Etablissementen Franz Statements
CO
Etablissementen Franz 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
5 363
100
3 749.3
69.9
1 613.7
30.1
—
0
1 239.3
23.1
1 390.3
25.9
223.4
4.2
-3.5
-0.07
—
0
219.9
4.1
47.1
0.9
153.9
2.9
1.22
125.48
5 481.8
100
3 865
70.5
1 616.8
29.5
—
0
1 233.8
22.5
1 356.4
24.7
260.4
4.8
709.6
12.9
—
0
956
17.4
57.2
1
897
16.4
7.087
126.83
4 667.1
100
3 199.6
68.6
1 467.5
31.4
—
0
1 153.4
24.7
1 332.4
28.5
135.1
2.9
-1.7
-0.04
—
0
125.9
2.7
35.2
0.8
111.7
2.4
0.87
127.09
4 724.6
100
3 401.3
72
1 323.3
28
—
0
1 098.2
23.2
1 210.8
25.6
112.5
2.4
-7.3
-0.2
—
0
100.8
2.1
20
0.4
88.9
1.9
0.69
128.65
4 269.8
100
2 905.6
68.1
1 364.2
31.9
—
0
1 062.1
24.9
1 210.8
28.4
153.4
3.6
6
0.1
—
0
158.2
3.7
42.1
1
125.9
2.9
0.95
131.97
4 981.3
100
3 640.8
73.1
1 340.5
26.9
—
0
1 022.9
20.5
1 127.3
22.6
213.2
4.3
1.5
0.03
—
0
212.4
4.3
50.5
1
161.4
3.2
1.21
133.39
4 940.6
100
3 550.2
71.9
1 390.4
28.1
—
0
1 075.2
21.8
1 179
23.9
211.4
4.3
-5.5
-0.1
—
0
206.9
4.2
37
0.7
169.6
3.4
1.253
135.37
4 990.1
100
3 588.6
71.9
1 401.5
28.1
—
0
1 020.4
20.4
1 087.7
21.8
313.8
6.3
2.9
0.06
—
0
314
6.3
67.9
1.4
245.7
4.9
1.812
135.63
4 859.3
100
3 551.8
73.1
1 307.5
26.9
—
0
981.2
20.2
1 060.9
21.8
246.6
5.1
46.5
1
—
0
293.1
6
56
1.2
236.9
4.9
1.732
136.79
4 721.7
100
3 464.4
73.4
1 257.3
26.6
—
0
904.4
19.2
989.4
21
267.9
5.7
3.5
0.07
—
0
268.3
5.7
73.9
1.6
194.1
4.1
1.409
137.77
4 839
100
3 577.4
73.9
1 261.6
26.1
—
0
954.4
19.7
1 024.9
21.2
236.7
4.9
5.5
0.1
—
0
237.5
4.9
61.3
1.3
175.7
3.6
1.276
137.7
4 594.9
100
3 385.3
73.7
1 209.6
26.3
—
0
864.1
18.8
947.1
20.6
262.5
5.7
28.3
0.6
—
0
281.7
6.1
74
1.6
206.8
4.5
1.501
137.82
4 572.8
100
3 368.4
73.7
1 204.4
26.3
—
0
862.6
18.9
943.5
20.6
260.9
5.7
11.8
0.3
—
0
268.1
5.9
73.7
1.6
193.8
4.2
1.369
141.52
4 457.8
3 312.7
1 145.1
—
830.6
911.2
233.9
19
—
251
71
179.3
1.235
145.21