Sabaf Statements
SA
Sabaf 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
68.861
100
30.864
44.8
37.997
55.2
—
0
29.15
42.3
33.067
48
4.93
7.2
0.334
0.5
—
0
5.648
8.2
1.18
1.7
4.27
6.2
0.343
12.445
128.99
100
58.506
45.4
70.481
54.6
—
0
56.672
43.9
62.802
48.7
7.679
6
-2.613
-2.03
-0.133
-0.1
1.862
1.4
-2.94
-2.3
4.525
3.5
0.367
12.326
67.944
100
30.723
45.2
37.221
54.8
—
0
27.97
41.2
31.789
46.8
5.432
8
-0.086
-0.1
—
0
3.805
5.6
0.682
1
2.787
4.1
0.224
12.445
108.96
100
54.069
49.6
54.893
50.4
—
0
47.048
43.2
53.026
48.7
1.867
1.7
-2.756
-2.5
-0.29
-0.3
-1.868
-1.7
-0.446
-0.4
-1.422
-1.3
-0.126
11.299
58.063
100
28.95
49.9
29.113
50.1
—
0
24.39
42
27.616
47.6
1.497
2.6
-1.227
-2.1
—
0
-1.137
-2
-0.346
-0.6
-0.791
-1.4
-0.07
11.292
107.37
100
53.472
49.8
53.897
50.2
—
0
45.684
42.5
49.895
46.5
4.002
3.7
-2.779
-2.6
1.494
1.4
-1.86
-1.7
-4.101
-3.8
2.241
2.1
0.199
11.278
55.939
100
28.145
50.3
27.794
49.7
—
0
22.756
40.7
25.835
46.2
1.959
3.5
1.043
1.9
—
0
-0.036
-0.06
-0.124
-0.2
0.088
0.2
0.008
11.232
145.68
100
67.94
46.6
77.744
53.4
—
0
55.152
37.9
59.921
41.1
17.823
12.2
0.771
0.5
-4.747
-3.3
14.069
9.7
1.061
0.7
13.008
8.9
1.158
11.232
70.852
100
32.472
45.8
38.38
54.2
—
0
27.497
38.8
29.424
41.5
8.956
12.6
0.064
0.09
—
0
9.149
12.9
1.695
2.4
7.454
10.5
0.664
11.222
125.59
100
55.41
44.1
70.184
55.9
—
0
52.012
41.4
56.756
45.2
13.428
10.7
-5.863
-4.7
-0.086
-0.07
7.599
6.1
0.229
0.2
7.154
5.7
0.637
11.222
63.107
100
27.745
44
35.362
56
—
0
24.512
38.8
27.754
44
7.608
12.1
0.485
0.8
—
0
8.102
12.8
1.358
2.2
6.514
10.3
0.582
11.196
137.66
100
54.498
39.6
83.167
60.4
—
0
55.083
40
59.324
43.1
23.843
17.3
-1.834
-1.3
-0.045
-0.03
22.081
16
4.768
3.5
16.749
12.2
1.496
11.196
64.825
100
24.729
38.1
40.096
61.9
—
0
26.172
40.4
29.12
44.9
10.976
16.9
-0.606
-0.9
—
0
10.414
16.1
1.646
2.5
8.456
13
0.756
11.187
106.74
100
44.432
41.6
62.31
58.4
—
0
42.94
40.2
46.957
44
15.353
14.4
-3.763
-3.5
-0.745
-0.7
10.768
10.1
-1.076
-1.008
11.537
10.8
1.029
11.21
78.164
100
30.626
39.2
47.538
60.8
—
0
35.834
45.8
42.762
54.7
4.776
6.1
-0.916
-1.2
-0.16
-0.2
3.741
4.8
1.225
1.6
2.424
3.1
0.214
11.311
81.097
100
33.654
41.5
47.443
58.5
—
0
35.139
43.3
41.798
51.5
5.645
7
-0.465
-0.6
-0.06
-0.07
5.118
6.3
-1.431
-1.8
6.402
7.9
0.547
11.708
74.826
100
30.568
40.9
44.258
59.1
—
0
32.462
43.4
38.053
50.9
6.205
8.3
-1.308
-1.7
-0.287
-0.4
4.658
6.2
1.024
1.4
3.513
4.7
0.319
11.019
74.629
100
29.08
39
45.549
61
—
0
32.127
43
37.291
50
8.258
11.1
3.93
5.3
—
0
11.219
15
2.75
3.7
8.388
11.2
0.76
11.03
38.43
100
14.74
38.4
23.69
61.6
—
0
15.46
40.2
19.11
49.7
4.58
11.9
2.5
6.5
-0.8
-2.08
7.08
18.4
1.91
5
5.14
13.4
0.46
11.07
38.5
100
13.98
36.3
24.52
63.7
—
0
17.17
44.6
19.97
51.9
4.55
11.8
0.08
0.2
-0.7
-1.8
4.63
12
1.23
3.2
3.35
8.7
0.3
11.15
35.54
100
13.4
37.7
22.14
62.3
—
0
15.53
43.7
18.02
50.7
4.12
11.6
-0.12
-0.3
-0.94
-2.6
3.98
11.2
1.17
3.3
2.78
7.8
0.25
11.24
37.07
100
13.01
35.1
24.06
64.9
—
0
16.94
45.7
19.73
53.2
4.34
11.7
0.09
0.2
-0.71
-1.9
4.41
11.9
1.34
3.6
3.07
8.3
0.27
11.3
33.21
100
12.67
38.2
20.53
61.8
—
0
14.35
43.2
17.23
51.9
3.3
9.9
-0.06
-0.2
-0.61
-1.8
3.25
9.8
0.86
2.6
2.36
7.1
0.21
11.36
30.86
100
10.61
34.4
20.25
65.6
—
0
15.07
48.8
17.8
57.7
2.45
7.9
-0.12
-0.4
-0.61
-2
2.34
7.6
0.79
2.6
1.56
5.1
0.14
11.52
32.06
100
11.94
37.2
20.12
62.8
—
0
14.48
45.2
17.01
53.1
3.11
9.7
0.15
0.5
-0.87
-2.7
3.27
10.2
0.98
3.1
2.29
7.1
0.2
11.53
37.5
100
12.98
34.6
24.53
65.4
—
0
17.29
46.1
19.83
52.9
4.69
12.5
-0.03
-0.08
-1.06
-2.8
4.7
12.5
1.59
4.2
3.11
8.3
0.27
11.53
30.68
100
10.37
33.8
20.32
66.2
—
0
15.05
49.1
17.39
56.7
2.92
9.5
-0.15
-0.5
-0.84
-2.7
2.81
9.2
1.01
3.3
1.79
5.8
0.16
11.53
33.12
100
12.45
37.6
20.67
62.4
—
0
15.34
46.3
17.79
53.7
2.88
8.7
-0.25
-0.8
-1.03
-3.1
2.65
8
1.13
3.4
1.52
4.6
0.14
11.17
33.06
100
12.29
37.2
20.77
62.8
—
0
14.54
44
17.55
53.1
3.22
9.7
-0.41
-1.2
-0.85
-2.6
2.63
8
0.61
1.8
2.02
6.1
0.18
11.17