A2A Statements
A2
A2A 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
6 091
100
4 212
69.2
1 879
30.8
—
0
514
8.4
1 113
18.3
766
12.6
-49
-0.8
—
0
718
11.8
211
3.5
489
8
0.156
3 132.91
3 425
100
2 435
71.1
990
28.9
—
0
215
6.3
525
15.3
465
13.6
-31
-0.9
—
0
434
12.7
127
3.7
294
8.6
0.094
3 132.91
6 769
100
5 047
74.6
1 722
25.4
—
0
550
8.1
1 151
17
571
8.4
-71
-1.05
—
0
500
7.4
108
1.6
379
5.6
0.122
3 132.91
2 963
100
2 193
74
770
26
—
0
198
6.7
535
18.1
235
7.9
-34
-1.1
—
0
200
6.7
55
1.9
145
4.9
0.046
3 132.91
7 989
100
6 542
81.9
1 447
18.1
—
0
474
5.9
997
12.5
450
5.6
-72
-0.9
1
0.01
379
4.7
91
1.1
280
3.5
0.088
3 132.91
5 131
100
4 355
84.9
776
15.1
—
0
198
3.9
488
9.5
288
5.6
-34
-0.7
—
0
254
5
76
1.5
173
3.4
0.054
3 132.91
13 378
100
11 969
89.5
1 409
10.5
—
0
483
3.6
1 065
8
344
2.6
-48
-0.4
—
0
294
2.2
201
1.5
73
0.5
0.024
3 014.47
7 081
100
6 329
89.4
752
10.6
—
0
183
2.6
526
7.4
226
3.2
-25
-0.4
—
0
201
2.8
65
0.9
133
1.9
0.042
3 132.91
9 788
100
8 553
87.4
1 235
12.6
—
0
468
4.8
910
9.3
325
3.3
-20
-0.2
—
0
462
4.7
143
1.5
328
3.4
0.093
3 132.91
5 540
100
4 877
88
663
12
—
0
192
3.5
480
8.7
183
3.3
-15
-0.3
—
0
168
3
114
2.1
201
3.6
0.06
3 132.91
7 489
100
6 249
83.4
1 240
16.6
—
0
405
5.4
927
12.4
313
4.2
-39
-0.5
-1
-0.01
261
3.5
77
1
164
2.2
0.055
3 046.48
2 392
100
1 879
78.6
513
21.4
—
0
172
7.2
413
17.3
100
4.2
-17
-0.7
1
0.04
84
3.5
19
0.8
54
2.3
0.018
3 054.6
4 053
100
2 846
70.2
1 207
29.8
—
0
431
10.6
854
21.1
353
8.7
-23
-0.6
—
0
329
8.1
-41
-1.01
340
8.4
0.11
3 100.89
2 170
100
1 515
69.8
655
30.2
—
0
187
8.6
417
19.2
238
11
-12
-0.6
—
0
226
10.4
72
3.3
136
6.3
0.044
3 109.18
3 681
100
2 545
69.1
1 136
30.9
—
0
411
11.2
868
23.6
268
7.3
-37
-1.005
—
0
226
6.1
21
0.6
210
5.7
0.068
3 109.18
1 624
100
1 137
70
487
30
—
0
167
10.3
368
22.7
119
7.3
-21
-1.3
—
0
98
6
31
1.9
64
3.9
0.021
3 109.18
3 181
100
2 149
67.6
1 032
32.4
—
0
393
12.4
749
23.5
283
8.9
-40
-1.3
—
0
243
7.6
78
2.5
154
4.8
0.05
3 109.18
1 707
100
1 138
66.7
569
33.3
—
0
180
10.5
373
21.9
196
11.5
-18
-1.05
—
0
178
10.4
58
3.4
112
6.6
0.036
3 109.18
3 613
100
2 495
69.1
1 118
30.9
—
0
379
10.5
748
20.7
370
10.2
-50
-1.4
—
0
319
8.8
102
2.8
223
6.2
0.071
3 109.18
1 669
100
1 144
68.5
525
31.5
—
0
165
9.9
400
24
125
7.5
-24
-1.4
—
0
101
6.1
31
1.9
84
5
0.027
3 109.18
3 711
100
2 664
71.8
1 047
28.2
—
0
379
10.2
724
19.5
323
8.7
-61
-1.6
—
0
262
7.1
87
2.3
166
4.5
0.053
3 109.18
2 110
100
1 546
73.3
564
26.7
—
0
177
8.4
367
17.4
197
9.3
-24
-1.1
—
0
173
8.2
59
2.8
104
4.9
0.033
3 109.18
3 413
100
2 366
69.3
1 047
30.7
—
0
377
11
887
26
160
4.7
-58
-1.7
—
0
102
3
37
1.1
77
2.3
0.019
3 109.18
1 437
100
991
69
446
31
—
0
157
10.9
338
23.5
108
7.5
-28
-1.9
—
0
80
5.6
26
1.8
68
4.7
0.017
3 109.18
1 812
100
1 183
65.3
629
34.7
—
0
165
9.1
342
18.9
287
15.8
-29
-1.6
—
0
258
14.2
83
4.6
173
9.5
0.06
3 109.2
1 343
100
891
66.3
452
33.7
—
0
150
11.2
326
24.3
126
9.4
-27
-2.01
—
0
99
7.4
34
2.5
69
5.1
0.02
3 109.2
1 622
100
994
61.3
628
38.7
—
0
160
9.9
345
21.3
283
17.4
-25
-1.5
—
0
258
15.9
78
4.8
180
11.1
0.06
3 109.2
1 378
100
879
63.8
499
36.2
—
0
147
10.7
339
24.6
160
11.6
-69
-5.007
—
0
-150
-10.9
-23
-1.7
-91
-6.6
-0.03
3 176
1 159
100
691
59.6
468
40.4
—
0
152
13.1
321
27.7
147
12.7
-33
-2.8
—
0
111
9.6
39
3.4
69
6
0.02
3 078.4
1 036
100
529
51.1
507
48.9
—
0
156
15.1
322
31.1
185
17.9
-29
-2.8
—
0
155
15
54
5.2
96
9.3
0.03
3 095.5
1 287
100
760
59.1
527
40.9
—
0
162
12.6
331
25.7
196
15.2
-30
-2.3
—
0
218
16.9
52
4
158
12.3
0.05
3 095.5
1 283
100
813
63.4
470
36.6
—
0
176
13.7
350
27.3
120
9.4
-31
-2.4
—
0
-270
-21.04
36
2.8
-164
-12.8
-0.05
3 106
1 171
100
713
60.9
458
39.1
—
0
152
13
318
27.2
140
12
-33
-2.8
—
0
107
9.1
20
1.7
85
7.3
0.03
3 106
1 088
100
638
58.6
450
41.4
—
0
160
14.7
364
33.5
86
7.9
-33
-3.03
—
0
52
4.8
17
1.6
35
3.2
0.01
3 106
1 379
100
828
60
551
40
—
0
163
11.8
323
23.4
228
16.5
-41
-3
—
0
187
13.6
60
4.4
117
8.5
0.04
3 106
1 352
100
866
64.1
486
35.9
—
0
185
13.7
386
28.6
100
7.4
-78
-5.8
—
0
-137
-10.1
52
3.8
-196
-14.5
-0.06
3 106
1 050
100
589
56.1
461
43.9
—
0
153
14.6
342
32.6
119
11.3
-36
-3.4
—
0
92
8.8
26
2.5
62
5.9
0.02
3 106
1 131
100
658
58.2
473
41.8
—
0
174
15.4
353
31.2
120
10.6
-56
-5
—
0
64
5.7
47
4.2
17
1.5
0.01
3 106
1 451
100
936
64.5
515
35.5
—
0
164
11.3
333
22.9
182
12.5
-40
-2.8
—
0
142
9.8
54
3.7
80
5.5
0.03
3 106
1 524
100
988
64.8
536
35.2
—
0
183
12
439
28.8
97
6.4
-72
-4.7
6
0.4
-141
-9.3
-67
-4.4
-97
-6.4
-0.02
3 106
1 235
100
804
65.1
431
34.9
—
0
162
13.1
353
28.6
78
6.3
-53
-4.3
—
0
44
3.6
24
1.9
26
2.1
0.01
3 106