Groupe Statements
PA
Groupe 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
220.65
100
21.7
9.8
198.95
90.2
—
0
144.33
65.4
184.48
83.6
14.468
6.6
-1.783
-0.8
0.746
0.3
13.423
6.1
6.073
2.8
5.123
2.3
0.533
9.617
208.2
100
22.7
22.4
185.5
77.6
—
0
122.46
58.8
178.03
74
7.472
3.6
-1.896
-0.9
0.492
0.2
5.954
2.9
1.401
0.7
2.189
1.1
0.228
9.613
215.6
100
46.2
21.4
169.4
78.6
—
0
121.5
56.4
149.9
69.5
19.5
9
-2
-0.9
0.5
0.2
18.6
8.6
-0.3
-0.1
16.7
7.7
1.74
9.6
201.6
100
41.9
20.8
159.7
79.2
—
0
112.6
55.9
145.9
72.4
13.7
6.8
-1.7
-0.8
0.7
0.3
12.6
6.3
—
0
10
5
1.04
9.6
187.2
100
39.9
21.3
147.3
78.7
—
0
112.9
60.3
134.6
71.9
12.7
6.8
-1.2
-0.6
-0.1
-0.05
25.8
13.8
1.2
0.6
24.2
12.9
2.51
9.6
208.5
100
54.9
26.3
153.6
73.7
—
0
93.5
44.8
113.1
54.2
40.5
19.4
-1.8
-0.9
0.2
0.1
34.8
16.7
2.6
1.2
29.7
14.2
3.09
9.6
47.2
100
53.2
112.7
-6.1
-12.9
—
0
44.5
94.3
61.1
129.4
-67.2
-142.4
-2.3
-4.9
—
0
-84
-178
4
8.5
-81.6
-172.9
-8.49
9.6
159.9
100
54.3
34
105.6
66
—
0
81
50.7
114
71.3
-8.4
-5.3
-1.7
-1.06
0.6
0.4
-10.7
-6.7
0.6
0.4
-12.1
-7.6
-1.26
9.6
183.6
100
50.2
27.3
133.4
72.7
—
0
100.1
54.5
133.2
72.5
0.2
0.1
-1.1
-0.6
0.3
0.2
-3.3
-1.8
0.6
0.3
-5.3
-2.9
-0.55
9.6
211.6
100
54.8
25.9
156.8
74.1
—
0
120.3
56.9
147.1
69.5
9.7
4.6
-0.8
-0.4
1.3
0.6
11
5.2
2.5
1.2
5.5
2.6
0.57
9.6
221.9
100
51.8
23.3
170.1
76.7
—
0
122.6
55.3
148.6
67
21.5
9.7
-0.9
-0.4
0.5
0.2
21
9.5
4.2
1.9
13.1
5.9
1.37
9.6
199.5
100
50.4
25.3
149.1
74.7
—
0
120.1
60.2
142.7
71.5
6.5
3.3
-0.9
-0.5
0.4
0.2
1.1
0.6
0.7
0.4
-3.5
-1.8
-0.36
9.6
211.3
100
46.8
22.1
164.5
77.9
—
0
122
57.7
145
68.6
19.5
9.2
-1
-0.5
—
0
18.4
8.7
3.9
1.8
9.7
4.6
1.01
9.6
201.5
47
154.5
—
119.9
142.8
11.6
-1.3
0.1
23.1
-1.9
20.5
2.13
9.6
205.4
39.9
165.6
—
118.7
142.2
23.3
-1
0.1
21.3
0.2
16.9
1.76
9.6
194.9
50.4
144.4
—
109.1
134
10.5
-1.6
0.9
-6.7
-6
-4.2
-0.43
9.6
210.3
49.3
161
—
111.1
133.2
27.8
-2
0.1
26.2
6.9
15.3
1.58
9.7
194.1
64.3
129.9
—
92.5
115.8
14
-2.2
0.6
-3.6
3
-10.2
-1.05
9.7
206.2
63.4
142.9
—
97.9
123.4
19.4
-1.9
—
22
6.1
12.2
1.26
9.7
201.9
67.9
134
—
96.8
122.9
11.1
-3.2
-0.7
-11.2
8.7
-22.8
-2.36
9.7
207.7
68
139.7
—
103.6
126.8
13
-3.9
-0.3
28
2.8
21.3
2.2
9.7
216.7
72.1
144.6
—
106.2
131
13.7
-4
-2.4
-7.6
4.9
-16.9
-1.75
9.7
219.7
69.5
150.2
—
108.9
132.9
17.3
-3.5
-0.6
13.4
5.3
3.6
0.37
9.7
223.1
74.2
148.9
—
113.3
141.3
7.6
-3.5
1.5
-9.8
2.9
-16.3
-1.69
9.7
227.9
73.2
154.6
—
110.7
136.3
18.4
-6.2
0.2
12.1
7.2
-0.1
-0.01
9.7
231.6
73.8
157.8
—
113.9
147
10.8
-6.2
0.3
-0.2
7
-11.3
-1.17
9.6
232.7
70.9
161.8
—
109.2
138.6
23.2
-7.4
-0.1
15.8
6.5
4.3
0.53
8.2
240
78.4
161.6
—
116.4
144.9
16.7
-7.8
-1.2
-62.1
-1.5
-64
-10.66
6
238.2
68
170.1
—
113.8
139.1
31.1
-8.6
-0.6
17.8
7.2
5.9
1.36
4.3
230.2
72.6
157.5
—
115.5
145.7
11.9
-8.2
-1
-3.5
-3.1
-6.2
-1.44
4.3
222.8
68.1
154.7
—
110.9
139.4
15.4
-15.8
—
-0.2
4.3
-10.5
-2.44
4.3
231.8
79.3
152.5
—
136.4
149.6
2.8
-12.3
-0.3
-13.7
1
-16.4
-3.81
4.3
249.9
75
174.9
—
113.8
139.2
35.7
-11.1
0.7
24.8
12.9
7.9
1.83
4.3
262.3
74.7
187.6
—
125.3
149.7
37.9
-11.9
0.8
20.9
9.9
5.7
1.32
4.3
248.6
71.4
177.2
—
119.3
141
36.3
-10.7
0.5
22.9
8.1
8.5
1.96
4.3
254.4
73.4
181
—
119.2
155.2
25.8
-12.4
0.7
14.9
5.5
4.3
1
4.3
257.2
67.1
190.1
—
117.3
144.8
45.4
-11.3
0.5
43.8
15.3
24.3
5.65
4.3
247.2
65
182.2
—
105.2
143.6
38.6
-9.5
-1.6
27.2
11.3
12.2
2.83
4.3
231.7
57.8
173.9
—
95.5
126.9
47
-8.9
-1.4
38.7
12.9
20.6
4.79
4.3
225.3
62.2
163.1
—
98.1
137.6
25.5
—
-11.7
27.4
12.4
9.6
2.23
4.3
227.7
59
168.7
—
93.8
131.1
37.6
—
-13.2
32.1
17.6
10.5
2.44
4.3
224.4
68.4
156
—
96.3
134.8
21.2
—
-15.5
17.1
6.5
8.2
1.9
4.3