Salvatore Statements
SF
Salvatore 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
523.14
100
145.75
27.9
377.39
72.1
—
0
350.61
67
349.66
66.8
27.723
5.3
-14.074
-2.7
1.08
0.2
14.729
2.8
8.981
1.7
5.735
1.1
0.035
165.67
556.15
100
150.27
27
405.88
73
—
0
373.12
67.1
380.87
68.5
25.015
4.5
-12.366
-2.2
-1.216
-0.2
11.467
2.1
6.663
1.2
3.575
0.6
0.022
165.75
600.12
100
166.57
27.8
433.55
72.2
—
0
385.45
64.2
386.58
64.4
46.968
7.8
-12.592
-2.1
-0.264
-0.04
34.117
5.7
12.686
2.1
22.485
3.7
0.136
165.58
621.53
100
173.22
27.9
448.31
72.1
—
0
407.25
65.5
415.77
66.9
32.541
5.2
-21.696
-3.5
2.103
0.3
12.956
2.1
9.538
1.5
8.019
1.3
0.049
163.82
290.45
100
81.562
28.1
208.88
71.9
—
0
187.67
64.6
190.41
65.6
18.474
6.4
-7.081
-2.4
—
0
11.393
3.9
5.879
2
7.383
2.5
0.045
165.78
630.28
100
177.47
28.2
452.81
71.8
—
0
356.07
56.5
357.42
56.7
95.388
15.1
-7.297
-1.2
0.114
0.02
88.206
14
26.272
4.2
61.59
9.8
0.369
167.05
289.44
100
86.453
29.9
202.99
70.1
—
0
176.94
61.1
179.36
62
23.625
8.2
-3.428
-1.2
—
0
20.197
7
6.102
2.1
13.676
4.7
0.082
166.78
611.7
100
191.72
31.3
419.98
68.7
—
0
342.32
56
342.45
56
77.53
12.7
-8.713
-1.4
-2.243
-0.4
66.599
10.9
17.56
2.9
47.933
7.8
0.292
168.53
261.52
100
90.771
34.7
170.75
65.3
—
0
152.37
58.3
152.2
58.2
18.551
7.1
-5.632
-2.2
—
0
12.919
4.9
5.046
1.9
6.823
2.6
0.049
167.7
523.82
100
162.86
31.1
360.96
68.9
—
0
299.12
57.1
295.06
56.3
65.901
12.6
-9.819
-1.9
-0.087
-0.02
56.019
10.7
18.729
3.6
30.714
5.9
0.18
168.64
234.93
100
81.148
34.5
153.78
65.5
—
0
150.58
64.1
147.07
62.6
6.707
2.9
-4.343
-1.8
—
0
2.364
1
3.657
1.6
-1.235
-0.5
-0.011
176.43
513.15
100
183.57
35.8
329.58
64.2
—
0
327.24
63.8
320.72
62.5
8.862
1.7
-0.073
-0.01
0.782
0.2
9.579
1.9
-1.097
-0.2
15.501
3
0.09
168.64
223.37
100
85.623
38.3
137.75
61.7
—
0
137.28
61.5
135.25
60.5
2.499
1.1
-6.685
-3
—
0
-4.186
-1.9
7.376
3.3
-14.565
-6.5
-0.098
168.64
363.36
100
141.62
39
221.74
61
—
0
286.71
78.9
293.37
80.7
-71.635
-19.7
-18.322
-5.04
-0.529
-0.1
-90.486
-24.9
-7.032
-1.9
-81.898
-22.5
-0.468
168.64
221.73
100
91.495
41.3
130.24
58.7
—
0
166.1
74.9
166.57
75.1
-36.329
-16.4
-11.603
-5.2
—
0
-47.932
-21.6
-6.486
-2.9
-39.076
-17.6
-0.232
168.7
672.39
100
235.79
35.1
436.6
64.9
—
0
380.66
56.6
380.87
56.6
55.728
8.3
-16.92
-2.5
-0.627
-0.09
38.237
5.7
10.907
1.6
29.207
4.3
0.173
168.66
289.49
100
102.22
35.3
187.27
64.7
—
0
176.18
60.9
175.95
60.8
11.319
3.9
-7.242
-2.5
—
0
4.077
1.4
2.686
0.9
1.892
0.7
0.011
168.74
704.87
100
247.97
35.2
456.89
64.8
—
0
359.46
51
363.01
51.5
93.887
13.3
-14.284
-2.03
-0.733
-0.1
78.897
11.2
18.862
2.7
58.074
8.2
0.344
168.81
317.07
100
116.52
36.7
200.56
63.3
—
0
179.5
56.6
179.39
56.6
21.169
6.7
-5.861
-1.8
—
0
15.308
4.8
4.262
1.3
10.163
3.2
0.06
168.74
673.15
100
243.19
36.1
429.96
63.9
—
0
360.19
53.5
365.67
54.3
64.294
9.6
-7.531
-1.1
—
0
56.312
8.4
24.738
3.7
30.898
4.6
0.183
168.79
298.18
100
112.21
37.6
185.97
62.4
—
0
166.29
55.8
169.38
56.8
16.594
5.6
-4.81
-1.6
—
0
11.784
4
5.253
1.8
6.634
2.2
0.039
169.78
369.8
100
127.2
34.4
242.6
65.6
—
0
171.6
46.4
174.2
47.1
68.4
18.5
-2.4
-0.6
-2.1
-0.6
65
17.6
15.4
4.2
48.3
13.1
0.29
170.6
303.9
100
114.5
37.7
189.4
62.3
—
0
171.3
56.4
172.3
56.7
17.1
5.6
-2.5
-0.8
0
0
14.6
4.8
5.6
1.8
9.2
3
0.05
168.8
388.6
135
253.6
—
185.2
182.8
70.8
-2.8
-1.1
66.9
31.6
36.3
0.22
170.9
287
110.1
176.9
—
161.9
166.5
10.4
-2
0
8.4
5.7
3.9
0.02
168.6
408.8
137
271.8
—
180.6
184
87.8
-4.1
-1.9
82.6
17.4
66
0.39
170.8
309.1
112.7
196.5
—
177.5
179.4
17
-1.6
—
15.4
4.4
12.4
0.07
168.8
424.1
138.4
285.6
—
194.7
194.9
90.7
-1.7
-1.2
87.8
-0.5
89.5
0.53
170.7
303.7
99.8
203.9
—
167
169.4
34.5
-4.3
0
30.2
10.2
22.2
0.13
168.8
388.7
129.1
259.6
—
171.6
173.1
86.5
-2.8
-1.1
82.6
26.3
55.8
0.33
171
321.5
105.6
215.9
—
165
166.9
49
-3.9
0
45.1
11.3
34.4
0.2
168.5
409
133
276
—
187.6
185
91
-2.9
-1.1
87
26
60.5
0.36
170.6
298.7
101.8
196.9
—
158.1
158.8
38.1
-3.6
0
34.5
10.9
24.1
0.14
168.8
395.1
131.5
263.6
—
172.5
175
88.7
-2
-2.5
85.6
27.6
57
0.34
171
327.3
115.6
211.6
—
162.7
164.8
46.9
-2.6
—
44.3
12.5
31.2
0.19
168.4
375.2
130.2
245
—
168
168.4
76.6
-1.9
-1.3
73.4
23.7
47
0.28
170.7
297.6
107.9
189.7
—
140.2
141.4
48.2
-1.7
-1.9
46.5
14.7
31.4
0.19
168.8
360.2
129.7
230.6
—
149.6
151.7
78.8
—
-2.5
78.1
23.4
52
0.31
170.6
298.8
115.6
183.2
—
139.7
141.5
41.7
-1.7
0
40
12.7
26
0.15
168.6
343.2
122.5
220.7
—
162.5
163.8
56.9
-2.7
-1.1
53.1
12.7
38.1
0.23
170.8
290.2
105.7
184.5
—
135
133.9
50.5
-3.9
0.1
46.7
13.9
31.5
0.19
168.4
342.7
124
218.7
—
145.1
145.9
72.8
10.6
-2.5
82.4
22.4
56.5
0.34
170.6
281.9
106.8
175.2
—
135.9
136.3
38.8
-0.3
0
38.5
11.7
24.4
0.14
168.4
320.4
109.4
211
—
148.1
148.9
62.1
-4.2
0
57.9
17.3
35.9
0.213
168.7