Compagnie des Statements
CD
Compagnie des 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
761.14
100
100.99
13.3
660.14
86.7
—
0
242.73
31.9
474.43
62.3
185.71
24.4
-13.768
-1.8
-1.272
-0.2
171.6
22.5
44.343
5.8
127.74
16.8
2.53
50.499
446.96
100
80.735
18.1
366.22
81.9
—
0
183.41
41
378.96
84.8
-12.735
-2.8
-12.887
-2.9
-0.774
-0.2
-30.15
-6.7
-9.446
-2.1
-17.278
-3.9
-0.341
50.659
678.5
100
107.2
15.8
571.3
84.2
—
0
213.4
31.5
421.3
62.1
150
22.1
-12.4
-1.8
-1.2
-0.2
142.1
20.9
34.4
5.1
107.6
15.9
2.14
50.4
417.3
100
66.4
15.9
350.9
84.1
—
0
169.4
40.6
347.5
83.3
3.5
0.8
-8.2
-2
0.5
0.1
-4.5
-1.08
-4.5
-1.08
1.7
0.4
0.03
50.4
541.2
100
61.2
11.3
480
88.7
—
0
183.4
33.9
342.6
63.3
137.4
25.4
-9.1
-1.7
-0.8
-0.1
154.9
28.6
42.8
7.9
112.7
20.8
2.23
50.5
209
100
42.2
20.2
166.8
79.8
—
0
96.9
46.4
151.3
72.4
15.5
7.4
-7.4
-3.5
-0.9
-0.4
2.8
1.3
-2.8
-1.3
0.9
0.4
0.03
31.1
31.5
100
17.2
54.6
14.4
45.7
—
0
76.5
242.9
99.3
315.2
-85
-269.8
-12.3
-39.05
-3.2
-10.2
-155.6
-494
-17.5
-55.6
-122.6
-389.2
-3.55
34.6
145.1
100
36.2
24.9
109
75.1
—
0
98.6
68
240.2
165.5
-131.3
-90.5
-7
-4.8
—
0
-193.4
-133.3
-40.1
-27.6
-152
-104.8
-4.38
34.7
470.5
100
49.7
10.6
420.8
89.4
—
0
175.5
37.3
344.2
73.2
76.6
16.3
-5.9
-1.3
0.8
0.2
69.4
14.8
27.3
5.8
47.7
10.1
1.38
34.4
355.8
100
58.1
16.3
297.7
83.7
—
0
145.9
41
298.4
83.9
-0.6
-0.2
-4.3
-1.2
-0.3
-0.08
-5.2
-1.5
-4.2
-1.2
-2.4
-0.7
-0.07
34.4
498.2
100
49.9
10
448.3
90
—
0
180
36.1
342.5
68.7
105.7
21.2
-3.9
-0.8
-1.8
-0.4
100
20.1
36.4
7.3
64.6
13
1.87
34.5
310
100
55.4
17.9
254.6
82.1
—
0
133.4
43
269.4
86.9
-14.8
-4.8
-3.7
-1.2
-2.3
-0.7
-20.8
-6.7
-5.3
-1.7
-11.8
-3.8
-0.34
34.5
482.5
100
44.5
9.2
438
90.8
—
0
173.7
36
329.4
68.3
108.6
22.5
-4.5
-0.9
-1.8
-0.4
102.3
21.2
34
7
67.1
13.9
2.02
33.5
297.1
100
44.6
15
252.5
85
—
0
123.7
41.6
256.7
86.4
-4.2
-1.4
-8.4
-2.8
-1.1
-0.4
-13.7
-4.6
-13.3
-4.5
-27
-9.09
-0.78
34.5
458.8
100
44.1
9.6
414.8
90.4
—
0
164.4
35.8
311.6
67.9
103.1
22.5
-7.7
-1.7
-1.9
-0.4
93.6
20.4
33.2
7.2
58.3
12.7
1.69
34.4
276.5
100
46
16.6
230.5
83.4
—
0
120.1
43.4
255.5
92.4
-25
-9.04
-8.1
-2.9
-2.1
-0.8
-35.1
-12.7
-17.3
-6.3
-21
-7.6
-0.61
34.3
443.7
100
39.8
9
403.9
91
—
0
159.3
35.9
305.8
68.9
98.1
22.1
-7.9
-1.8
-1.2
-0.3
88.9
20
35.5
8
54.5
12.3
1.59
34.2
274.9
100
43.1
15.7
231.8
84.3
—
0
119.7
43.5
254.6
92.6
-22.9
-8.3
-7.9
-2.9
-0.5
-0.2
-31.2
-11.3
-12.5
-4.5
-20.5
-7.5
-0.6
34.2
421.1
100
38.6
9.2
382.4
90.8
—
0
159.1
37.8
292.7
69.5
89.8
21.3
-8.6
-2.04
-1.2
-0.3
80
19
30.5
7.2
50.5
12
1.48
34.1
281
100
45.3
16.1
235.7
83.9
—
0
125.8
44.8
251.9
89.6
-16.2
-5.8
-9.1
-3.2
-0.3
-0.1
-25.6
-9.1
-9.7
-3.5
-16.2
-5.8
-0.47
34.2
412
100
40.5
9.8
371.5
90.2
—
0
157
38.1
294.6
71.5
76.9
18.7
-7.6
-1.8
-0.4
-0.1
69
16.7
26.4
6.4
41.6
10.1
1.21
34.2
270.1
100
49.1
18.2
221
81.8
—
0
120.3
44.5
248.2
91.9
-27.2
-10.07
-7
-2.6
-0.1
-0.04
-54.6
-20.2
-13.5
-5
-36.3
-13.4
-1.05
34.4
407.9
100
39.9
9.8
368.1
90.2
—
0
155.6
38.1
291.5
71.5
76.5
18.8
-7.5
-1.8
-0.4
-0.1
68.7
16.8
27.3
6.7
38.2
9.4
1.11
34.3
284.6
100
51.8
18.2
232.8
81.8
—
0
123.7
43.5
248.1
87.2
-15.3
-5.4
-7.5
-2.6
-0.1
-0.04
-24.7
-8.7
-12.4
-4.4
-10.1
-3.5
-0.3
34.2
395.7
100
35.7
9
360
91
—
0
149.4
37.8
284.5
71.9
75.5
19.1
-8.3
-2.1
1.1
0.3
68.3
17.3
25.3
6.4
37.9
9.6
1.11
34
278.8
100
41.8
15
237
85
—
0
118.1
42.4
243.9
87.5
-6.9
-2.5
-9
-3.2
0.5
0.2
-15.4
-5.5
-7.7
-2.8
-5.8
-2.08
-0.17
34
363.9
100
31.7
8.7
332.2
91.3
—
0
138.3
38
259.3
71.3
73
20.1
-9.6
-2.6
1.1
0.3
64.4
17.7
22.7
6.2
36.5
10
1.06
34.3
253.2
100
34.9
13.8
218.3
86.2
—
0
102.8
40.6
218.5
86.3
-0.2
-0.08
-10.2
-4.03
-0.3
-0.1
-10.7
-4.2
-9.2
-3.6
4.2
1.7
0.12
34.1
344
100
29.8
8.7
314.1
91.3
—
0
126.5
36.8
237.7
69.1
76.5
22.2
-7
-2.03
-0.6
-0.2
68.8
20
25.1
7.3
37.8
11
1.39
27.1
264.1
100
32.4
12.3
231.7
87.7
—
0
102.2
38.7
208.7
79
23.1
8.7
-6.7
-2.5
-1
-0.4
15.4
5.8
4.8
1.8
11.9
4.5
0.41
28
313.2
100
25.2
8
288
92
—
0
120
38.3
228
72.8
60
19.2
-10.5
-3.4
-0.8
-0.3
48.7
15.5
18.9
6
28.3
9
1.09
25.9
248.7
100
35.7
14.4
213
85.6
—
0
97.7
39.3
202
81.2
11
4.4
-11.7
-4.7
0.1
0.04
-0.6
-0.2
1.1
0.4
3.1
1.2
0.11
27.8
331
100
25.2
7.6
305.7
92.4
—
0
117.9
35.6
231.6
70
74.1
22.4
-15.4
-4.7
0.5
0.2
59.2
17.9
21.3
6.4
33
10
1.23
26.9
246.7
100
30.9
12.5
215.8
87.5
—
0
88.3
35.8
187.5
76
28.2
11.4
-10.9
-4.4
0.5
0.2
17.8
7.2
4.4
1.8
18.5
7.5
0.75
24.8
260
100
19.4
7.5
240.6
92.5
—
0
103.2
39.7
200.3
77
40.3
15.5
-11
-4.2
-1.9
-0.7
27.4
10.5
11.3
4.3
9.7
3.7
0.39
24.8
220.9
100
27.3
12.4
193.6
87.6
—
0
87.8
39.7
171.1
77.5
22.5
10.2
-10.7
-4.8
1.9
0.9
13.7
6.2
3.3
1.5
13
5.9
0.45
28.8
235.6
100
17.5
7.4
218.1
92.6
—
0
88.1
37.4
160.6
68.2
57.5
24.4
-4.1
-1.7
-1.6
-0.7
51.7
21.9
19
8.1
28.2
12
1.37
20.6
162.9
100
22
13.5
140.9
86.5
—
0
62.8
38.6
135.3
83.1
5.6
3.4
-6.5
-4
2.1
1.3
1.3
0.8
-0.6
-0.4
4.3
2.6
0.22
19.5
217
100
15.4
7.1
201.6
92.9
—
0
81.6
37.6
146.4
67.5
55.2
25.4
-4.4
-2.03
-0.9
-0.4
49.9
23
18.1
8.3
26.4
12.2
1.31
20.3
162
100
25.2
15.6
136.8
84.4
—
0
62.7
38.7
124.3
76.7
12.5
7.7
—
0
-5
-3.09
7.6
4.7
3.8
2.3
9.6
5.9
0.44
21.7
216
100
16.7
7.7
199.3
92.3
—
0
77.6
35.9
151.1
70
48.2
22.3
—
0
-5.2
-2.4
43
19.9
14.2
6.6
19.4
9
0.94
20.7
163
100
23.2
14.2
139.8
85.8
—
0
61
37.4
131
80.4
8.8
5.4
—
0
-5.8
-3.6
2.9
1.8
0.8
0.5
7.4
4.5
0.34
21.5