Synergie Statements
SD
Synergie 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
1 597.43
100
61.458
3.8
1 535.97
96.2
—
0
1 459.88
91.4
1 481.28
92.7
54.689
3.4
4.145
0.3
-1.219
-0.08
57.615
3.6
20.243
1.3
35.924
2.2
1.583
22.699
1 511.05
100
54.316
3.6
1 456.73
96.4
—
0
1 381.89
91.5
1 395.36
92.3
61.366
4.1
0.731
0.05
-0.725
-0.05
61.372
4.1
20.167
1.3
38.946
2.6
1.6
24.341
1 485.01
100
50.637
3.4
1 434.37
96.6
—
0
1 355.61
91.3
1 369.2
92.2
65.17
4.4
-1.933
-0.1
4.567
0.3
67.804
4.6
20.782
1.4
44.808
3
1.915
23.4
1 431.01
100
45.715
3.2
1 385.3
96.8
—
0
1 304.53
91.2
1 318.48
92.1
66.811
4.7
-1.056
-0.07
-0.657
-0.05
62.498
4.4
21.306
1.5
38.963
2.7
1.6
24.352
1 416.04
100
47.098
3.3
1 368.94
96.7
—
0
1 294.05
91.4
1 307.87
92.4
61.072
4.3
-0.402
-0.03
-0.151
-0.01
60.519
4.3
20.184
1.4
38.164
2.7
1.621
23.55
1 280.55
100
40.915
3.2
1 239.64
96.8
—
0
1 173.54
91.6
1 184.25
92.5
55.382
4.3
-0.124
-0.01
-0.364
-0.03
54.894
4.3
19.535
1.5
32.727
2.6
1.34
24.423
1 189.7
100
37.55
3.2
1 152.15
96.8
—
0
1 083.13
91
1 097.36
92.2
54.79
4.6
-1.26
-0.1
-0.01
-0.0008
51.8
4.4
20.53
1.7
31.27
2.6
1.3
23.9
1 000.64
100
39.57
4
961.07
96
—
0
925.15
92.5
934.3
93.4
26.77
2.7
-1.49
-0.1
-0.4
-0.04
22.64
2.3
12.63
1.3
10.02
1
0.41
24.09
1 346.71
100
47.476
3.5
1 299.23
96.5
—
0
1 227.19
91.1
1 235.83
91.8
63.402
4.7
-0.799
-0.06
0.412
0.03
62.015
4.6
25.834
1.9
34.278
2.5
1.451
23.618
1 295.63
100
38.011
2.9
1 257.62
97.1
—
0
1 193.05
92.1
1 206.04
93.1
51.58
4
-0.635
-0.05
-0.348
-0.03
50.597
3.9
23.417
1.8
25.82
2
1.06
24.358
1 312.3
100
48.1
3.7
1 264.2
96.3
—
0
1 190.5
90.7
1 196.5
91.2
67.7
5.2
-0.8
-0.06
-0.3
-0.02
65.1
5
19.2
1.5
43.8
3.3
1.8
24.3
1 238.8
100
37.1
3
1 201.6
97
—
0
1 140.4
92.1
1 147.1
92.6
54.6
4.4
-0.5
-0.04
-0.1
-0.008
52.5
4.2
16
1.3
35.5
2.9
1.5
23.7
1 224.5
37.3
1 187.3
—
1 116
1 120.3
66.9
-0.2
-0.1
63.1
17.4
44.6
1.81
24.7
1 098.7
33.2
1 065.5
—
1 002.2
1 007.6
57.9
-0.8
—
52.1
16.3
35.3
1.47
24
1 049
33.1
1 015.9
—
955.4
960.3
55.6
-0.5
—
54.2
15.4
38.2
1.62
23.6
942.8
30.8
912
—
865.3
870.7
41.3
-2.3
—
38.9
12.8
25.9
1.06
24.4
939.9
30.6
909.3
—
852.2
856.2
53.1
-0.9
—
50.3
16.3
33.7
1.43
23.6
859
30.2
828.8
—
785.6
791.1
37.7
1.6
-0.2
39.1
13.1
25.8
1.06
24.4
876
28.9
847.1
—
800.3
806
41
0.3
-0.1
41.2
11.9
29
1.23
23.6
793.9
27.3
766.6
—
728.4
733.9
32.7
0.5
-0.4
32.7
10.7
21.9
0.9
24.4
816.1
28.8
787.3
—
746.3
752.5
34.8
-0.1
-0.2
34.5
13
21.1
0.87
24.4
703.6
27.3
676.3
—
645.6
652
24.2
-0.3
-1.1
20.5
9.4
10.9
0.45
24.4
740.9
26.1
714.8
—
686.7
693.9
20.9
-0.3
-0.8
18.9
9.9
8.9
0.38
23.6
707.9
—
707.9
—
685.4
691.7
16.2
-0.4
0.4
15.7
9.7
5.9
0.24
24.4
757.2
—
757.2
—
727.3
732.7
24.5
-0.2
1
24.1
12.9
11
0.47
23.6
689.4
—
689.3
—
663.1
668.1
21.3
-0.4
-1.1
19.1
11
7.9
0.32
24.4
683.7
—
683.6
—
656.3
662.5
21.1
-0.4
-1.3
19.5
9.9
9.3
0.41
22.9
550.4
—
550.4
—
531.4
537.3
13.1
-0.8
1.8
14.1
8.1
6
0.23
25.7
517.9
—
517.8
—
501.6
504.9
13
-0.5
-0.7
11.8
4.3
7.4
0.31
24.2
430.8
—
430.8
—
423.9
427.9
3
-0.6
1.7
4.1
2.9
1.2
0.05
24.4
591.6
0.1
591.5
—
568.6
582
9.5
-2.3
-2.1
5
2.5
2.4
0.1
23.4
613.1
—
613
—
585.4
578.8
34.3
-0.2
-2.4
31.7
11.6
19.9
0.78
25.5
624.3
—
—
—
597
598.9
25.4
—
-1.4
24
7.9
15.6
0.62
25.3
567.8
—
—
—
543.9
529.3
38.5
—
-0.9
37.6
13.6
23.5
0.92
25.4
568.7
—
—
—
544.7
547.7
21
—
-0.9
19.9
7
12.6
0.49
25.5
498.3
—
498.2
—
478.7
482.6
15.6
—
-1.1
14.6
5.2
9
0.36
25.3
487.2
—
487.2
—
465.3
469
18.2
—
-0.2
18.1
6.6
11.4
0.45
25.4
436.8
—
436.8
—
420.6
423.1
13.7
—
-0.4
12.7
4.7
8
0.31
25.5
453.5
—
453.5
—
431.1
435.6
17.9
0.1
-0.4
17.4
6.4
10.5
0.41
25.4
402.7
0.1
402.6
—
387.5
391.7
10.9
—
-0.7
10.2
3.8
6.3
0.25
25.4
415.5
—
—
—
397
399.5
16
—
-0.4
12.7
4.6
7.8
0.31
25.4
360
—
—
—
350.3
351
8.9
—
-0.4
7.6
2.9
4.7
0.18
25.4