Medios Statements
IL
Medios 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
451.04
100
418.63
92.8
32.405
7.2
—
0
11.775
2.6
26.314
5.8
6.091
1.4
-1.816
-0.4
—
0
4.275
0.9
1.86
0.4
2.415
0.5
0.098
24.594
456.22
100
429.8
94.2
26.422
5.8
—
0
8.631
1.9
19.892
4.4
6.53
1.4
-0.671
-0.1
—
0
5.859
1.3
1.867
0.4
3.992
0.9
0.17
23.482
441.25
100
414.2
93.9
27.044
6.1
—
0
10.546
2.4
21.379
4.8
5.665
1.3
-0.419
-0.09
-0.001
-0.0002
5.245
1.2
2.805
0.6
2.441
0.6
0.101
24.054
489.94
100
461.14
94.1
28.8
5.9
—
0
8.297
1.7
18.457
3.8
10.343
2.1
-0.611
-0.1
0.001
0.0002
9.733
2
2.63
0.5
7.103
1.4
0.3
23.677
422.28
100
396.15
93.8
26.131
6.2
—
0
8.748
2.1
18.785
4.4
7.346
1.7
-0.531
-0.1
—
0
6.815
1.6
2.378
0.6
4.437
1.1
0.19
23.353
431.24
100
403.63
93.6
27.604
6.4
—
0
9.008
2.1
19.587
4.5
8.017
1.9
-0.44
-0.1
-0.001
-0.0002
7.576
1.8
2.747
0.6
4.829
1.1
0.2
24.145
399.38
100
372.84
93.4
26.543
6.6
—
0
9.38
2.3
22.547
5.6
3.996
1
-0.289
-0.07
—
0
3.707
0.9
1.229
0.3
2.478
0.6
0.103
24.077
419.22
100
391.39
93.4
27.829
6.6
—
0
8.022
1.9
18.952
4.5
8.877
2.1
-0.282
-0.07
-0.001
-0.0002
8.594
2.1
2.715
0.6
5.879
1.4
0.25
23.516
399.22
100
372.6
93.3
26.622
6.7
—
0
8.074
2
18.377
4.6
8.245
2.1
-0.313
-0.08
—
0
7.932
2
2.998
0.8
4.934
1.2
0.21
23.495
392.95
100
367.13
93.4
25.82
6.6
—
0
8.229
2.1
17.972
4.6
7.848
2
-0.26
-0.07
—
0
7.588
1.9
2.549
0.6
5.038
1.3
0.21
23.99
368.64
100
349.56
94.8
19.08
5.2
—
0
7.926
2.2
19.42
5.3
-0.34
-0.09
-0.843
-0.2
—
0
-1.183
-0.3
1.305
0.4
-2.488
-0.7
-0.12
20.808
353.84
100
336.62
95.1
17.215
4.9
—
0
4.867
1.4
11.528
3.3
5.687
1.6
-0.268
-0.08
-0.001
-0.0003
5.418
1.5
1.801
0.5
3.617
1
0.17
21.276
319.02
100
302.52
94.8
16.503
5.2
—
0
4.654
1.5
11.23
3.5
5.273
1.7
-0.306
-0.1
—
0
4.967
1.6
1.535
0.5
3.432
1.1
0.17
20.188
315.91
100
300.23
95
15.682
5
—
0
4.608
1.5
11.041
3.5
4.641
1.5
-0.267
-0.08
—
0
4.374
1.4
1.533
0.5
2.841
0.9
0.14
20.293
333.66
100
313.55
94
20.105
6
—
0
8.449
2.5
15.026
4.5
5.079
1.5
-0.352
-0.1
—
0
4.727
1.4
2.371
0.7
2.356
0.7
0.148
15.929
160.01
100
151.25
94.5
8.764
5.5
—
0
3.784
2.4
6.739
4.2
2.025
1.3
-0.223
-0.1
—
0
1.802
1.1
0.702
0.4
1.101
0.7
0.07
15.729
292.88
100
275.41
94
17.474
6
—
0
6.846
2.3
13.011
4.4
4.463
1.5
-0.289
-0.1
—
0
4.174
1.4
1.005
0.3
3.169
1.1
0.197
16.085
288.3
100
269.24
93.4
19.057
6.6
—
0
6.07
2.1
10.631
3.7
8.426
2.9
-0.106
-0.04
—
0
8.32
2.9
2.531
0.9
5.788
2
0.379
15.258
228.51
100
213.53
93.4
14.973
6.6
—
0
4.882
2.1
9.008
3.9
5.966
2.6
-0.065
-0.03
—
0
5.901
2.6
1.929
0.8
3.971
1.7
0.273
14.564
183.11
100
169.9
92.8
13.217
7.2
—
0
5.227
2.9
8.756
4.8
4.461
2.4
-0.01
-0.005
—
0
4.451
2.4
1.651
0.9
2.801
1.5
0.202
13.89