Assystem Statements
AS
Assystem 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
295
100
—
0
—
0
—
0
200.9
68.1
276.1
93.6
18.9
6.4
-3
-1.02
67.9
23
86.9
29.5
5.1
1.7
81.8
27.7
5.472
14.948
282.5
100
—
0
—
0
—
0
204.7
72.5
268.2
94.9
14.3
5.1
-1.4
-0.5
6.5
2.3
24.4
8.6
3.4
1.2
20.2
7.2
1.338
15.1
251.8
100
—
0
—
0
—
0
175.4
69.7
236.7
94
15.1
6
-0.6
-0.2
5.8
2.3
20.2
8
3.1
1.2
16.5
6.6
1.081
15.173
241.7
100
—
0
—
0
—
0
169.8
70.3
226.8
93.8
14.9
6.2
0.3
0.1
8.4
3.5
22.5
9.3
3.5
1.4
32.4
13.4
2.15
15.012
230.1
100
—
0
—
0
—
0
156.7
68.1
214.6
93.3
15.5
6.7
0.9
0.4
7.5
3.3
25.7
11.2
4
1.7
23.1
10
1.53
15.063
215.3
100
—
0
—
0
—
0
152.2
70.7
202.5
94.1
12.8
5.9
0.1
0.05
-0.3
-0.1
12
5.6
3.2
1.5
11.1
5.2
0.74
14.937
209.3
100
—
0
—
0
—
0
152.5
72.9
199.3
95.2
10
4.8
-1.7
-0.8
-30
-14.3
-22.3
-10.7
2
1
-24.3
-11.6
-1.61
15.01
229.5
100
—
0
—
0
—
0
175.2
76.3
222.1
96.8
7.4
3.2
—
0
-4.3
-1.9
3.1
1.4
2.6
1.1
0.5
0.2
0.03
15.09
251
100
—
0
—
0
—
0
174.9
69.7
230.3
91.8
20.7
8.2
-0.4
-0.2
8.4
3.3
20.8
8.3
6.7
2.7
12.9
5.1
0.83
15.359
246.5
100
—
0
—
0
—
0
177.4
72
232.9
94.5
13.6
5.5
-0.5
-0.2
5.7
2.3
18.8
7.6
4.5
1.8
14.1
5.7
0.924
15.259
228
100
—
0
—
0
—
0
163.8
71.8
212
93
16
7
-0.9
-0.4
1
0.4
16.1
7.1
3.1
1.4
12.3
5.4
0.8
15.3
216.1
100
—
0
—
0
—
0
159.1
73.6
207.2
95.9
8.9
4.1
0.3
0.1
1.1
0.5
10.3
4.8
3.1
1.4
7.1
3.3
0.47
15.4
190.7
—
—
—
135.8
189.3
1.4
-1
7.4
7.8
0.7
382.7
18.05
21.2
204.5
—
—
—
142.7
192.6
11.9
-0.8
-0.8
10.3
4.1
21.4
1
21.2
189.1
—
—
—
131.7
182.8
6.3
2.5
-1.3
5.8
4
15.8
0.75
20.9
191
—
—
—
137
184.3
6.7
-2.6
-1
3.1
0.5
15.7
0.57
27.5
460.5
—
—
—
315.4
442.9
17.6
0.7
-1.8
17.8
6.1
15.5
0.72
21.5
447.2
—
—
—
332
427.2
20
3.1
-0.4
22.7
7
15.3
0.54
28.3
427.9
—
—
—
305.9
411.4
16.5
4.6
-2.9
19
5.2
13.9
0.63
21.9
438.7
—
—
—
327.8
419.3
19.4
-1.2
-5.9
11.5
3.4
7.9
0.4
19.8
431.5
—
—
—
310.4
401.7
29.8
-3.2
-8.3
18.7
7
12.1
0.39
30.6
433.2
—
—
—
317.9
410.3
22.9
-1.5
-0.2
20.8
5.6
14.8
0.86
17.3
428.5
—
—
—
308.8
395.3
33.2
-3.9
1.1
31.2
12
18.6
0.76
24.4
427.1
—
—
—
306.2
399.4
27.7
-1.7
-4
21.2
6.2
14.6
0.61
24.3
386.3
—
—
—
266.5
355
31.3
4.9
-0.8
36.2
9.9
26.5
0.92
28.5
374.3
—
—
—
264.9
349.2
25.1
-0.5
-2.4
23.7
8.7
14.5
0.72
20.6
324.1
—
—
—
226.6
295.1
29
-0.8
-2.4
25.4
9.8
14.2
0.7
20.2
312.4
—
—
—
233.7
296.7
15.7
-1
-1.8
12.9
4.9
7.3
0.38
19.5
304.2
—
—
—
219.5
299.8
4.4
-1.1
-1.9
1.4
3
-1.9
-0.1
19
305.5
—
—
—
239.9
300.7
4.8
-0.7
-1
3.1
0.9
1.1
0.05
19.8
335.6
—
—
—
240.3
314.2
21.4
-0.6
-3.1
17.7
5.8
12
0.59
20.2
336.5
—
—
—
248.4
315.6
20.9
-1
-0.6
19.3
5.4
13.8
0.68
20.4
328.5
—
—
—
230.2
304.4
24.1
-3.4
-0.7
20
7.5
12.5
0.59
21.1
324.1
—
—
—
235.5
312.3
11.8
-1.7
-1.1
9
3.3
5.5
0.26
21.6
327
—
—
—
221.1
307
20
-1.9
-1.5
16.6
5.3
-1.1
-0.05
19.8
315.1
—
—
—
227.3
303.9
11.2
-1.5
-0.6
9.1
3.6
6.8
0.3
22.2
280.9
—
—
—
194.8
255.4
25.5
-0.5
-2.5
22.5
6.1
17.7
0.71
24.6
259.2
—
—
—
179
243.2
16
-1.4
-0.8
13.8
5
8.8
0.47
18.9
228.6
-46.1
274.7
—
153.3
159.4
115.3
-0.5
-0.4
13.6
4.5
11.1
0.46
23.8
221
46.1
174.9
—
158.1
161.6
13.3
-1.2
-0.3
13.8
4.6
9.2
0.49
18.9