Unieuro Statements
UN
Unieuro 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
1 227.92
100
1 044.68
85.1
183.24
14.9
—
0
133.96
10.9
187.58
15.3
-4.334
-0.4
0.328
0.03
-5.723
-0.5
-9.739
-0.8
-2.68
-0.2
-7.059
-0.6
-0.347
20.33
1 591.6
100
1 367.01
85.9
224.59
14.1
—
0
154.3
9.7
208.83
13.1
15.757
1
0.279
0.02
-7.106
-0.4
9.973
0.6
0.917
0.06
9.056
0.6
0.451
20.1
1 292.68
100
1 090.51
84.4
202.18
15.6
—
0
141.56
11
194.37
15
7.813
0.6
-0.116
-0.009
-6.055
-0.5
1.075
0.08
-0.062
-0.005
1.137
0.09
0.057
20.098
611.9
100
537.1
87.8
74.8
12.2
—
0
49.8
8.1
76.9
12.6
-2.1
-0.3
-3.5
-0.6
—
0
-5.6
-0.9
—
0
-5.6
-0.9
-0.27
20.4
1 681.49
100
1 440.81
85.7
240.68
14.3
—
0
154.83
9.2
205.25
12.2
35.43
2.1
-0.3
-0.02
-6.414
-0.4
28.454
1.7
1.875
0.1
26.579
1.6
1.307
20.334
686.4
100
557.3
81.2
129.1
18.8
—
0
88.9
13
111.4
16.2
17.6
2.6
2.6
0.4
-5.5
-0.8
14.7
2.1
-1.9
-0.3
16.6
2.4
0.78
21.2
581.8
100
503
86.5
78.8
13.5
—
0
49.2
8.5
74.1
12.7
4.7
0.8
-3.2
-0.6
—
0
1.5
0.3
0.1
0.02
1.4
0.2
0.07
20
795.4
100
659.8
83
135.6
17
—
0
95.4
12
116.9
14.7
18.7
2.4
2.5
0.3
-5.7
-0.7
15.5
1.9
2.4
0.3
13.1
1.6
0.65
20.3
810.8
100
700
86.3
110.8
13.7
—
0
48.2
5.9
72.2
8.9
38.7
4.8
-3.3
-0.4
—
0
35.3
4.4
2.5
0.3
32.9
4.1
1.64
20
650.1
100
521.4
80.2
128.7
19.8
—
0
79.9
12.3
102.1
15.7
26.6
4.1
2.4
0.4
-5.6
-0.9
23.4
3.6
1.4
0.2
21.9
3.4
1.1
20.2
428.9
100
386.3
90.1
42.7
10
—
0
30.4
7.1
54.4
12.7
-11.8
-2.8
-3.6
-0.8
—
0
-15.3
-3.6
-0.9
-0.2
-14.4
-3.4
-0.72
20
685.4
100
560.2
81.7
125.2
18.3
—
0
89.2
13
105.1
15.3
20.1
2.9
2.2
0.3
-6.5
-0.9
15.8
2.3
-1.2
-0.2
16.9
2.5
0.85
20.2
699.9
100
605.4
86.5
94.5
13.5
—
0
47.7
6.8
71.5
10.2
23
3.3
-3.3
-0.5
—
0
19.8
2.8
2
0.3
17.8
2.5
0.89
20
564.3
100
452.6
80.2
111.6
19.8
—
0
84.5
15
105.5
18.7
6.2
1.1
1.8
0.3
-5.3
-0.9
2.7
0.5
0.5
0.09
2.2
0.4
0.11
20.2
495.3
100
433.7
87.6
61.5
12.4
—
0
46.7
9.4
70.3
14.2
-8.7
-1.8
-3.1
-0.6
—
0
-11.8
-2.4
-0.5
-0.1
-11.3
-2.3
-0.57
20
577.3
100
436.1
75.5
141.1
24.4
—
0
116.8
20.2
120.8
20.9
20.4
3.5
-0.1
-0.02
—
0
19.5
3.4
-1.5
-0.3
20.9
3.6
1.05
20.2
618.7
100
553.2
89.4
65.6
10.6
—
0
43.8
7.1
51.9
8.4
13.6
2.2
-1
-0.2
—
0
12.6
2
-0.6
-0.1
13.2
2.1
0.66
20
489.9
100
375.7
76.7
114.2
23.3
—
0
105.7
21.6
110.5
22.6
3.7
0.8
-0.6
-0.1
—
0
3.9
0.8
1.1
0.2
2.8
0.6
0.14
20.2
418.6
100
378.6
90.4
40
9.6
—
0
41.7
10
48.2
11.5
-8.1
-1.9
-0.8
-0.2
—
0
-9
-2.2
-0.9
-0.2
-8
-1.9
-0.4
20
545.4
100
414.3
76
131.1
24
—
0
110.5
20.3
114.3
21
16.7
3.1
-3.5
-0.6
—
0
12.9
2.4
0.5
0.09
12.4
2.3
0.62
20.2
514.7
454.6
60.1
—
40.6
45.2
14.9
-1.3
—
13.6
2.4
11.2
0.56
20
446.9
344.5
102.3
—
102.3
104.1
-1.8
-0.6
—
-3
-0.4
-2.6
-0.13
20.2
366.8
337.5
29.3
—
33.9
40
-10.6
-1.2
—
-11.9
-1.8
-10
-0.5
20
462.3
341
121.3
—
105.9
107
14.2
-0.6
-0.5
12.5
1.9
10.7
0.53
20.2
436.7
355.7
81
—
67.9
71.6
9.4
-1.2
-0.6
7.7
1.9
5.8
0.29
20
399.1
297.9
101.2
—
94.3
96.3
5
-1.1
—
3.5
0.7
2.9
0.14
20.2
362.4
332.8
29.6
—
33
37.6
-8
-1.5
—
-9.5
-1.8
-7.7
-0.39
20
450.9
368
82.9
—
64.3
67.6
15.3
-1.1
-0.3
12.8
1
11.8
0.59
20