Rai Statements
RW
Rai 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
68.707
100
0.288
0.4
68.418
99.6
—
0
21.332
31
34.265
49.9
34.153
49.7
-1.47
-2.1
—
0
32.475
47.3
9.117
13.3
23.358
34
0.08
268.63
68.858
100
0.292
0.4
68.566
99.6
—
0
21.32
31
33.709
49
34.857
50.6
-1.394
-2.02
—
0
33.463
48.6
9.638
14
23.825
34.6
0.089
268.37
67.801
100
0.421
0.6
67.38
99.4
—
0
27.159
40.1
41.712
61.5
25.668
37.9
-1.551
-2.3
—
0
23.901
35.3
6.994
10.3
16.907
24.9
0.063
268.37
68.166
100
0.308
0.5
67.858
99.5
—
0
19.609
28.8
31.788
46.6
36.07
52.9
-1.172
-1.7
—
0
34.834
51.1
9.891
14.5
24.943
36.6
0.093
268.37
68.142
100
0.29
0.4
67.852
99.6
—
0
24.951
36.6
36.489
53.5
31.363
46
-1.03
-1.5
—
0
30.088
44.2
8.714
12.8
21.374
31.4
0.08
268.37
67.832
100
0.319
0.5
67.513
99.5
—
0
23.391
34.5
34.133
50.3
33.38
49.2
-0.724
-1.07
—
0
32.656
48.1
9.159
13.5
23.497
34.6
0.088
268.37
61.051
100
0.486
0.8
60.565
99.2
—
0
25.15
41.2
36.442
59.7
24.124
39.5
-0.71
-1.2
—
0
23.279
38.1
5.842
9.6
17.437
28.6
0.065
268.37
63.164
100
0.436
0.7
62.728
99.3
—
0
26.056
41.3
35.206
55.7
27.523
43.6
-0.48
-0.8
—
0
26.857
42.5
7.598
12
19.26
30.5
0.072
268.37
61.099
100
11.02
18
50.079
82
—
0
11.078
18.1
24.297
39.8
25.782
42.2
-0.429
-0.7
—
0
25.353
41.5
7.158
11.7
18.195
29.8
0.068
268.37
60.132
100
8.753
14.6
51.379
85.4
—
0
11.197
18.6
24.665
41
26.715
44.4
-0.433
-0.7
—
0
26.282
43.7
7.483
12.4
18.799
31.3
0.07
268.37
58.184
100
11.201
19.3
46.983
80.7
—
0
13.644
23.5
29.132
50.1
17.852
30.7
-0.091
-0.2
—
0
17.694
30.4
5.082
8.7
12.613
21.7
0.047
268.37
58.441
100
9.12
15.6
49.32
84.4
—
0
8.534
14.6
21.557
36.9
27.764
47.5
-0.415
-0.7
—
0
27.212
46.6
7.613
13
19.6
33.5
0.073
268.37
56.85
100
9.634
16.9
47.216
83.1
—
0
11.299
19.9
23.809
41.9
23.406
41.2
-0.387
-0.7
—
0
23.019
40.5
6.672
11.7
16.347
28.8
0.061
268.37
56.463
100
9.76
17.3
46.703
82.7
—
0
11.917
21.1
24.416
43.2
22.286
39.5
-0.327
-0.6
—
0
21.96
38.9
5.136
9.1
16.824
29.8
0.063
268.37
56.445
100
0.38
0.7
56.065
99.3
—
0
23.954
42.4
37.353
66.2
18.712
33.2
-0.413
-0.7
—
0
18.299
32.4
5.128
9.1
13.171
23.3
0.05
261.63
56.877
100
0.28
0.5
56.598
99.5
—
0
19.497
34.3
31.342
55.1
25.255
44.4
-0.258
-0.5
—
0
24.998
44
6.921
12.2
18.076
31.8
0.067
267.87
55.572
100
0.011
0.02
55.562
100
—
0
21.072
37.9
32.656
58.8
22.906
41.2
-0.228
-0.4
—
0
22.678
40.8
5.913
10.6
16.766
30.2
0.062
272
55.568
100
0.239
0.4
55.328
99.6
—
0
21.661
39
32.796
59
22.532
40.5
-0.204
-0.4
—
0
22.328
40.2
6.333
11.4
15.995
28.8
0.059
272
55.664
100
0.379
0.7
55.286
99.3
—
0
24.847
44.6
35.611
64
19.675
35.3
-0.228
-0.4
—
0
19.447
34.9
5.765
10.4
13.682
24.6
0.05
272
55.319
100
0.188
0.3
55.131
99.7
—
0
19.689
35.6
30.961
56
24.169
43.7
-0.391
-0.7
—
0
23.778
43
6.693
12.1
17.085
30.9
0.063
272
55.384
100
0.342
0.6
55.042
99.4
—
0
21.783
39.3
31.255
56.4
23.787
42.9
-0.255
-0.5
—
0
23.532
42.5
6.623
12
16.909
30.5
0.062
272
55.02
100
0.278
0.5
54.742
99.5
—
0
21.422
38.9
32.281
58.7
22.461
40.8
-0.379
-0.7
—
0
22.082
40.1
6.398
11.6
15.685
28.5
0.058
272
54.465
100
0.387
0.7
54.079
99.3
—
0
26.611
48.9
36.125
66.3
17.954
33
-0.21
-0.4
—
0
17.744
32.6
5.194
9.5
12.55
23
0.046
272
54.286
100
-0.052
-0.1
54.338
100.1
—
0
22.445
41.3
31.273
57.6
23.065
42.5
-0.333
-0.6
—
0
22.718
41.8
6.462
11.9
16.255
29.9
0.06
272
54.93
100
0.35
0.6
54.59
99.4
—
0
24.18
44
33.34
60.7
21.25
38.7
-0.33
-0.6
-0.02
-0.04
21.02
38.3
4.97
9
16.05
29.2
0.06
272
54.04
100
0.27
0.5
53.77
99.5
—
0
23.58
43.6
32.35
59.9
21.42
39.6
-0.36
-0.7
-0.02
-0.04
21.06
39
6.17
11.4
14.89
27.6
0.05
272
54.12
100
0.55
1
53.57
99
—
0
27.17
50.2
35.79
66.1
17.79
32.9
-0.35
-0.6
0
0
17.44
32.2
5.22
9.6
12.22
22.6
0.04
272
54.07
100
0.22
0.4
53.84
99.6
—
0
21.45
39.7
29.97
55.4
23.88
44.2
-0.41
-0.8
-0.75
-1.4
23.46
43.4
6.78
12.5
16.68
30.8
0.06
272
54.18
100
0.3
0.6
53.88
99.4
—
0
25
46.1
34.29
63.3
19.59
36.2
-0.39
-0.7
-0.04
-0.07
19.2
35.4
5.62
10.4
13.58
25.1
0.05
272
53.83
100
0.27
0.5
53.56
99.5
—
0
24.46
45.4
33.45
62.1
20.11
37.4
-0.46
-0.9
-0.01
-0.02
19.65
36.5
5.87
10.9
13.78
25.6
0.05
272
53.89
100
0.47
0.9
53.42
99.1
—
0
31.23
58
38.58
71.6
14.84
27.5
-0.49
-0.9
0.15
0.3
14.35
26.6
5.09
9.4
9.26
17.2
0.03
272
54.72
100
0.24
0.4
54.49
99.6
—
0
22.92
41.9
34.51
63.1
19.98
36.5
-0.55
-1.005
-0.01
-0.02
19.43
35.5
6.5
11.9
12.93
23.6
0.05
272
53.93
100
0.37
0.7
53.56
99.3
—
0
27.9
51.7
39.58
73.4
13.99
25.9
-0.5
-0.9
0.11
0.2
13.49
25
4.55
8.4
8.94
16.6
0.03
272
52.67
100
0.26
0.5
52.4
99.5
—
0
24.1
45.8
35.64
67.7
16.77
31.8
-0.58
-1.1
-0.01
-0.02
16.19
30.7
5.5
10.4
10.69
20.3
0.04
272
54.05
100
0.57
1.1
53.48
98.9
—
0
26.93
49.8
38.92
72
14.56
26.9
-1.33
-2.5
0.63
1.2
13.23
24.5
4.47
8.3
8.76
16.2
0.03
272
53.22
100
0.34
0.6
52.88
99.4
—
0
23.52
44.2
36.05
67.7
16.84
31.6
-0.55
-1.03
—
0
16.29
30.6
5.89
11.1
10.4
19.5
0.04
272
52.6
100
0.32
0.6
52.28
99.4
—
0
23.89
45.4
36.18
68.8
16.1
30.6
-0.55
-1.05
—
0
15.55
29.6
5.06
9.6
10.49
19.9
0.04
272
52.43
100
0.28
0.5
52.15
99.5
—
0
25.37
48.4
37.79
72.1
14.36
27.4
-0.39
-0.7
-0.09
-0.2
13.88
26.5
4.58
8.7
9.3
17.7
0.03
272
52.19
100
11.88
22.8
40.31
77.2
—
0
15.86
30.4
28.97
55.5
11.33
21.7
—
0
-0.59
-1.1
10.74
20.6
4.02
7.7
6.72
12.9
0.02
272
51.66
100
11.55
22.4
40.11
77.6
—
0
13.71
26.5
25.62
49.6
14.49
28
-0.57
-1.1
—
0
13.92
26.9
5
9.7
8.92
17.3
0.03
272
28.11
100
0.35
1.2
27.76
98.8
—
0
24.5
87.2
24.17
86
3.58
12.7
-0.75
-2.7
2.37
8.4
5.21
18.5
1.86
6.6
3.34
11.9
0.01
272