Cairo Statements
CA
Cairo 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
541.9
100
78.2
14.4
463.7
85.6
—
0
387.9
71.6
411.6
76
52.1
9.6
-3.4
-0.6
-2.8
-0.5
44.9
8.3
11.2
2.1
20.3
3.7
0.151
134.42
503.3
100
89
17.7
414.3
82.3
—
0
347
68.9
367.4
73
46.9
9.3
-2.5
-0.5
-3
-0.6
40.3
8
7.1
1.4
22.5
4.5
0.167
134.42
548
100
92.5
16.9
455.5
83.1
—
0
390.4
71.2
413.2
75.4
42.3
7.7
-3.4
-0.6
-2.6
-0.5
35.1
6.4
7.2
1.3
15.9
2.9
0.118
134.42
230.7
100
147.8
64.1
82.9
35.9
—
0
81.7
35.4
89
38.6
-6.1
-2.6
-3
-1.3
—
0
-9.5
-4.1
-5.6
-2.4
-3
-1.3
-0.022
134.42
514
100
101.2
19.7
412.8
80.3
—
0
360.1
70.1
373.1
72.6
39.7
7.7
-2.7
-0.5
-6
-1.2
29.3
5.7
-1.5
-0.3
20.8
4
0.155
134.42
220.1
100
144.4
65.6
75.7
34.4
—
0
73.1
33.2
81.1
36.8
-5.4
-2.5
-2.2
-1
-0.1
-0.05
-8.3
-3.8
-5.1
-2.3
-3
-1.4
-0.022
134.42
550
100
85.9
15.6
464.1
84.4
—
0
394.9
71.8
422.1
76.7
42
7.6
-2.5
-0.5
-1.7
-0.3
27.1
4.9
6.2
1.1
11.3
2.1
0.084
134.42
232.6
100
146.1
62.8
86.5
37.2
—
0
79.8
34.3
89.9
38.7
-3.4
-1.5
-2.1
-0.9
-0.4
-0.2
-6.3
-2.7
-3
-1.3
-2.9
-1.2
-0.022
134.42
537.5
100
47.1
8.8
490.4
91.2
—
0
401.5
74.7
427.5
79.5
62.9
11.7
-2.6
-0.5
-5.8
-1.08
50.9
9.5
10.6
2
26.5
4.9
0.197
134.42
234
100
135.7
58
98.3
42
—
0
75.4
32.2
86.9
37.1
11.4
4.9
-2.5
-1.07
—
0
8.1
3.5
0.5
0.2
4.3
1.8
0.032
134.42
533.2
100
42.5
8
490.7
92
—
0
419.9
78.8
446.7
83.8
44
8.3
-3
-0.6
5
0.9
45.9
8.6
6.2
1.2
24.5
4.6
0.182
134.42
225.4
100
138.9
61.6
86.5
38.4
—
0
81.9
36.3
91.9
40.8
-5.4
-2.4
-2.5
-1.1
-0.5
-0.2
-8.4
-3.7
-2.8
-1.2
-3.9
-1.7
-0.029
134.42
546.2
100
51.2
9.4
495
90.6
—
0
392.1
71.8
427.5
78.3
67.5
12.4
-5
-0.9
-0.8
-0.1
49.2
9
1.9
0.3
29.9
5.5
0.22
136.08
223.9
100
131.9
58.9
92
41.1
—
0
69.1
30.9
84.5
37.7
7.5
3.3
-3.2
-1.4
-0.1
-0.04
3.8
1.7
0.8
0.4
1.3
0.6
0.01
134.42
423.4
100
46.7
11
376.7
89
—
0
363.9
85.9
396.1
93.6
-19.4
-4.6
-3.7
-0.9
3.2
0.8
-25
-5.9
-7.4
-1.7
-12.7
-3
-0.094
134.42
223.6
100
138.9
62.1
84.7
37.9
—
0
81.8
36.6
96.1
43
-11.4
-5.1
-3.8
-1.7
6.2
2.8
-13.7
-6.1
-4.3
-1.9
-7
-3.1
-0.052
134.42
563.6
100
64
11.4
499.6
88.6
—
0
419.7
74.5
452.9
80.4
46.7
8.3
-3.6
-0.6
-5.1
-0.9
32.8
5.8
2.9
0.5
17.9
3.2
0.133
134.42
246.9
100
154
62.4
92.9
37.6
—
0
75.7
30.7
89
36
3.9
1.6
-4.1
-1.7
—
0
-1.3
-0.5
-1.3
-0.5
-0.7
-0.3
-0.005
134.42
595.6
100
62.6
10.5
533
89.5
—
0
441.2
74.1
473.2
79.4
59.8
10
-3.8
-0.6
-4.6
-0.8
50.7
8.5
11.1
1.9
24.2
4.1
0.18
134.42
264.1
100
160.8
60.9
103.3
39.1
—
0
83.5
31.6
93.7
35.5
9.6
3.6
-4
-1.5
—
0
4.9
1.9
0.2
0.08
2.7
1
0.02
134.42
597.9
100
66.5
11.1
531.4
88.9
—
0
450.9
75.4
473.4
79.2
58
9.7
-2.8
-0.5
-1.8
-0.3
53.9
9
4.3
0.7
30.7
5.1
0.228
134.42
262.1
100
170
64.9
92.1
35.1
—
0
76.3
29.1
84.4
32.2
7.7
2.9
-2.6
-1
0.1
0.04
5.1
1.9
0.7
0.3
1.8
0.7
0.013
134.42
351.4
100
-122
-34.7
473.4
134.7
—
0
394.9
112.4
414
117.8
59.4
16.9
1
0.3
-6.2
-1.8
52.3
14.9
10.3
2.9
26.2
7.5
0.19
135.9
274.8
100
180.2
65.6
94.6
34.4
—
0
82.8
30.1
87.5
31.8
7.1
2.6
-3.8
-1.4
0.1
0.04
5.6
2
0.1
0.04
3.4
1.2
0.02
134.4
298.5
-86.1
384.6
—
325.9
340.4
44.2
3.3
7.4
54.9
-1.6
34.7
0.26
135.9
229.4
141.1
88.3
—
74.9
84.7
3.6
-6.1
0.4
-2.1
1.8
-2.6
-0.02
134.4
316.4
-116.9
433.3
—
364.8
382.2
51.1
-0.1
-4.8
46.2
11.5
22.1
0.16
135.9
265.1
169.4
95.7
—
83.7
94
1.7
-6.6
—
-4.9
-0.9
-2.2
-0.02
134.4
324.1
-30.1
354.2
—
298
313.1
41.1
-5.4
-0.9
35.7
10
16.5
0.05
304.7
125.2
77.8
47.4
—
35.6
40.1
7.3
-2.4
—
3.2
1
1
0.01
78.3
60.5
-27.7
88.2
—
85.5
86.2
1.9
0.2
—
2.1
-0.3
2.4
0.03
79.2
56.3
38.2
18.2
—
16.2
16.9
1.2
0.2
—
1.3
-0.3
1.7
0.02
78.3
65.8
-20.8
86.5
—
80.4
82
4.5
0.2
—
4.7
0.3
4.5
0.06
79.2
45.8
32.2
13.6
—
13.7
13.3
0.3
0.1
—
0.4
-0.7
1.1
0.01
78.3
60.6
-31.1
91.7
—
87.4
87.9
3.7
0.2
—
4
0.4
3.5
0.05
79.4
54.4
41.5
12.9
—
14.3
12.2
0.7
0.2
—
0.9
-1
1.9
0.02
78.2
67.8
-20.4
88.2
—
85.2
82.8
5.4
0.1
—
5.5
0.6
4.9
0.06
79.2
49.1
33.3
15.9
—
13
12.2
3.6
0.5
—
4.2
-0.3
4.4
0.06
78.3
64.1
-29.3
93.4
—
85.2
84.1
9.3
0.5
—
9.8
0.2
9.6
0.12
79.4
59.3
41.1
18.2
—
15.1
13.5
4.7
0.7
—
5.4
0.5
4.9
0.06
78.2
71.4
-19.7
91.2
—
87.5
85
6.1
0.6
—
9.1
0.7
8.4
0.11
79.6
52.1
33.7
18.4
—
13.9
14.4
4
0.9
0.1
5
0.5
4.5
0.06
78
66.8
-34.1
100.9
—
95.8
39.8
61.1
0.9
0.3
62.3
2.4
59.8
0.77
78.8
59.2
48.5
10.7
—
6.4
5.7
5
0.5
0.3
5.8
2
3.8
0.05
78.1
70.5
58.2
12.2
—
6.3
5
7.2
0.4
—
7.7
2.3
5.4
0.07
78.9