Gas Statements
GS
Gas 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
90.813
100
31.255
34.4
59.558
65.6
—
0
17.61
19.4
29.283
32.2
30.275
33.3
-1.835
-2.02
-3.365
-3.7
25.075
27.6
-14.75
-16.2
39.826
43.9
0.914
43.573
158.29
100
59.231
37.4
99.059
62.6
—
0
32.007
20.2
47.419
30
51.64
32.6
-1.665
-1.05
-4.635
-2.9
54.255
34.3
43.964
27.8
10.292
6.5
0.235
43.783
77.071
100
44.357
57.6
32.714
42.4
—
0
23.633
30.7
31.907
41.4
0.807
1
2.626
3.4
-1.902
-2.5
1.531
2
8.471
11
-6.938
-9.002
-0.16
43.362
43.824
100
19.735
45
24.089
55
—
0
16.314
37.2
29.023
66.2
-4.934
-11.3
-2.286
-5.2
-1.761
-4.02
4.047
9.2
0.599
1.4
3.452
7.9
0.079
43.573
40.98
100
12.102
29.5
28.878
70.5
—
0
18.777
45.8
26.931
65.7
1.947
4.8
-0.79
-1.9
-1.805
-4.4
-0.648
-1.6
-0.343
-0.8
-0.306
-0.7
-0.007
43.574
34.212
100
8.911
26
25.301
74
—
0
19.97
58.4
29.225
85.4
-3.924
-11.5
-0.946
-2.8
-1.987
-5.8
-106.39
-311
-76.707
-224.2
-29.687
-86.8
-0.71
41.796
41.276
100
17.082
41.4
24.194
58.6
—
0
19.475
47.2
28.435
68.9
-4.241
-10.3
-0.934
-2.3
-1.658
-4.02
-6.833
-16.6
-2.297
-5.6
-4.535
-11
-0.1
45.35
41.44
100
11.244
27.1
30.196
72.9
—
0
23.139
55.8
32.75
79
-2.554
-6.2
-0.813
-2
-1.97
-4.8
-5.337
-12.9
-1.604
-3.9
-3.734
-9.01
-0.086
43.573
52.104
100
17.696
34
34.408
66
—
0
19.095
36.6
27.599
53
6.809
13.1
-0.455
-0.9
-1.979
-3.8
4.375
8.4
1.26
2.4
3.111
6
0.071
43.573
40.55
100
14.78
36.4
25.77
63.6
—
0
16.08
39.7
23.088
56.9
2.682
6.6
-0.75
-1.8
-1.802
-4.4
0.13
0.3
-0.118
-0.3
0.244
0.6
0.006
43.573
48.035
100
16.426
34.2
31.609
65.8
—
0
18.224
37.9
30.947
64.4
0.662
1.4
-0.896
-1.9
-2.409
-5.02
-2.643
-5.5
-0.549
-1.1
-2.095
-4.4
-0.048
43.573
40.683
100
11.959
29.4
28.724
70.6
—
0
16.968
41.7
25.554
62.8
3.17
7.8
-0.288
-0.7
-2.808
-6.9
0.074
0.2
-0.084
-0.2
0.155
0.4
0.004
43.573
43.685
100
15.895
36.4
27.79
63.6
—
0
17.34
39.7
23.967
54.9
3.823
8.8
-0.865
-2
-1.915
-4.4
1.043
2.4
0.428
1
0.614
1.4
0.014
43.573
66.5
100
27
40.6
39.6
59.5
—
0
16.8
25.3
28.2
42.4
11.3
17
-3.6
-5.4
—
0
7.7
11.6
3.1
4.7
4.6
6.9
0.11
43.8
45.6
100
15.8
34.6
29.8
65.4
—
0
16.9
37.1
22.4
49.1
7.5
16.4
-3.2
-7.02
-0.4
-0.9
4.3
9.4
2.3
5
2
4.4
0.04
44.4
106.1
100
68
64.1
38.1
35.9
—
0
18.7
17.6
24.3
22.9
13.9
13.1
-8.8
-8.3
-1
-0.9
5.1
4.8
3.8
3.6
1.4
1.3
0.03
43.5
148
100
111.8
75.5
36.2
24.5
—
0
31.8
21.5
37.8
25.5
-1.6
-1.08
-3.8
-2.6
-0.7
-0.5
-5.4
-3.6
-1.3
-0.9
-4.1
-2.8
-0.09
44
227.8
100
191.4
84
36.4
16
—
0
44.1
19.4
51.6
22.7
-15.1
-6.6
-0.2
-0.09
-2.8
-1.2
-18.2
-8
-4.7
-2.06
-13.4
-5.9
-0.31
43.7
73.2
100
48.3
66
24.9
34
—
0
20
27.3
26.3
35.9
-1.4
-1.9
0.7
1
-1.4
-1.9
-2.1
-2.9
—
0
-2.1
-2.9
-0.05
43.4
95.7
100
57.9
60.5
37.8
39.5
—
0
23.7
24.8
28.2
29.5
9.6
10
—
0
0.1
0.1
9.7
10.1
3.9
4.1
5.8
6.1
0.13
43.8
48
100
26.7
55.6
21.3
44.4
—
0
18.1
37.7
22.4
46.7
-1.1
-2.3
2.3
4.8
-0.5
-1.04
0.7
1.5
0.6
1.3
0.1
0.2
—
43.7