Nomad Statements
NO
Nomad 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
753.1
100
520.3
69.1
232.8
30.9
—
0
—
0
119.3
15.8
113.5
15.1
-18.1
-2.4
-1
-0.1
87.7
11.6
16.8
2.2
70.9
9.4
0.435
163
783.7
100
572.8
73.1
210.9
26.9
—
0
—
0
115.4
14.7
95.5
12.2
-28.9
-3.8
-1.2
0
41.9
5.3
7.4
0.9
34.5
4.4
0.211
163.3
760.8
100
553.1
72.7
207.7
27.3
—
0
—
0
122.6
16.1
85.1
11.2
-19
-2.5
-1.1
-0.1
46.2
6.1
21.5
2.8
24.7
3.2
0.148
166.42
763.5
100
546.8
71.6
216.7
28.4
—
0
—
0
104.8
13.7
111.9
14.7
-18
-2.4
-1.1
-0.1
96.4
12.6
18.8
2.5
77.6
10.2
0.456
170.3
745.1
100
535
71.8
210.1
28.2
—
0
—
0
103.9
13.9
106.2
14.3
-30.8
-4.1
-4.8
-0.6
60.4
8.1
11.2
1.5
49.2
6.6
0.283
173.7
775.1
100
550.9
71.1
224.2
28.9
—
0
—
0
114.5
14.8
109.7
14.2
-27.9
-3.6
-1.1
-0.1
50.6
6.5
9.4
1.2
41.2
5.3
0.24
174.5
750.2
100
557.5
74.3
192.7
25.7
—
0
—
0
103.6
13.8
89.1
11.9
-18.5
-2.5
-0.8
-0.1
46.3
6.2
9.2
1.2
37.1
4.9
0.21
174.5
759.6
100
538.5
70.9
221.1
29.1
—
0
—
0
93.4
12.3
127.7
16.8
-3.8
-0.5
-0.6
-0.08
104.4
13.7
22.3
2.9
82.1
10.8
0.47
174.1
697
100
500.2
71.8
196.8
28.2
—
0
—
0
96.1
13.8
100.7
14.4
-15.4
-2.2
-0.7
-0.1
97.3
14
22.7
3.3
74.6
10.7
0.43
174.1
732.9
100
528.2
72.1
204.7
27.9
—
0
—
0
98.1
13.4
106.6
14.5
-13.9
-1.9
-0.7
-0.1
73
10
17
2.3
56
7.6
0.32
174.4
704
100
523.7
74.4
180.3
25.6
—
0
—
0
98.7
14
81.6
11.6
-16.1
-2.3
-0.5
-0.07
42.3
6
13.5
1.9
28.8
4.1
0.16
178
599.4
100
431.8
72
167.6
28
—
0
—
0
80.5
13.4
87.1
14.5
-17.4
-2.9
-0.4
-0.07
65.6
10.9
13.9
2.3
51.7
8.6
0.29
178.2
595.8
100
412.2
69.2
183.6
30.8
—
0
—
0
79.1
13.3
104.5
17.5
-16.8
-2.8
-0.4
-0.07
65.1
10.9
13.9
2.3
51.2
8.6
0.29
177.8
707.4
100
494.6
69.9
212.8
30.1
—
0
—
0
98
13.9
114.8
16.2
-27.5
-3.9
-0.4
-0.06
63.7
9
14.4
2
49.3
7
0.28
177.8
657.7
100
450.6
68.5
207.1
31.5
—
0
—
0
113.9
17.3
93.2
14.2
-18.8
-2.9
-0.7
-0.1
80.4
12.2
21.7
3.3
58.7
8.9
0.3
194.6
576.3
100
401.1
69.6
175.2
30.4
—
0
—
0
85.7
14.9
89.5
15.5
-15.1
-2.6
-0.6
-0.1
71.3
12.4
14.9
2.6
56.4
9.8
0.29
195.5
599
100
417.7
69.7
181.3
30.3
—
0
—
0
81.6
13.6
99.7
16.6
-15.8
-2.6
-0.7
-0.1
79
13.2
16.4
2.7
62.6
10.5
0.32
198.4
682.9
100
484
70.9
198.9
29.1
—
0
—
0
101.5
14.9
97.4
14.3
-11.3
-1.7
-0.7
-0.1
64.8
9.5
17.4
2.5
47.5
7
0.23
203
628.4
100
440.7
70.1
187.7
29.9
—
0
—
0
96.5
15.4
91.2
14.5
-24.2
-3.9
-1
-0.2
61.4
9.8
15.5
2.5
46
7.3
0.21
222.2
540.3
100
381.1
70.5
159.2
29.5
—
0
—
0
89.4
16.5
69.8
12.9
-17
-3.1
-0.9
-0.2
50.2
9.3
11
2
39.2
7.3
0.2
196.4
537.8
100
377.5
70.2
160.3
29.8
—
0
—
0
84.6
15.7
75.7
14.1
-14.3
-2.7
-1
-0.2
58.8
10.9
12.6
2.3
46.4
8.6
0.24
196.4
617.8
100
427.1
69.1
190.7
30.9
—
0
—
0
89.4
14.5
101.3
16.4
-13.9
-2.2
-0.9
-0.1
39.9
6.5
17.6
2.8
22.4
3.6
0.13
178.4
614.8
100
431.1
70.1
183.7
29.9
—
0
—
0
99.6
16.2
84.1
13.7
-18.6
-3.03
-1.3
-0.2
58.2
9.5
17.4
2.8
41.1
6.7
0.23
176.4
530.6
100
383.6
72.3
147
27.7
—
0
—
0
84.5
15.9
62.5
11.8
-10.9
-2.05
-1.2
-0.2
46.3
8.7
10
1.9
36.7
6.9
0.21
175.7
488.2
100
336.7
69
151.5
31
—
0
—
0
85.8
17.6
65.7
13.5
-16.7
-3.4
-1.2
-0.2
41.7
8.5
10.7
2.2
31
6.3
0.18
175.6
539.2
100
367.9
68.2
171.3
31.8
—
0
—
0
82.8
15.4
88.5
16.4
-4.9
-0.9
-1.2
-0.2
80.9
15
18.5
3.4
62.4
11.6
0.36
175.5
508.2
100
348.2
68.5
160
31.5
—
0
—
0
91.7
18
68.3
13.4
-16.3
-3.2
-1.1
-0.2
30.5
6
3.2
0.6
27.3
5.4
0.16
166.7
459
100
320
69.7
139
30.3
—
0
—
0
71.4
15.6
67.6
14.7
-7.3
-1.6
-1.3
-0.3
53.6
11.7
11.7
2.5
41.9
9.1
0.24
172.4
458.1
100
313.8
68.5
144.3
31.5
—
0
—
0
75.3
16.4
69
15.1
-31.1
-6.8
-1.2
-0.3
25.2
5.5
5.9
1.3
19.3
4.2
0.11
181.7
531.3
100
375.2
70.6
156.1
29.4
—
0
—
0
80.9
15.2
75.2
14.2
-14.9
-2.8
-1.2
-0.2
59.2
11.1
11.2
2.1
48
9
0.26
183.7
485.2
100
349.3
72
135.9
28
—
0
—
0
89.4
18.4
46.5
9.6
-21.1
-4.3
-1.1
-0.2
4
0.8
6.1
1.3
-2.1
-0.4
-0.01
183.8
439.5
100
311.5
70.9
128
29.1
—
0
—
0
56.1
12.8
71.9
16.4
-14.9
-3.4
-1.4
-0.3
21.5
4.9
17.9
4.1
3.6
0.8
0.02
183.6
455.9
100
316.3
69.4
139.6
30.6
—
0
—
0
74.8
16.4
64.8
14.2
-17.3
-3.8
-0.6
-0.1
-8.2
-1.8
-0.9
-0.2
-7.3
-1.6
-0.04
183.6
547.1
100
379.6
69.4
167.5
30.6
—
0
—
0
80
14.6
87.5
16
-4.7
-0.9
-1
-0.2
58.7
10.7
16.5
3
42.2
7.7
0.23
183.1
475.9
100
352
74
123.9
26
—
0
—
0
72.3
15.2
51.6
10.8
6
1.3
-1.9
-0.4
35.4
7.4
-17.6
-3.7
53
11.1
0.34
155.5
315.5
100
215.1
68.2
100.4
31.8
—
0
—
0
47.1
14.9
53.3
16.9
-25.5
-8.08
—
0
10.9
3.5
4.6
1.5
6.3
2
0.04
170.4