Ipsos Statements
IP
Ipsos 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
1 138.54
100
358.43
31.5
780.1
68.5
—
0
657.32
57.7
664.08
58.3
116.02
10.2
-6.658
-0.6
3.001
0.3
111.46
9.8
28.98
2.5
77.954
6.8
1.787
43.633
1 302.68
100
426
32.7
876.68
67.3
—
0
648.02
49.7
706.45
50.8
170.23
16.5
-10.551
-0.5
-0.882
-0.4
157.51
12.1
52.061
4
103.37
7.9
2.33
44.374
1 087.13
100
351
32.3
736.12
67.7
—
0
632.14
58.1
645.45
59.4
90.676
8.3
-8.815
-0.8
-0.403
-0.04
80.948
7.4
20.868
1.9
56.351
5.2
1.26
44.562
1 283.59
100
429.18
33.4
854.41
66.6
-0.45
-0.04
659.64
51.4
666.98
52
187.43
14.6
-10.712
-0.8
0.147
0.01
176.84
13.8
43.343
3.4
129.67
10.1
2.86
45.405
1 121.72
100
382.06
34.1
739.66
65.9
-1.405
-0.1
611.16
54.5
615.86
54.9
123.81
11
-6.666
-0.6
-0.39
-0.03
116.54
10.4
29.462
2.6
85.489
7.6
1.88
45.38
1 153.41
100
406.89
35.3
746.52
64.7
-2.288
-0.2
562.2
48.7
587.33
50.9
159.19
13.8
-6.117
-0.5
0.596
0.05
153.97
13.3
39.739
3.4
111.94
9.7
2.44
45.846
993.32
100
350.5
35.3
642.82
64.7
-3.097
-0.3
529.38
53.3
533.03
53.7
109.78
11.1
-10.557
-1.06
-0.502
-0.05
96.069
9.7
23.172
2.3
71.987
7.2
1.59
45.3
1 051.43
100
382.95
36.4
668.48
63.6
-3.927
-0.4
502.44
47.8
502.31
47.8
166.17
15.8
-13.317
-1.3
-0.233
-0.02
149.49
14.2
39.076
3.7
108.22
10.3
2.4
45.11
785.99
100
273.95
34.9
512.05
65.1
-4.957
-0.6
504.64
64.2
484.9
61.7
27.141
3.5
-15.504
-2
-0.364
-0.05
-0.618
-0.08
-0.157
-0.02
1.276
0.2
0.03
44.828
1 099.9
100
394.41
35.9
705.49
64.1
-5.438
-0.5
554.74
50.4
553.73
50.3
151.76
13.8
-17.627
-1.6
0.205
0.02
117.29
10.7
30.303
2.8
86.041
7.8
1.9
45.315
903.36
100
320.38
35.5
582.98
64.5
-6.411
-0.7
534.03
59.1
530.61
58.7
52.368
5.8
-17.022
-1.9
-0.136
-0.02
25.288
2.8
6.575
0.7
18.744
2.1
0.42
44.833
963.49
100
337.82
35.1
625.67
64.9
-7.25
-0.8
505.07
52.4
494.02
51.3
131.64
13.7
-13.81
-1.4
6.619
0.7
113.54
11.8
29.886
3.1
82.801
8.6
1.78
46.43
786
100
273.29
34.8
512.71
65.2
-7.559
-1
464.81
59.1
463.62
59
49.088
6.2
-8.341
-1.06
-0.182
-0.02
33.511
4.3
8.612
1.1
24.719
3.1
0.57
43.114
946.66
334.2
612.46
—
477.32
484.01
128.44
-9.1
0.317
114.12
6.706
106.95
2.43
44.028
833.79
289.58
544.21
—
491.14
496.98
47.231
-10.537
-0.21
29.591
7.93
21.558
0.5
43.41
949.09
333.65
615.44
—
490.77
492.67
122.77
-8.375
-1.504
105.48
31.9
71.718
1.6
45.008
833.6
288.59
545.01
—
498.08
501.18
43.826
-10.757
-0.696
48.621
12.447
35.179
0.77
45.596
952.35
338.97
613.38
—
481.64
484.5
128.88
-9.857
-1.063
111.86
29.313
80.129
1.74
45.914
832.92
296.57
536.36
—
490.83
491.56
44.799
-14.131
-1.024
17.879
4.505
12.864
0.28
45.672
913.46
326.89
586.57
—
453.96
455.66
130.91
-7.015
-1.265
114.12
29.869
79.612
1.74
45.668
756.01
270.39
485.63
—
445.43
447.86
37.768
-12.201
0.36
17.073
4.217
10.104
0.22
46.066
891.28
329.56
561.71
—
449.95
453.07
108.64
-13.264
-0.864
86.329
22.84
58.051
1.28
45.314
803.78
291.75
512.02
—
538.14
538.56
-26.539
-15.183
0.062
-52.461
5.38
-60.159
-1.33
45.295
952.56
335.76
616.8
—
485.63
489.33
127.47
-14.004
-1.384
88.778
22.157
61.463
1.34
46.003
836.96
306.58
530.38
—
483.42
484.96
45.417
-11.509
-0.749
20.465
5.117
12.607
0.28
45.36
804.7
294.21
510.48
—
396.71
413.86
96.623
-2.393
1.449
85.069
23.485
56.475
1.34
41.949
558.2
196.4
361.8
—
310.04
315.79
46.014
-5.864
0.017
39.716
10.923
27.572
0.8
34.46
611.97
222.27
389.7
—
309.03
314.79
74.91
-6.127
-4.203
64.58
17.707
42.822
1.15
37.093
528.85
195.82
333.03
—
286.15
291.61
41.421
-4.278
-1.667
35.759
9.833
23.413
0.65
36.213
495.88
186.16
309.72
—
243.7
250.07
59.646
-5.288
-0.612
53.126
11.355
38.416
1.07
35.781
447.8
168.14
279.66
—
244.11
251.92
27.739
-4.322
0.304
23.703
7.043
14.296
0.41
34.925
516.47
198.97
317.51
—
261.4
261.21
56.299
-6.939
-0.898
47.204
14.05
29.742
0.85
34.827
462.82
177.86
284.96
—
243.03
243.98
40.987
-5.255
-1.091
34.529
10.051
21.741
0.63
34.77
484.15
188.32
295.83
—
243.38
245.4
50.431
-5.602
-1.814
42.61
12.231
27.086
0.77
34.99
443.07
177.38
265.69
—
226.51
228.28
37.414
-5.649
1.374
32.932
11.159
19.39
0.55
35.193
449.58
179.55
270.03
—
222.01
225.71
44.322
-5.433
0.961
39.85
14.026
24.683
0.7
35.261
407.73
164.69
243.04
—
208.86
210.63
32.418
-5.751
-1.293
25.374
8.318
14.266
0.41
34.751
396.22
155.56
240.66
—
203.23
202.05
38.612
-2.509
-4.248
32.288
9.912
19.927
0.66
30.216
321.76
131.72
190.04
—
164.27
166.01
24.025
2.52
-4.021
20.321
7.525
10.443
0.37
28.256
318.71
129.22
189.49
—
159.34
159.62
29.873
—
-4.175
23.345
7.854
14.034
0.46
30.216
285.92
119.96
165.96
—
144.56
144.9
21.061
—
-3.976
15.617
5.125
8.674
0.29
30.216
305.44
124.78
180.66
—
106.12
158
22.661
—
-3.97
15.986
4.47
9.259
0.33
27.745
264.3
109.3
155
—
91.3
144.6
10.4
—
-3.1
9
5.8
2.8
0.08
32.9
296.5
135.7
160.8
—
156.8
142.5
18.4
—
-2.5
15.3
6.6
6.2
0.19
32.9