Compagnie du Statements
CB
Compagnie du 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
0.1
100
0.7
700
-0.6
-600
—
0
—
0
—
0
-0.6
-600
27.6
27600
—
0
27
27000
4.9
4900
21.2
21200
37.875
0.56
0.1
100
0.8
800
-0.7
-700
—
0
—
0
0.1
100
-0.8
-800
40.1
40100
-18.6
-18600
20.7
20700
4
4000
15.8
15800
28.228
0.56
0.1
100
0.6
600
-0.5
-500
—
0
—
0
—
0
-0.5
-500
21.7
21700
—
0
21.2
21200
4.6
4600
15.2
15200
27.156
0.56
0.1
100
0.3
300
-0.2
-200
—
0
0.1
100
0.2
200
-0.4
-400
6.8
6800
—
0
6.4
6400
0.9
900
5.2
5200
9.29
0.56
0.1
100
0.7
700
-0.6
-600
—
0
—
0
—
0
-0.6
-600
8.2
8200
—
0
7.6
7600
1.3
1300
6.1
6100
10.898
0.56
0.2
100
1.4
700
-1.2
-600
—
0
0.1
50
-0.3
-150
-0.9
-450
7.9
3950
—
0
7
3500
2.8
1400
12.8
6400
22.86
0.56
0.1
100
0.7
700
-0.6
-600
—
0
—
0
—
0
-0.6
-600
6.2
6200
—
0
5.6
5600
2
2000
2.9
2900
5.18
0.56
0.2
100
1.2
600
-1
-500
—
0
0.3
150
0.3
150
-1.3
-650
23.9
11950
—
0
22.6
11300
3.8
1900
16.7
8350
29.83
0.56
27.4
100
15.7
57.3
11.7
42.7
—
0
10
36.5
13.7
50
-2
-7.3
-0.8
-2.9
—
0
-2.8
-10.2
3.2
11.7
-5.6
-20.4
-10.005
0.56
31.9
100
17.8
55.8
14.1
44.2
—
0
10.2
32
14.9
46.7
-0.8
-2.5
2.7
8.5
-0.1
-0.3
1.8
5.6
0.8
2.5
0.6
1.9
1.072
0.56
31.1
100
17.4
55.9
13.7
44.1
—
0
10.5
33.8
14.1
45.3
-0.4
-1.3
5.7
18.3
—
0
5.3
17
2
6.4
2.7
8.7
4.824
0.56
27.9
100
16.9
60.6
11
39.4
—
0
10.9
39.1
10.9
39.1
0.1
0.4
2.1
7.5
-0.1
-0.4
2.1
7.5
2.9
10.4
-0.1
-0.4
-0.179
0.56
31.3
100
17.4
55.6
13.9
44.4
—
0
10.9
34.8
13.8
44.1
0.1
0.3
8
25.6
—
0
8.1
25.9
1.8
5.8
5.2
16.6
9.29
0.56
26.5
15.1
11.4
—
10.6
14.2
-2.8
8.8
-0.1
5.8
-17.2
587.1
978.5
0.6
26.7
16.6
10.1
—
9.8
12
-1.9
4.2
-0.1
2.3
1.4
15.8
26.33
0.6
23.8
15.2
8.6
—
10.1
11
-2.4
0.5
0.5
-1.5
0.4
28.2
47
0.6
29.9
17.3
12.6
—
9.5
11.6
1
2.4
0.1
4.2
1.9
26.3
43.83
0.6
1 178.2
199.8
978.4
—
778.4
816.8
161.6
-1.9
-1
158.4
45.9
38.5
64.16
0.6
1 062.5
191.8
870.7
—
710.3
748.6
122.1
168.2
-0.7
289.1
41.2
193
321.66
0.6
1 022.4
163.5
858.8
—
669.9
723.7
135.2
-12.5
3
127.5
52.8
4.5
7.5
0.6
894
165.7
728.3
—
595.8
629.8
98.5
1.9
4.5
106
29.3
22.8
38
0.6
955
153.9
801.1
—
637.5
686.7
114.4
-13.5
4
103.4
32.1
9.1
15.16
0.6
873.3
156.5
716.8
—
595.7
619.6
97.3
-6
6
97.1
27.4
21.5
35.83
0.6
698.9
114.3
584.6
—
451.7
480.7
103.9
412.7
10.1
528.5
103.9
280.9
468.16
0.6
28.1
19.4
8.7
—
7.2
8.5
0.2
57
42.5
99.7
1
72.9
121.5
0.6
23.4
18
5.4
—
6.1
0.7
4.7
61.1
-0.4
65.3
-8
47.3
78.83
0.6
15.1
11.1
4
—
5.1
5.3
-1.3
29
-0.1
27.7
1.2
19.9
33.16
0.6
23.8
17.4
6.4
—
5.7
8.3
-1.9
79.8
7
84.9
5.1
49.1
81.83
0.6
27.1
18.8
8.3
—
5.3
6.4
1.8
89.1
7.5
98.4
1.4
58.2
97
0.6
25.7
17.5
8.2
—
6.7
13
-4.9
32.2
3.3
30.6
-1.3
14.7
24.5
0.6
21.6
15.3
6.3
—
6.8
7.1
-0.9
14
6.3
19.5
0.1
12.7
21.16
0.6
20
17.6
2.5
—
6.7
7.5
-5.1
-0.9
-99.6
-105.6
-2.1
-59.3
-98.83
0.6
22.9
17.8
5.1
—
5.8
6.1
-0.9
173.5
-33.2
139.4
1.9
83.9
139.83
0.6
20.2
16.7
3.5
—
6
7.6
-4
-21.4
-0.2
-25.6
7.8
-16.5
-27.5
0.6
22.9
18.9
4
—
5.2
6.2
-2.2
356
30.8
384.6
11.6
224.1
373.5
0.6
16.5
16.6
—
—
4.7
5.4
-5.5
2.3
6
2.7
8.8
0.7
1.16
0.6
19.7
14.2
5.5
—
4.6
5.3
0.2
-1.1
586.3
585.3
38.4
312.8
521.33
0.6
14.6
13.1
1.5
—
4.6
0.8
0.8
6.8
-15.4
-7.8
-2.5
1.7
2.83
0.6
16.8
12.5
4.3
—
3.6
3.2
1.1
-6.4
33
27.8
3.7
14.2
23.66
0.6
11.3
9.9
1.4
—
3.7
5.4
-4.1
-3.1
21.9
14.7
1.3
15.4
25.66
0.6
10.7
11.2
-0.4
—
3.6
4.9
-5.4
-3.4
13.6
4.8
2.4
0.6
1
0.6
24
23.8
0.2
—
0.1
3.1
-2.9
11.5
—
—
2.4
-4.7
-7.83
0.6
107.2
69.3
37.9
—
21.6
38.2
-0.3
3
—
-3.3
—
0.5
0.83
0.6
118.3
93.3
25
—
28.6
35
-10
15.4
1.7
5.1
-1.4
6.1
10.16
0.6