Fountaine Statements
AL
Fountaine 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
165.39
100
87.683
53
77.707
47
—
0
52.29
31.6
67.764
41
9.943
6
-0.436
-0.3
0.545
0.3
8.699
5.3
5.378
3.3
3.669
2.2
2.201
1.667
111.4
100
52.7
47.3
58.7
52.7
—
0
47.9
43
48.1
43.2
10.6
9.5
-1.2
-1.08
1.8
1.6
11.1
10
3.3
3
7.8
7
4.58
1.7
129.3
100
68
52.6
61.3
47.4
—
0
42.2
32.6
44.3
34.3
17
13.1
-1.3
-1.005
-0.9
-0.7
15.2
11.8
4.5
3.5
10.3
8
6.05
1.7
90.6
100
38.6
42.6
52
57.4
—
0
40.1
44.3
43
47.5
9
9.9
-0.3
-0.3
-0.3
-0.3
8
8.8
2.9
3.2
5.7
6.3
3.35
1.7
117.5
100
60.7
51.7
56.8
48.3
—
0
38.3
32.6
41.5
35.3
15.4
13.1
-0.2
-0.2
0.1
0.09
15.5
13.2
4.4
3.7
11.1
9.4
6.52
1.7
84.8
100
36.8
43.4
48
56.6
—
0
35.7
42.1
39.8
46.9
8.2
9.7
-0.5
-0.6
0.2
0.2
7.8
9.2
3.1
3.7
0.5
0.6
0.29
1.7
77.3
100
43.2
55.9
34
44
—
0
25.6
33.1
29.8
38.6
4.3
5.6
-0.5
-0.6
-0.1
-0.1
9.4
12.2
3.2
4.1
3.4
4.4
2
1.7
95.6
100
40.9
42.8
54.7
57.2
—
0
43.6
45.6
46.7
48.8
8
8.4
-0.5
-0.5
0.2
0.2
8
8.4
2.3
2.4
3.7
3.9
2.17
1.7
127.4
100
66.6
52.3
60.7
47.6
—
0
40.2
31.6
42.8
33.6
17.9
14.1
-0.9
-0.7
0.3
0.2
14.4
11.3
3.7
2.9
9.3
7.3
5.47
1.7
79.8
100
34.4
43.1
45.3
56.8
—
0
37.8
47.4
42.5
53.3
2.9
3.6
-0.6
-0.8
0.1
0.1
2.2
2.8
1.6
2
1.7
2.1
1
1.7
49.9
100
30.4
60.9
19.5
39.1
—
0
8.4
16.8
10.3
20.6
9.2
18.4
-0.3
-0.6
—
0
6.8
13.6
2.3
4.6
4.5
9
2.64
1.7
29.1
100
16.6
57
12.5
43
—
0
8.4
28.9
9.7
33.3
2.8
9.6
-0.2
-0.7
0.2
0.7
2.2
7.6
0.4
1.4
1.8
6.2
1.05
1.7
46.2
100
27.6
59.7
18.6
40.3
—
0
7.5
16.2
10.1
21.9
8.5
18.4
0.1
0.2
—
0
7.2
15.6
2.3
5
4.9
10.6
2.88
1.7
24.4
100
13
53.3
11.5
47.1
—
0
7.9
32.4
9.4
38.5
2
8.2
—
0
—
0
2
8.2
0.8
3.3
1.2
4.9
0.72
1.7
39
100
22.6
57.9
16.3
41.8
—
0
6.8
17.4
11.1
28.5
5.2
13.3
0.1
0.3
-0.2
-0.5
4.5
11.5
1.5
3.8
3
7.7
1.76
1.7
22.7
100
12.2
53.7
10.4
45.8
—
0
7.1
31.3
8.4
37
2
8.8
0.1
0.4
—
0
1.8
7.9
0.5
2.2
1.4
6.2
0.82
1.7
33.6
100
20.8
61.9
12.7
37.8
—
0
6.6
19.6
8.9
26.5
3.8
11.3
0.1
0.3
—
0
3.2
9.5
1
3
2.2
6.5
1.29
1.7
16
100
9.2
57.5
6.8
42.5
—
0
6.2
38.8
7.8
48.8
-1
-6.3
-0.2
-1.3
—
0
-0.3
-1.9
—
0
-0.3
-1.9
-0.19
1.7
26.6
100
17
63.9
9.6
36.1
—
0
5.8
21.8
7.4
27.8
2.2
8.3
-0.1
-0.4
—
0
1.9
7.1
0.4
1.5
1.5
5.6
0.88
1.7
14.2
100
8.5
59.9
5.7
40.1
—
0
5.9
41.5
7.3
51.4
-1.6
-11.3
-0.1
-0.7
—
0
-1
-7.04
—
0
-1
-7.04
-0.58
1.7
25.9
100
16.6
64.1
9.4
36.3
—
0
5.6
21.6
7.1
27.4
2.2
8.5
-0.1
-0.4
—
0
2.1
8.1
—
0
2.1
8.1
1.23
1.7
12.5
100
6.7
53.6
5.7
45.6
—
0
5.9
47.2
7.9
63.2
-2.1
-16.8
-0.1
-0.8
—
0
-1.3
-10.4
—
0
-1.3
-10.4
-0.76
1.7
23.9
100
14.9
62.3
9
37.7
—
0
5.7
23.8
7.5
31.4
1.5
6.3
-0.1
-0.4
—
0
0.2
0.8
—
0
0.2
0.8
0.13
1.7
11.4
100
6.1
53.5
5.3
46.5
—
0
5.8
50.9
7.3
64
-2.1
-18.4
-0.1
-0.9
—
0
-2.8
-24.6
-0.6
-5.3
-2.2
-19.3
-1.46
1.5
22.4
100
15.2
67.9
7.2
32.1
—
0
5.7
25.4
6.1
27.2
1.1
4.9
-0.2
-0.9
—
0
0.1
0.4
—
0
0.1
0.4
0.06
1.5
9.9
100
6.3
63.6
3.6
36.4
—
0
5.8
58.6
6.5
65.7
-2.9
-29.3
-0.1
-1.01
—
0
-3.7
-37.4
-1.2
-12.1
-2.5
-25.3
-1.66
1.5
21.1
100
12.4
58.8
8.7
41.2
—
0
5.4
25.6
6.2
29.4
2.5
11.8
-0.1
-0.5
—
0
0.4
1.9
—
0
0.4
1.9
0.26
1.5
12.8
100
5.8
45.3
7
54.7
—
0
6.6
51.6
7.5
58.6
-0.6
-4.7
-0.2
-1.6
0.1
0.8
-1.3
-10.2
-0.5
-3.9
-0.9
-7.03
-0.6
1.5
33.7
100
21.3
63.2
12.4
36.8
—
0
5.9
17.5
7.8
23.1
4.6
13.6
0.4
1.2
-0.2
-0.6
3
8.9
1
3
1.9
5.6
1.26
1.5
18.9
100
10.7
56.6
8.2
43.4
—
0
6
31.7
7.2
38.1
0.9
4.8
-0.1
-0.5
—
0
0.1
0.5
0.1
0.5
-0.1
-0.5
-0.06
1.5
26.9
100
17.2
63.9
9.7
36.1
—
0
5.2
19.3
6.3
23.4
3.4
12.6
-0.1
-0.4
0.2
0.7
2.5
9.3
0.7
2.6
1.8
6.7
1.2
1.5
15.5
100
8.6
55.5
6.9
44.5
—
0
5.7
36.8
6.5
41.9
0.3
1.9
-0.1
-0.6
—
0
-0.3
-1.9
—
0
-0.3
-1.9
-0.2
1.4