
—
39.5
13.6
20.8
0.86
24.2
463.1
273.7
189.4
—
122.4
149.9
39.4
-10.9
1.8
30.4
12.9
14.9
0.62
23.9
489.9
305.8
184.2
—
119.9
143.4
40.7
-8
-0.1
29.5
9.7
16.9
0.74
23
475.5
265.2
210.3
—
152
176.5
33.8
-4.4
-1.7
24.8
7.8
14.3
0.63
22.5
466.9
229.3
237.7
—
180.9
199.7
37.9
-6.3
-0.1
31.9
10.8
16.5
0.71
23.4
474.7
252.7
222
—
173.5
192.4
29.6
-6
0.2
23.8
8.1
11.4
0.5
22.7
464.7
238.8
225.9
—
163.3
188.6
37.3
-5
-0.3
31.9
11.2
18.2
0.78
23.4
376.9
242.2
134.7
—
101.9
130.1
4.5
-4
0.4
1.9
6.3
-6.3
-0.27
23.4
432.2
263.8
168.4
—
113.2
136.4
32
-2.9
-0.3
29.7
9.8
16.4
0.7
23.4
389.2
260.3
129
—
100.3
106.9
22
-3.2
2.2
19
6.2
10.8
0.45
24
435
269.1
165.9
—
111.9
134.7
31.2
-1.6
-2.8
26.2
8.1
17.4
0.94
18.5
398.8
267.4
131.5
—
97.6
125.1
6.3
-3.9
2.6
5.4
1.3
0.9
0.05
19
383.9
237.7
146.2
—
107.6
120.8
25.4
-2.7
-2.7
23.3
6.7
13.9
0.72
19.2
370.4
243.5
126.9
—
90.9
102
24.9
-4.5
0.5
20.3
5.7
13.2
0.68
19.4
356.8
222.4
134.3
—
93.3
109.8
24.5
-2.8
-0.4
21.3
6.8
13.1
0.69
19.1
280.8
179.7
101.1
—
76.9
81
20.1
-5.1
-0.6
14.4
-0.2
14.6
0.77
18.9
300.6
174.7
125.9
—
84.4
101
24.9
-6.2
-0.1
19.1
6.8
10.7
0.56
19.2
311.8
192.8
119
—
76.1
89
30
-7.6
-3.2
19.3
4.3
14.3
0.74
19.3
293.9
184
109.9
—
80
87.2
22.7
-5.6
-1.2
16.3
2.6
14.4
0.76
19
299.6
197.9
101.6
—
74.3
76.5
25.2
-6
0.1
19.3
4.4
14.9
0.71
21.1
333.9
210.4
123.5
—
83
92.5
31
-1.7
0.3
29.6
9.5
17.2
1.01
16.9
243.8
147.1
96.7
—
67.3
77
19.7
3.2
-5.9
17.1
4.9
11.4
0.69
16.5
251.9
150.1
101.8
—
69.8
81
20.8
0.3
-1.9
19.2
5.9
12.1
0.7
17.4
214.1
126.2
87.9
—
62
71.8
16
1.3
-2.8
14.5
4.1
10.4
0.68
15.1
220.1
131.7
88.4
—
59.7
71.2
17.2
0.3
-1.3
16.1
5.9
9.1
0.59
15.6
173.8
101.2
72.6
—
52
59.8
12.9
0.7
-2.2
11.4
3.6
7.5
0.48
15.6
181.7
105
76.6
—
51
63.9
12.7
1.7
-2.2
12.2
4
7.8
0.5
15.6
160.3
93.9
66.5
—
49.2
54.5
11.9
1.7
-2.8
10
3.5
6.3
0.41
15.3
179.4
105.2
74.3
—
51.1
60.2
14.1
1.6
-2.7
11.3
4.5
6.5
0.48
13.6
161.3
96.9
64.4
—
46.5
52.2
12.2
0.7
-2.3
10.6
4.2
6
0.48
12.5