Brunel Statements
BR
Brunel 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
695.54
100
561.34
80.7
134.21
19.3
—
0
73.629
10.6
109.07
15.7
25.135
3.6
-2.286
-0.3
—
0
22.849
3.3
7.572
1.1
14.942
2.1
0.296
50.427
685.82
100
546.62
79.7
139.2
20.3
—
0
74.547
10.9
109.68
16
29.521
4.3
-4.18
-0.6
—
0
25.341
3.7
9.691
1.4
15.725
2.3
0.312
50.401
644.72
100
510.33
79.2
134.38
20.8
—
0
73.1
11.3
107.58
16.7
26.8
4.2
-2.039
-0.3
—
0
24.761
3.8
8.252
1.3
15.927
2.5
0.315
50.538
618.08
100
486.81
78.8
131.26
21.2
—
0
64.007
10.4
96.046
15.5
35.215
5.7
-2.019
-0.3
—
0
33.196
5.4
9.896
1.6
23.146
3.7
0.457
50.675
563.75
100
442.89
78.6
120.86
21.4
—
0
64.542
11.4
95.196
16.9
25.659
4.6
-0.92
-0.2
—
0
14.308
2.5
6.844
1.2
6.244
1.1
0.124
50.401
472.55
100
358.76
75.9
113.79
24.1
—
0
56.152
11.9
84.487
17.9
29.301
6.2
-0.341
-0.07
—
0
28.96
6.1
8.122
1.7
19.739
4.2
0.391
50.488
427.12
100
330.32
77.3
96.796
22.7
—
0
54.026
12.6
78.447
18.4
18.349
4.3
-0.378
-0.09
—
0
17.971
4.2
5.818
1.4
11.26
2.6
0.223
50.488
411.3
100
315.9
76.8
95.41
23.2
—
0
47.38
11.5
75.4
18.3
20
4.9
0.19
0.05
—
0
20.19
4.9
6.27
1.5
13.91
3.4
0.26
50.57
476.15
100
380.17
79.8
95.99
20.2
—
0
56.96
12
87.17
18.3
8.82
1.9
-0.49
-0.1
—
0
8.33
1.7
4.7
1
3.62
0.8
0.07
50.57
516.87
100
413.61
80
103.27
20
—
0
60.855
11.8
97.446
18.9
5.822
1.1
0.041
0.008
-0.001
-0.0002
5.862
1.1
10.809
2.1
-1.755
-0.3
-0.035
50.575
524.24
100
418.1
79.8
106.15
20.2
—
0
62.593
11.9
94.552
18
11.594
2.2
-1.018
-0.2
0.001
0.0002
10.577
2
5.497
1
5.58
1.1
0.11
50.575
479.48
100
369.25
77
110.23
23
—
0
55.978
11.7
87.442
18.2
22.784
4.8
-1.328
-0.3
—
0
21.456
4.5
4.939
1
15.974
3.3
0.315
50.776