Vetoquinol Statements
VE
Vetoquinol 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
273.03
100
141.85
52
131.18
48
—
0
84.822
31.1
98.403
36
32.775
12
1.6
0.6
-0.253
-0.09
34.237
12.5
10.901
4
23.331
8.5
1.972
11.834
256.24
100
121.15
47.3
135.09
52.7
—
0
83.659
32.6
96.337
37.6
38.757
15.1
1.363
0.5
-0.068
-0.03
42.669
16.7
10.439
4.1
32.23
12.6
2.724
11.831
269.01
100
137.99
51.3
131.02
48.7
—
0
78.08
29
90.879
33.8
40.144
14.9
-0.517
-0.2
-0.137
-0.05
38.204
14.2
11.607
4.3
26.595
9.9
2.248
11.831
270.76
100
129.51
47.8
141.26
52.2
—
0
83.626
30.9
97.139
35.9
44.118
16.3
-0.369
-0.1
-0.236
-0.09
34.538
12.8
13.137
4.9
21.4
7.9
1.809
11.832
265.94
100
142.87
53.7
123.07
46.3
—
0
78.217
29.4
86.314
32.5
36.757
13.8
0.31
0.1
-0.355
-0.1
36.001
13.5
9.422
3.5
26.667
10
2.254
11.83
255.33
100
114.24
44.7
141.09
55.3
—
0
76.342
29.9
90.735
35.5
50.356
19.7
0.318
0.1
-0.034
-0.01
50.513
19.8
14.353
5.6
36.194
14.2
3.061
11.826
231.35
100
119.31
51.6
112.04
48.4
—
0
68.73
29.7
80.22
34.7
31.82
13.8
-1.05
-0.5
0.02
0.009
13.16
5.7
9.06
3.9
4.1
1.8
0.35
11.83
196.12
100
91.54
46.7
104.58
53.3
—
0
69.14
35.3
80
40.8
24.57
12.5
-0.34
-0.2
-0.15
-0.08
22.42
11.4
7.57
3.9
14.85
7.6
1.27
11.83
212.2
100
107.91
50.9
104.29
49.1
—
0
65.211
30.7
76.125
35.9
28.165
13.3
0.38
0.2
-0.329
-0.2
23.027
10.9
7.582
3.6
15.597
7.4
1.318
11.831
183.79
100
98.057
53.4
85.732
46.6
—
0
64.172
34.9
67.836
36.9
17.896
9.7
-0.076
-0.04
-0.179
-0.1
17.654
9.6
4.882
2.7
12.992
7.1
1.098
11.833
190.1
100
99.5
52.3
90.6
47.7
—
0
58.5
30.8
62.5
32.9
28.1
14.8
0.2
0.1
-0.1
-0.05
27.9
14.7
7.4
3.9
20.5
10.8
1.73
11.8
177.9
100
92
51.7
85.9
48.3
—
0
61.8
34.7
65.6
36.9
20.3
11.4
0.3
0.2
—
0
20.6
11.6
4.7
2.6
15.8
8.9
1.33
11.9
176.5
92.8
83.8
—
55.6
58.7
25.1
-1
—
24
3.6
20.5
1.73
11.9
175.7
91.9
83.8
—
60
63.2
20.6
-1.3
—
19.3
4.8
14.4
1.21
11.9
178.1
99
79.1
—
53.2
57.5
21.6
0.6
-0.1
20.5
6.2
14.3
1.21
11.9
172.2
90
82.2
—
57.9
61.7
20.5
-0.6
-0.1
19.3
5.7
13.5
1.14
11.9
175.4
96.4
79
—
51.2
56.3
22.8
0.3
—
18.6
6.8
11.8
0.99
11.8
167.2
91.3
75.9
—
55.2
59.8
16.1
1.8
—
17.9
5.5
12.4
1.04
11.9
165.9
91.9
74
—
50.7
53.5
20.5
3
-0.2
22.9
7.5
15.4
1.3
11.9
149.4
81.5
67.8
—
50.3
53.2
14.7
0.5
-0.1
14.5
4.3
10.2
0.85
11.9
154.2
86.2
68.1
—
45
48.8
19.2
0.5
-1.5
18.1
4.4
13.6
1.14
11.9
145.5
81.2
64.3
—
46.9
50
14.3
0.2
-0.1
14.1
4.2
9.9
0.84
11.8
151.5
87.5
64
—
44.1
46.9
17.1
-1.2
-0.1
15.7
4.3
11.4
0.97
11.9
146.8
83.1
63.7
—
45.6
49.4
14.3
0.5
-0.1
14.9
3.7
11.2
0.94
11.8
144.4
84.2
60.3
—
41.7
45.8
14.4
—
1.2
15.7
5
10.6
0.89
11.9
139.7
79.7
60
—
43.4
42.6
17.4
-0.8
-0.2
16.4
4.3
12.1
1.04
11.6
144
81.8
62.3
—
41.3
46
16.2
-0.2
-2.1
13.9
3.2
10.7
0.85
12.6
138
77.1
60.9
—
41.2
45
15.9
-0.7
1.2
16.5
4.9
11.6
1.03
11.2
132.3
75.6
56.7
—
38.1
41.8
14.9
-1.4
-0.9
12.8
3.8
9
0.76
11.8
119.9
65.4
54.5
—
37.5
40.7
13.8
-0.8
-0.9
12.2
2.9
9.3
0.74
12.4
117.7
64.7
53
—
35.4
38.9
14.1
-2.3
0.9
12.8
3.3
9.5
0.76
12.4
116.7
62.8
53.9
—
37.4
40.4
13.5
-1.1
-0.6
11.7
2.6
9.1
0.73
12.4
122.3
70.1
52.1
—
31.8
36.8
15.4
-2.7
0.1
12.9
2.1
10.7
0.87
12.4
111.1
59.7
51.4
—
33.3
37.7
13.7
-2
—
10.7
2.8
7.9
0.63
12.5
113.2
63.6
49.7
—
28.2
33.3
16.3
-2.1
-0.5
14.1
2.3
11.8
1.05
11.2
98.4
55.2
43.1
—
30.9
35
8.1
-2.4
0.1
5.9
1.9
4
0.36
11.1
109.2
57.8
51.4
—
27.4
37.3
14.1
-1.6
0.1
12.5
2.9
9.6
0.85
11.3
87.4
52.7
34.8
—
28.7
29.9
4.8
-0.9
0.1
4
1.2
2.8
0.25
11.3