Forvia Statements
FR
Forvia 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
13 627.3
100
11 814.4
86.7
1 812.9
13.3
415.8
3.1
622.7
4.6
1 134.1
8.3
678.8
5
-294.5
-2.2
157.2
1.2
405.3
3
116.7
0.9
193.8
1.4
0.98
197.56
13 621
100
11 771
86.4
1 850
13.6
512
3.8
648
4.8
1 257
9.2
593
4.4
-244
-1.8
-46
-0.3
200
1.5
116
0.9
28
0.2
0.14
198
13 341
100
11 606
87
1 734
13
444
3.3
628
4.7
1 181
8.9
553
4.1
-169
-1.3
-45
-0.3
115
0.9
133
1
-85
-0.6
-0.43
197
11 233
100
9 836
87.6
1 397
12.4
453
4
547
4.9
1 081
9.6
317
2.8
-194
-1.7
-59
-0.5
-182
-1.6
44
0.4
-297
-2.6
-1.98
150
7 835
100
6 996
89.3
839
10.7
155
2
338
4.3
541
6.9
298
3.8
-112
-1.4
-30
-0.4
-32
-0.4
57
0.7
-225
-2.9
-1.44
156
7 783
100
6 738
86.6
1 044
13.4
188
2.4
353
4.5
586
7.5
458
5.9
-96
-1.2
-5
-0.06
308
4
82
1.1
146
1.9
0.97
149
8 361
100
7 324
87.6
1 037
12.4
160
1.9
359
4.3
565
6.8
472
5.6
-94
-1.1
-16
-0.2
156
1.9
56
0.7
54
0.6
0.36
152
6 084
100
5 648
92.8
436
7.2
182
3
354
5.8
581
9.5
-145
-2.4
-96
-1.6
-7
-0.1
-324
-5.3
67
1.1
-433
-7.1
-2.86
151
8 796
100
7 536
85.7
1 260
14.3
222
2.5
397
4.5
664
7.5
596
6.8
-99
-1.1
-27
-0.3
347
3.9
74
0.8
244
2.8
1.61
152
8 972
100
7 746
86.3
1 226
13.7
198
2.2
382
4.3
591
6.6
635
7.1
-84
-0.9
-9
-0.1
447
5
93
1
346
3.9
2.28
152
8 533
100
7 427
87
1 107
13
145
1.7
341
4
491
5.8
615
7.2
-62
-0.7
-28
-0.3
442
5.2
54
0.6
359
4.2
2.37
151
8 991
100
7 826
87
1 166
13
153
1.7
362
4
521
5.8
644
7.2
-60
-0.7
-9
-0.1
510
5.7
136
1.5
342
3.8
2.24
153
8 417
100
7 394
87.8
1 023
12.2
135
1.6
316
3.8
452
5.4
571
6.8
-56
-0.7
-10
-0.1
443
5.3
116
1.4
289
3.4
1.9
152
8 545
100
7 450
87.2
1 096
12.8
147
1.7
365
4.3
511
6
584
6.8
-56
-0.7
-9
-0.1
486
5.7
144
1.7
310
3.6
2.04
152
9 179
100
8 254
89.9
925
10.1
13
0.1
302
3.3
441
4.8
484
5.3
-51
-0.6
-5
-0.05
383
4.2
94
1
393
4.3
2.58
152
9 532
100
8 531
89.5
1 001
10.5
32
0.3
365
3.8
509
5.3
492
5.2
-93
-1
-13
-0.1
319
3.3
95
1
245
2.6
1.62
151
8 263
100
7 468
90.4
795
9.6
8
0.1
276
3.3
388
4.7
408
4.9
-89
-1.08
-16
-0.2
264
3.2
89
1.1
214
2.6
1.53
139
9 489
100
8 623
90.9
865
9.1
55
0.6
325
3.4
481
5.1
385
4.1
-88
-0.9
-12
-0.1
255
2.7
86
0.9
157
1.7
1.09
143
7 548
100
6 907
91.5
641
8.5
7
0.09
248
3.3
347
4.6
294
3.9
-111
-1.5
-26
-0.3
123
1.6
50
0.7
87
1.2
0.63
137
9 328
100
8 580
92
749
8
36
0.4
332
3.6
445
4.8
303
3.2
-88
-0.9
-25
-0.3
154
1.7
45
0.5
80
0.9
0.58
137
8 764
100
8 077
92.2
687
7.8
15
0.2
297
3.4
404
4.6
282
3.2
-84
-1
-54
-0.6
97
1.1
21
0.2
52
0.6
0.44
123
9 265
100
8 559
92.4
706
7.6
67
0.7
303
3.3
450
4.9
256
2.8
-94
-1.01
-23
-0.2
101
1.1
44
0.5
35
0.4
0.3
123
8 600
100
8 014
93.2
586
6.8
7
0.08
277
3.2
374
4.3
212
2.5
-90
-1.05
-29
-0.3
53
0.6
19
0.2
23
0.3
0.18
123
8 765
100
8 025
91.6
740
8.4
74
0.8
293
3.3
436
5
304
3.5
-74
-0.8
-23
-0.3
179
2
48
0.5
121
1.4
0.97
127
8 040
100
7 355
91.5
685
8.5
44
0.5
263
3.3
374
4.7
311
3.9
-57
-0.7
-12
-0.1
223
2.8
34
0.4
186
2.3
1.39
133
8 150
100
7 452
91.4
699
8.6
36
0.4
247
3
362
4.4
336
4.1
-55
-0.7
—
0
252
3.1
62
0.8
186
2.3
1.42
131
6 970
100
6 348
91.1
622
8.9
64
0.9
229
3.3
396
5.7
226
3.2
-55
-0.8
—
0
151
2.2
42
0.6
100
1.4
0.79
127
6 826
100
6 245
91.5
581
8.5
64
0.9
214
3.1
370
5.4
211
3.1
-62
-0.9
—
0
153
2.2
48
0.7
102
1.5
0.84
121
4 912
100
4 544
92.5
369
7.5
105
2.1
168
3.4
291
5.9
77
1.6
-70
-1.4
—
0
-39
-0.8
25
0.5
-69
-1.4
-2.37
29
4 380
100
4 297
98.1
84
1.9
103
2.4
168
3.8
273
6.2
-190
-4.3
-97
-2.2
—
0
-353
-8.06
11
0.3
-365
-8.3
-9.12
40
5 409
100
5 105
94.4
305
5.6
139
2.6
165
3.1
579
10.7
-274
-5.07
-147
-2.7
—
0
-563
-10.4
-10
-0.2
-553
-10.2
-15.8
35
6 601
100
6 192
93.8
409
6.2
131
2
188
2.8
318
4.8
91
1.4
-48
-0.7
—
0
15
0.2
39
0.6
-22
-0.3
-0.64
35
6 149
100
5 785
94.1
365
5.9
131
2.1
175
2.8
428
7
-64
-1.04
-72
-1.2
—
0
-201
-3.3
-9
-0.1
-190
-3.09
-5.42
35
6 512
100
6 130
94.1
382
5.9
138
2.1
181
2.8
319
4.9
62
1
-43
-0.7
—
0
-19
-0.3
22
0.3
-47
-0.7
-1.34
35
5 669
100
5 343
94.2
326
5.8
167
2.9
175
3.1
641
11.3
-315
-5.6
-54
-1
—
0
-369
-6.5
23
0.4
-400
-7.06
-11.42
35
5 980
100
5 579
93.3
401
6.7
138
2.3
178
3
403
6.7
-2
-0.03
-36
-0.6
—
0
-38
-0.6
12
0.2
-48
-0.8
-1.4
34
5 366
100
4 974
92.7
392
7.3
133
2.5
152
2.8
537
10
-145
-2.7
-28
-0.5
—
0
-174
-3.2
39
0.7
-217
-4.04
-6.38
34
5 613
100
5 157
91.9
456
8.1
127
2.3
169
3
358
6.4
98
1.7
-50
-0.9
—
0
48
0.9
14
0.2
35
0.6
0.99
35
5 199
100
5 019
96.5
180
3.5
—
0
—
0
-17
-0.3
197
3.8
-17
-0.3
-33
-0.6
87
1.7
19
0.4
71
1.4
2.02
35