Constellium Statements
CS
Constellium 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
1 795
100
1 605
89.4
190
10.6
13
0.7
74
4.1
63
3.5
127
7.1
-32
-1.8
—
0
95
5.3
24
1.3
71
4
0.476
149.04
1 731
100
1 570
90.7
161
9.3
15
0.9
75
4.3
103
6
58
3.4
-33
-1.9
—
0
25
1.4
8
0.5
16
0.9
0.107
149.84
1 613
100
1 435
89
178
11
15
0.9
81
5
100
6.2
78
4.8
-35
-2.2
—
0
43
2.7
32
2
10
0.6
0.066
150.83
1 720
100
1 562
90.8
158
9.2
11
0.6
70
4.1
40
2.3
118
6.9
-36
-2.09
—
0
82
4.8
18
1
64
3.7
0.43
148.7
1 950
100
1 737
89.1
213
10.9
13
0.7
80
4.1
94
4.8
119
6.1
-71
-3.6
-4
-0.2
44
2.3
12
0.6
31
1.6
0.21
148.2
1 956
100
1 795
91.8
161
8.2
13
0.7
71
3.6
99
5.1
62
3.2
-35
-1.8
—
0
27
1.4
5
0.3
20
1
0.14
147.3
1 844
100
1 737
94.2
107
5.8
16
0.9
76
4.1
47
2.5
60
3.3
-33
-1.8
—
0
27
1.5
-3
-0.2
28
1.5
0.19
146.1
2 022
100
1 889
93.4
133
6.6
11
0.5
63
3.1
103
5.1
30
1.5
-36
-1.8
—
0
-6
-0.3
-137
-6.8
130
6.4
0.89
146.8
2 275
100
2 060
90.5
215
9.5
10
0.4
75
3.3
354
15.6
-139
-6.1
105
4.6
-2
-0.09
-36
-1.6
-4
-0.2
-34
-1.5
-0.24
144.2
1 979
100
1 762
89
217
11
11
0.6
68
3.4
-31
-1.6
248
12.5
-30
-1.5
—
0
218
11
39
2
177
8.9
1.2
147.5
1 706
100
1 551
90.9
155
9.1
9
0.5
71
4.2
102
6
53
3.1
-41
-2.4
—
0
9
0.5
2
0.1
7
0.4
0.05
147.2
1 587
100
1 419
89.4
168
10.6
10
0.6
60
3.8
15
0.9
153
9.6
-34
-2.1
—
0
119
7.5
20
1.3
97
6.1
0.66
147.1
1 518
100
1 319
86.9
199
13.1
9
0.6
67
4.4
32
2.1
167
11
-37
-2.4
—
0
130
8.6
22
1.4
107
7
0.73
146.7
1 341
100
1 199
89.4
142
10.6
11
0.8
60
4.5
28
2.1
114
8.5
-55
-4.1
—
0
59
4.4
11
0.8
46
3.4
0.32
145.9
1 243
100
1 095
88.1
148
11.9
10
0.8
59
4.7
92
7.4
56
4.5
-35
-2.8
—
0
21
1.7
-5
-0.4
24
1.9
0.17
137.9
1 172
100
1 052
89.8
120
10.2
9
0.8
55
4.7
54
4.6
66
5.6
-37
-3.2
—
0
27
2.3
7
0.6
19
1.6
0.13
143
1 031
100
962
93.3
69
6.7
7
0.7
57
5.5
59
5.7
10
1
-42
-4.07
—
0
-43
-4.2
-11
-1.07
-33
-3.2
-0.24
137.9
1 437
100
1 284
89.4
153
10.6
13
0.9
66
4.6
147
10.2
6
0.4
-45
-3.1
—
0
-39
-2.7
-8
-0.6
-31
-2.2
-0.22
137.9
1 372
100
1 241
90.5
131
9.5
12
0.9
72
5.2
74
5.4
57
4.2
-43
-3.1
—
0
12
0.9
-10
-0.7
20
1.5
0.14
144.8
1 461
100
1 316
90.1
145
9.9
12
0.8
66
4.5
93
6.4
52
3.6
-46
-3.1
—
0
5
0.3
4
0.3
—
0
—
141.9
1 538
100
1 356
88.2
182
11.8
12
0.8
70
4.6
112
7.3
70
4.6
-43
-2.8
—
0
26
1.7
9
0.6
16
1
0.11
140.3
1 536
100
1 392
90.6
144
9.4
12
0.8
68
4.4
64
4.2
80
5.2
-41
-2.7
—
0
39
2.5
15
1
23
1.5
0.17
138.9
1 398
100
1 277
91.3
121
8.7
9
0.6
66
4.7
122
8.7
-1
-0.07
-55
-3.9
—
0
-56
-4.006
2
0.1
-60
-4.3
-0.44
135.3
1 428
100
1 311
91.8
117
8.2
10
0.7
63
4.4
-151
-10.6
268
18.8
-49
-3.4
—
0
218
15.3
1
0.07
216
15.1
1.54
140.4
1 474
100
1 300
88.2
174
11.8
10
0.7
59
4
45
3.1
129
8.8
-49
-3.3
—
0
80
5.4
25
1.7
55
3.7
0.4
139
1 386
100
1 249
90.1
137
9.9
11
0.8
58
4.2
116
8.4
21
1.5
-41
-3
—
0
-20
-1.4
4
0.3
-24
-1.7
-0.18
134.5
1 248
1 138
110
8
60
41
69
-124
—
-56
40
-80
-0.64
123.9
1 279
1 140
139
9
61
58
81
-42
—
38
17
21
0.19
108.8
1 382
1 232
150
8
62
77
73
-46
—
27
12
15
0.14
106.7
1 328
1 188
140
11
65
38
102
-60
—
40
27
13
0.12
106.6
1 161
1 039
122
10
64
93
29
-43
—
-14
6
-20
-0.19
105.6
1 199
1 059
140
8
66
55
85
-51
—
33
18
15
0.14
105.5
1 233
1 093
140
5
63
56
84
-45
—
35
26
9
0.09
105.1
1 150
1 036
114
9
61
61
53
-42
—
11
19
-8
-0.08
105.1
1 122
1 017
105
10
56
86
19
-37
—
-455
-26
-430
-4.07
105.7
1 259
1 163
96
5
62
90
6
-41
—
-42
3
-45
-0.43
105.1
1 375
1 283
92
9
62
90
2
-36
—
-39
8
-47
-0.45
105
1 393
1 252
141
11
65
145
-4
-44
—
-48
-17
-32
-0.3
105.3
936
828
108
11
50
54
54
-28
-14
-22
-6
-17
-0.17
100
927
799
128
10
49
60
68
-45
1
24
12
11
0.1
105.2
920
790
130
8
49
58
72
-21
—
43
15
28
0.27
105.3
883
766
117
9
52
58
59
-9
-1
46
16
29
0.28
103.6
806
704
102
9
55
62
40
-6
-3
29
-4
32
0.3
106.7
862
748
114
9
53
63
51
15
—
62
21
45
0.42
105
916
788
128
9
47
55
73
-9
-24
40
16
24
0.25
95.6
911
784
127
9
55
96
31
-25
—
4
6
-3
-0.03
89.4
814
713
101
6
67
9
92
-16
—
66
4
55
0.6
90.2