UnipolSai Statements
US
UnipolSai 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
6 391
100
—
0
—
0
—
0
274
4.3
5 601
87.6
790
12.4
-93
-1.5
—
0
405
6.3
70
1.1
294
4.6
0.104
2 828
5 647
100
—
0
—
0
—
0
246
4.4
4 731
83.8
916
16.2
-104
-1.8
—
0
614
10.9
183
3.2
406
7.2
0.144
2 828
9 607
100
—
0
—
0
—
0
436
4.5
8 091
84.2
1 516
15.8
-445
-4.6
-0.1
-0.001
692
7.2
226
2.4
418
4.4
0.148
2 828.56
7 047.1
100
—
0
—
0
—
0
449.6
6.4
6 170.3
87.6
876.8
12.4
-267.1
-3.8
0.1
0.001
618.2
8.8
195.8
2.8
401.5
5.7
0.142
2 827.4
7 326.5
100
—
0
—
0
—
0
408.1
5.6
6 979.5
95.3
347
4.7
-88.2
-1.2
—
0
258.8
3.5
77.8
1.1
162.7
2.2
0.058
2 828.4
7 418
100
—
0
—
0
—
0
382.7
5.2
6 552.4
88.3
865.6
11.7
-229.5
-3.09
—
0
636.1
8.6
93.9
1.3
525.8
7.1
0.186
2 828.2
6 958.5
100
—
0
—
0
—
0
368.5
5.3
6 568.4
94.4
390.1
5.6
-60.9
-0.9
—
0
329.2
4.7
36.5
0.5
292.7
4.2
0.1
2 828.6
6 590.5
100
—
0
—
0
—
0
348.5
5.3
5 967.9
90.6
622.6
9.4
166.8
2.5
—
0
789.4
12
229
3.5
560.4
8.5
0.19
2 828
7 886.1
100
—
0
—
0
—
0
407.7
5.2
7 348.7
93.2
537.4
6.8
-165.5
-2.1
—
0
371.9
4.7
93.8
1.2
263.8
3.3
0.094
2 794.4
8 195.4
100
—
0
—
0
—
0
384.3
4.7
7 667.3
93.6
528.1
6.4
-26.8
-0.3
—
0
501.3
6.1
124.5
1.5
364
4.4
0.131
2 779.6
6 974.2
100
—
0
—
0
—
0
339.9
4.9
6 433
92.2
541.2
7.8
-103.3
-1.5
—
0
438
6.3
137.1
2
287.5
4.1
0.103
2 779.7
3 697.3
—
—
—
177.8
3 507.5
189.8
-113
-1
75.8
-23.7
88.4
0.03
2 773
3 162
—
—
—
144.5
2 908.3
253.7
-32.7
1
222
73.9
139.6
0.05
2 776.2
3 411
—
—
—
171.5
3 201.7
209.3
-25.3
—
184
44.1
132.4
0.05
2 776.2
3 634
—
—
—
149
3 423
211
-12
—
199
59
137
0.06
2 478
4 084.7
—
—
—
148.3
3 802.3
282.4
-96.7
—
185.7
50.1
132.3
0.04
3 241.5
3 196.6
—
—
—
172.9
2 939.9
256.7
-44.1
-0.1
212.5
65.6
141.1
0.06
2 223.5
3 909.4
—
—
—
158.1
3 601.1
308.3
-132.9
0.1
175.5
29.4
134.9
0.06
2 223.5
4 914
—
—
—
148
4 436
478
-8
—
470
161
303
0.12
2 600.6
4 603.3
—
—
—
183.4
4 442.8
160.5
32.5
—
193
-0.5
180.5
0.08
2 199.9
4 076.3
—
—
—
151.2
3 712
364.3
24.2
—
388.5
152.9
226.3
0.1
2 264.3
5 384.7
—
—
—
182.8
5 090
294.7
-57.2
—
237.5
66.1
158.7
0.05
3 285.1
4 989
—
—
—
160
4 662
327
-4
—
323
136
174
0.14
1 243.5
3 149.3
—
—
—
116.1
3 028.8
120.5
-74
—
46.5
22.5
28.4
0.03
920.3
2 410.6
—
—
—
109.7
2 113.1
297.5
-43.6
—
253.9
100.6
116.7
0.13
920.5
2 998.4
—
—
—
110.3
2 811.9
186.5
-31.4
—
155.1
58.4
52.3
0.09
597.3
3 100
—
—
—
106
2 855
245
-35
—
210
97
91
0.07
1 243.5
2 706.2
—
—
—
134.6
3 675.8
-969.6
-8.3
—
-977.9
-166.1
-728.7
-0.6
1 243.5
2 814.7
—
—
—
105
2 851.8
-37
-2.7
—
-39.7
-14
-28.5
-0.02
1 243.5
2 654.6
—
—
—
104.8
2 622.1
32.5
-1
—
31.6
22.2
-22.3
-0.16
136.8
3 182.9
—
—
—
112.5
3 122.7
60.2
-6.9
—
53.3
26.5
29.9
0.2
136.8
2 249.3
—
—
—
113.2
3 484.3
-1 235
—
—
-1 235
-412
-674.1
-7.81
86.3
2 660.5
—
—
—
119.9
2 843.8
-183.3
—
—
-183.3
-2.4
-116.7
-1.57
74
3 450.1
—
—
—
131.8
3 465.7
-15.6
—
—
-15.6
21
-37
-0.5
74
3 328.7
—
—
—
119.6
3 352.3
-23.7
—
—
-23.7
1.2
-24.9
-0.34
74
2 921.8
—
—
—
112.7
3 447.1
-525.3
—
—
-525.3
-27.9
-372.1
-5.03
74
2 925.1
—
—
—
145.3
3 248.3
-323.2
—
—
-323.2
-49.8
-200.7
-2.71
73.9
4 168.3
—
—
—
144.5
4 215.9
-47.6
—
—
-47.6
10.8
-52.5
-0.71
73.8
3 988.5
—
—
—
119.1
4 100.1
-111.6
—
—
-111.6
-10.3
-92.3
-1.24
74
3 066.6
—
—
—
135.3
3 578.1
-511.5
—
—
-511.5
-118.5
-339.4
-4.59
74.1
3 628.7
—
—
—
112.5
3 668.8
-40
—
—
-40
-8.5
-24
-0.34
71.6
4 479
—
—
—
113.3
4 506.6
-27.6
—
—
-27.6
-28.8
-0.2
—
71.6
2 866
—
—
—
129.7
2 811.9
54.1
—
—
54.1
22.9
21
0.273
76.9