D'Ieteren Group Statements
DI
D'Ieteren Group 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
7 983.6
100
6 177.5
77.4
1 806.1
22.6
—
0
1 458
18.3
1 430.5
17.9
375.6
4.7
237.3
3
—
0
612.9
7.7
102.6
1.3
504.7
6.3
9.536
52.927
4 085.4
100
3 157.2
77.3
928.2
22.7
—
0
715.5
17.5
704.1
17.2
224.1
5.5
127.5
3.1
—
0
351.6
8.6
63.4
1.6
285.9
7
5.351
53.427
4 714.6
100
3 744
79.4
970.6
20.6
—
0
780.9
16.6
769.1
16.3
201.5
4.3
187.3
4
—
0
388.8
8.2
58.9
1.2
328.9
7
6.11
53.81
1 909.9
100
1 613.4
84.5
296.5
15.5
—
0
216.2
11.3
208.3
10.9
88.2
4.6
128.2
6.7
—
0
216.4
11.3
25
1.3
191.6
10
3.55
54
1 469.4
100
1 247
84.9
222.4
15.1
—
0
183.1
12.5
202.8
13.8
19.6
1.3
63.6
4.3
—
0
80.1
5.5
6.7
0.5
70.7
4.8
1.31
53.9
1 891.1
100
1 634.3
86.4
256.8
13.6
—
0
193.7
10.2
187.5
9.9
69.3
3.7
134
7.1
—
0
203.3
10.8
21.3
1.1
182.8
9.7
3.39
53.9
1 807.2
100
1 558.2
86.2
249
13.8
—
0
181.1
10
221.4
12.3
27.6
1.5
94.4
5.2
—
0
132.7
7.3
12.5
0.7
119.7
6.6
2.22
54
1 510.8
100
1 319.2
87.3
191.6
12.7
—
0
183.3
12.1
181.9
12
9.7
0.6
53.6
3.5
—
0
25.5
1.7
4.9
0.3
20.6
1.4
0.38
53.9
1 788.2
100
1 556.4
87
231.8
13
—
0
190.1
10.6
284.6
15.9
-52.8
-3
27.4
1.5
—
0
-26.2
-1.5
15.5
0.9
-42.5
-2.4
-0.79
53.8
2 010.6
100
1 746.9
86.9
263.7
13.1
—
0
189.6
9.4
191.2
9.5
72.5
3.6
41.4
2.1
—
0
119.4
5.9
13.2
0.7
106.3
5.3
1.96
54.3
1 505.9
100
1 291.9
85.8
214
14.2
—
0
175.7
11.7
171.2
11.4
42.8
2.8
-72.1
-4.8
—
0
-29.3
-1.9
5.1
0.3
-46.3
-3.07
-0.85
54.2
2 073.5
100
1 803.7
87
269.8
13
—
0
197.2
9.5
199.2
9.6
70.6
3.4
24.9
1.2
—
0
95.5
4.6
14.5
0.7
1 082.4
52.2
19.93
54.3
1 562.4
1 332.5
229.9
—
200.1
199.3
30.6
6.5
—
37.1
23
34.3
0.63
54.4
1 892.7
1 652.7
240
—
174.2
174.3
65.7
-3
—
62.7
5.5
77
1.41
54.5
-252.7
415.6
-668.3
—
-582.9
-589.5
-78.8
18.2
0
-60.6
-17.6
-59.5
-1.09
54.4
3 419
2 380.9
1 038.1
—
872.8
867.2
170.9
-16
0
154.9
19
108.8
2
54.3
2 805.1
1 923.8
881.3
—
781.4
771.4
109.9
-20.7
—
89.2
-0.3
46.4
0.85
54.3
3 199.1
2 223.9
975.2
—
820.9
820.9
154.3
-17.6
0
136.7
22.4
83.7
1.54
54.3
2 479.4
1 626.9
852.5
—
758.5
887.1
-34.6
-12.9
0
-47.5
-1.4
-76.2
-1.4
54.3
2 973.7
2 108.7
865
—
758.4
767.7
97.3
-18.5
-0.6
78.8
11.1
65.2
1.2
54.5
2 492.5
1 663.9
828.6
—
748.1
757.1
71.5
-22.7
-0.7
48.8
12.3
34.7
0.63
54.6
2 978
2 091.4
886.6
—
755.9
758.2
128.4
-24.4
-0.9
104
22.5
78
1.43
54.6
2 501.2
1 702.6
798.6
—
669.3
641.9
156.7
-61.2
0
95.5
20.6
70.9
1.3
54.6
3 013.3
2 158.6
854.7
—
707.2
729.8
124.9
10.2
-0.8
135.1
15
117
2.14
54.8
2 801.9
1 996
805.9
—
639.8
651.7
154.2
-26.5
-0.8
127.7
19.3
122.1
2.21
55
3 175.4
2 250.3
925.1
—
729.5
727.8
197.3
-27.7
-1.4
169.6
24.4
187
3.4
54.9
2 522.7
1 755.6
767.1
—
635.7
640.7
126.4
-29.1
-0.3
97.3
27.1
81.9
1.49
54.9
3 011.1
2 077.4
933.7
—
727.9
732.1
201.6
-24
-0.3
177.6
31
134.4
2.45
54.7
3 048.2
2 034.2
1 014
—
809.7
843.4
170.6
-50.2
-0.3
120.4
23.5
77.7
1.43
54.4
3 221.5
2 206.4
1 015.1
—
832.7
855.9
159.2
-63.6
-0.5
95.6
9.5
79.1
1.46
54.3
2 947.4
2 008.3
939.1
—
743.9
1 013.9
-74.8
-97.3
0
-172.1
-47.9
-54.4
-1
54.3
3 199.4
2 242.4
957
—
771.1
790.4
166.6
-59.7
0
106.9
12.2
86.3
1.58
54.6
2 837
1 913.5
923.5
—
736.8
761.7
161.8
-71.3
-1.5
90.5
10.9
59.9
1.09
54.7
3 130.1
2 213.4
916.7
—
732.6
761.7
155
-60.5
0
94.5
21.2
66.4
1.21
54.8
2 437.1
1 648.1
789
—
647.2
670.2
118.8
-57.7
0
61.1
5.7
45.1
0.82
54.8
2 816.6
2 019.9
796.7
—
643.3
691.9
104.8
-44.3
0
60.5
7.1
51.7
0.93
54.8
2 313.4
1 605
708.4
—
578.3
605.5
102.9
-47.3
0
55.6
11.7
32.2
0.59
54.7
2 443.9
1 748.6
695.3
—
570
587.7
107.6
-45.4
0
62.2
12.5
43.1
0.79
54.7
2 169.2
1 492.2
677
—
565.2
612.1
64.9
-71.6
0
-6.7
7.6
-3.4
-0.06
54.6
2 290.6
1 632.7
657.9
—
526.2
558.6
99.3
-30.8
-1.8
68.5
11.7
46.6
0.85
54.8
1 549
1 149.3
399.7
—
302.7
318.2
81.5
—
-39.4
-55.5
-0.6
-20.8
-0.37
55.9
1 480.5
1 123.3
357.2
—
280.5
295.9
61.3
—
-41
24.3
7.2
25.9
0.46
55.9
1 464.5
1 059.2
405.3
—
282
297.1
108.2
—
-45.1
46.7
7.9
31.3
0.56
55.9