Montagne et Statements
AL
Montagne et 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
30.32
100
23.905
78.8
6.415
21.2
—
0
9.232
30.4
10.132
33.4
-3.717
-12.3
-1.801
-5.9
-0.275
-0.9
-5.846
-19.3
-0.071
-0.2
-5.775
-19.05
-0.082
70.829
41.926
100
32.563
77.7
9.363
22.3
—
0
9.743
23.2
7.326
17.5
2.037
4.9
-17.287
-41.2
-0.651
-1.6
-28.501
-68
-0.273
-0.7
-28.221
-67.3
-0.666
42.362
49.26
100
38.25
77.6
11.01
22.4
—
0
8.48
17.2
9.98
20.3
1.03
2.1
-7.56
-15.3
-0.94
-1.9
-8.27
-16.8
-0.17
-0.3
-8.1
-16.4
-3.22
2.51
34.42
100
26.95
78.3
7.48
21.7
—
0
9.97
29
8.15
23.7
-0.68
-2
-6.9
-20.05
0.89
2.6
-8.84
-25.7
-0.07
-0.2
-8.76
-25.5
-3.49
2.51
39.72
100
30.21
76.1
9.51
23.9
—
0
7.36
18.5
7.34
18.5
2.17
5.5
-6.64
-16.7
0.35
0.9
-4.69
-11.8
0.42
1.1
-5.1
-12.8
-2.03
2.51
12.85
100
12.96
100.9
-0.11
-0.9
—
0
9.88
76.9
0.19
1.5
-0.31
-2.4
-6.11
-47.5
-0.3
-2.3
-10.8
-84.05
-0.07
-0.5
-10.72
-83.4
-5.68
1.89
28.16
100
23.1
82
5.05
17.9
—
0
8.72
31
7.29
25.9
-2.23
-7.9
-5.77
-20.5
0.14
0.5
-8.48
-30.1
-0.29
-1.03
-8.17
-29.01
-6.04
1.35
10.79
100
20.34
188.5
-9.55
-88.5
—
0
10.13
93.9
9.15
84.8
-18.69
-173.2
-7.36
-68.2
-0.57
-5.3
-38.8
-359.6
-0.21
-1.9
-38.31
-355.05
-81.51
0.47
29.51
100
25.36
85.9
4.15
14.1
—
0
11.91
40.4
20.67
70
-16.52
-56
-2.5
-8.5
0.06
0.2
-19.16
-64.9
0.06
0.2
-18.1
-61.3
-27.84
0.65
19.31
100
24
124.3
-4.69
-24.3
—
0
20.78
107.6
33.97
175.9
-38.66
-200.2
-3.32
-17.2
-0.71
-3.7
-51.86
-268.6
9.63
49.9
-60.87
-315.2
-380.43
0.16
37.98
100
28.42
74.8
9.55
25.1
—
0
12.42
32.7
13.5
35.5
-3.95
-10.4
-0.77
-2.03
-0.49
-1.3
-5.68
-15
-1.84
-4.8
-3.95
-10.4
-26.33
0.15
57.32
100
39.57
69
17.75
31
—
0
12.21
21.3
12.3
21.5
5.45
9.5
-0.4
-0.7
0.06
0.1
4.54
7.9
3.13
5.5
1.24
2.2
8.85
0.14
30.28
21.2
9.08
—
12.11
12.61
-3.53
-1.49
-0.12
-5.36
-1.54
-3.96
-28.28
0.14
50.15
30.72
19.43
—
11.47
12.01
7.42
-1.01
-0.01
5.94
0.67
5.24
43.66
0.12
26.29
19.22
7.08
—
10.46
10.74
-3.67
-0.15
0.08
-3.9
-0.86
-3.02
-25.16
0.12
45.04
29
16.03
—
10.38
10.56
5.47
-0.74
0.56
4.9
0.57
4.32
30.85
0.14
22.57
15.3
7.27
—
10.38
11.06
-3.79
-0.97
-0.02
-5.09
-1.28
-3.81
-38.1
0.1
41.64
26.39
15.26
—
11.75
11.36
3.89
0.08
-0.09
3.23
-2.03
5.25
52.5
0.1
19.8
15.15
4.65
—
11.45
11.9
-7.25
-0.53
0.17
-7.46
0.09
-7.55
-83.88
0.09
34.47
27.5
6.97
—
10.91
10.08
-3.11
-0.49
0.04
-4.98
0.4
-5.39
-67.37
0.08
16.29
14.92
1.37
—
7.96
7.69
-6.32
-0.4
0.01
-7.04
-2.29
-4.75
-95
0.05