Statement of Income
|
|
3rd Quarter |
January – September |
||||
|---|---|---|---|---|---|---|---|
|
|
2017 |
2016 |
Change % |
2017 |
2016 |
Change % |
Sales revenue |
|
15,255 |
14,013 |
9 |
48,376 |
42,704 |
13 |
Cost of sales |
|
(10,421) |
(9,674) |
(8) |
(33,101) |
(29,014) |
(14) |
Gross profit on sales |
|
4,834 |
4,339 |
11 |
15,275 |
13,690 |
12 |
|
|
|
|
|
|
|
|
Selling expenses |
|
(2,015) |
(1,900) |
(6) |
(6,101) |
(5,691) |
(7) |
General administrative expenses |
|
(351) |
(324) |
(8) |
(1,067) |
(984) |
(8) |
Research and development expenses |
|
(455) |
(426) |
(7) |
(1,347) |
(1,324) |
(2) |
Other operating income |
|
731 |
388 |
88 |
1,639 |
1,136 |
44 |
Other operating expenses |
|
(884) |
(677) |
(31) |
(2,165) |
(2,016) |
(7) |
Income from companies accounted for using the equity method |
|
98 |
64 |
53 |
356 |
237 |
50 |
Income from operations (EBIT) |
|
1,958 |
1,464 |
34 |
6,590 |
5,048 |
31 |
|
|
|
|
|
|
|
|
Income from other shareholdings |
|
5 |
12 |
(58) |
29 |
33 |
(12) |
Expenses from other shareholdings |
|
(6) |
(51) |
88 |
(19) |
(62) |
69 |
Net income from shareholdings |
|
(1) |
(39) |
97 |
10 |
(29) |
. |
Interest income |
|
55 |
41 |
34 |
167 |
138 |
21 |
Interest expenses |
|
(128) |
(184) |
30 |
(418) |
(501) |
17 |
Interest result |
|
(73) |
(143) |
49 |
(251) |
(363) |
31 |
Other financial income |
|
16 |
23 |
(30) |
54 |
73 |
(26) |
Other financial expenses |
|
(127) |
(124) |
(2) |
(324) |
(329) |
2 |
Other financial result |
|
(111) |
(101) |
(10) |
(270) |
(256) |
(5) |
Financial result |
|
(185) |
(283) |
35 |
(511) |
(648) |
21 |
|
|
|
|
|
|
|
|
Income before taxes and minority interests |
|
1,773 |
1,181 |
50 |
6,079 |
4,400 |
38 |
Income taxes |
|
(364) |
(204) |
(78) |
(1,334) |
(876) |
(52) |
Income before minority interests |
|
1,409 |
977 |
44 |
4,745 |
3,524 |
35 |
|
|
|
|
|
|
|
|
Minority interests |
|
(73) |
(89) |
18 |
(204) |
(157) |
(30) |
Net income |
|
1,336 |
888 |
50 |
4,541 |
3,367 |
35 |
|
|
|
|
|
|
|
|
Earnings per share |
|
|
|
|
|
|
|
| Basic € |
|
1.45 |
0.97 |
49 |
4.94 |
3.67 |
35 |
| Diluted € |
|
1.45 |
0.97 |
49 |
4.94 |
3.67 |
35 |