Elior Statements
EL
Elior 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
3 123
100
907
29
2 216
71
—
0
1 734
55.5
2 128
68.1
88
2.8
-52
-1.7
—
0
21
0.7
20
0.6
1
0.03
0.004
252.76
2 745
100
811
29.5
1 934
70.5
—
0
1 567
57.1
1 931
70.3
3
0.1
-43
-1.6
—
0
-104
-3.8
-32
-1.2
-70
-2.6
-0.28
252.97
2 478
100
845
34.1
1 633
65.9
—
0
1 304
52.6
1 610
65
23
0.9
-29
-1.2
-6
-0.2
-22
-0.9
3
0.1
-23
-0.9
-0.14
164.29
2 212
100
740
33.5
1 472
66.5
—
0
1 202
54.3
1 515
68.5
-43
-1.9
4
0.2
-8
-0.4
-175
-7.9
-10
-0.5
-161
-7.3
-0.93
173.01
2 239
100
704
31.4
1 535
68.6
—
0
1 228
54.8
1 561
69.7
-26
-1.2
-18
-0.8
-4
-0.2
-229
-10.2
46
2.1
-266
-11.9
-1.55
171.61
1 821
100
556
30.5
1 265
69.5
—
0
1 025
56.3
1 318
72.4
-53
-2.9
-16
-0.9
-8
-0.4
-75
-4.1
-8
-0.4
-47
-2.6
-0.27
173.75
1 869
100
578
30.9
1 291
69.1
—
0
1 039
55.6
1 324
70.8
-33
-1.8
-18
-1
-3
-0.2
-57
-3.05
-4
-0.2
-53
-2.8
-0.29
170.97
1 508
100
490
32.5
1 018
67.5
—
0
871
57.8
1 145
75.9
-127
-8.4
-17
-1.1
-6
-0.4
-384
-25.5
68
4.5
-466
-30.9
-2.66
174.54
2 459
100
797
32.4
1 662
67.6
—
0
1 277
51.9
1 621
65.9
41
1.7
-14
-0.6
-4
-0.2
17
0.7
15
0.6
-17
-0.7
-0.1
170
2 323
100
726
31.3
1 597
68.7
—
0
1 199
51.6
1 542
66.4
55
2.4
-17
-0.7
-22
-0.9
-5
-0.2
-41
-1.8
271
11.7
1.57
171.99
2 594
100
825
31.8
1 769
68.2
—
0
1 303
50.2
1 664
64.1
105
4
-27
-1.04
-3
-0.1
69
2.7
37
1.4
—
0
—
175.99
2 322
100
738
31.8
1 584
68.2
—
0
1 219
52.5
1 573
67.7
11
0.5
-20
-0.9
-15
-0.6
-97
-4.2
-14
-0.6
-3
-0.1
-0.01
172.08
2 564
100
819
31.9
1 745
68.1
—
0
1 274
49.7
1 628
63.5
117
4.6
-34
-1.3
—
0
74
2.9
16
0.6
37
1.4
0.21
176.19
3 208.9
984.9
2 224
—
1 426.2
2 065.7
158.3
-33.9
0
84.5
29.1
55.4
0.32
174.15
3 213
996.9
2 216.1
—
1 467.2
2 067.4
148.7
-24.8
0
111.7
48.8
58.3
0.35
171.47
2 975.6
907.7
2 067.9
—
1 326.4
1 875.5
192.4
-29.8
0
143
42.5
94.8
0.55
176.15
2 920.4
915.8
2 004.6
—
1 363.6
1 869.4
135.2
-30
—
75.3
31
40.5
0.22
176.09
1 483.2
464
1 019.2
—
686.7
947.4
71.8
-13
-1.2
47.1
18.8
27.7
0.16
172.4
1 393.5
417.9
975.6
—
593
867.7
107.9
-16.3
-28.8
52.9
12
39.7
0.24
166.35
1 457.9
441.5
1 016.4
—
672
935.4
81
-16.4
-2
53.7
26.2
27.3
0.17
164.41
2 822.7
866.9
1 955.8
—
1 331.6
1 833.8
122
-38.3
-11.8
67.9
30.1
40.2
0.24
167.5
1 419.8
439.9
979.9
—
663.1
914.3
65.6
-21.7
-10
33.7
14.1
19.7
0.12
164.4
1 300.1
383
917.1
—
573.6
822.8
94.3
-24.2
-0.6
49.2
12.1
26.4
0.16
164.37
1 368.8
410.9
957.9
—
644.9
873.7
84.2
-30.6
-3.3
6.5
5.9
-0.7
-0.01
108.82
1 323.2
396.2
927
—
640
870.7
56.3
-34.2
-1.5
14.8
2.7
14.8
0.13
110.53
1 348.7
412.1
936.6
—
637.2
867.4
69.2
-38.3
-2.1
25.2
19.8
6
0.06
108.82
1 245
372.9
872.1
—
561.4
784.6
87.5
-39.5
-2.3
-24.2
11.8
-36.2
-0.33
108.82
1 326.5
402.7
923.8
—
632.5
852.3
71.5
-35.7
-1.1
11.3
4.1
6.8
0.06
109.68
1 197.8
354.3
843.5
—
585.1
779.8
63.7
-29
-0.9
22.7
8.8
18.6
0.17
109.68
1 247.6
367.4
880.2
—
609
817.9
62.3
-26.5
-2.4
31.4
14.2
19.5
0.18
109.68
1 488.5
493.9
994.6
—
648.7
919.8
74.8
-15.1
0.1
59.8
19.7
40
0.28
141.06
1 423.5
465.8
957.7
—
600.8
867.7
90
-13.9
—
76.1
20.5
53.4
0.38
140.25
1 398.5
467.3
931.2
—
613.4
859.7
71.5
-17.4
0.2
54.3
16.6
36.9
0.27
139.05
1 269.5
420.9
848.6
—
524.7
790.9
57.7
-4.7
—
39.9
14.4
24.7
0.16
149.72
1 272.7
432.1
840.6
—
528
798.3
42.3
-15
—
26.6
14.1
12.2
0.08
148.82
1 195.9
406.8
789.1
—
488.2
737.3
51.8
-9.8
—
27.5
9.9
15.5
0.13
122.82
1 226.1
424.4
801.7
—
507.8
760.1
41.6
-20.9
—
20.1
10.1
9.5
0.07
126.94
1 153.4
398.6
754.8
—
468.7
708.5
46.3
-20.3
—
23.6
9.3
14.1
0.11
126.87
1 175.3
422.2
753.1
—
486.2
718.4
34.7
-18.6
—
14.9
10.5
2.2
0.02
111.07
1 053.4
-170.8
1 224.2
—
—
1 195.8
28.4
-18.8
—
1.5
-5.3
5
0.04
138.37
1 013.8
910.1
103.7
—
—
52
51.7
-11.3
—
40.4
29.4
11
0.11
99.912
924.72
856.28
68.444
—
—
20.171
48.273
-8.965
—
20.824
1.148
14.58
0.15
99.912
895.2
813.7
81.5
—
—
40.7
40.8
-16.6
—
24.2
24.5
-0.3
—
99.912