Chargeurs Statements
CR
Chargeurs 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
374.3
100
275
73.5
99.3
26.5
2.5
0.7
79.8
21.3
85.6
22.9
13.7
3.7
-13.4
-3.6
-2.4
-0.6
-5.6
-1.5
-2.8
-0.7
-3.5
-0.9
-0.14
24.862
300.4
100
217.6
72.4
82.8
27.6
2.1
0.7
68.2
22.7
64.4
23.3
18.4
4.3
-15
-4.06
-2.4
-1.7
-4.6
-1.5
-4.6
-1.5
-1.8
-0.6
-0.075
24.112
344.6
100
256.3
74.8
88.3
25.2
2.5
0.7
73.1
20.5
78.6
22
9.7
3.2
-12.1
-3.2
-0.8
-0.3
-5
-1
-7
-1.8
2.1
0.9
0.091
24.283
335.2
100
247.2
74.2
88
25.8
1.8
0.5
65.5
19.5
63.4
19
24.6
6.8
-6.5
-2.8
-3.6
-0.1
8.1
2
-5
-1.5
11.9
3.4
0.483
24.636
398.7
100
293.4
73.6
105.3
26.4
2.4
0.6
77.5
19.4
81.4
20.4
23.9
6
-8
-2.007
-0.7
-0.2
12.6
3.2
2.6
0.7
10.2
2.6
0.423
24.115
364.2
100
277.6
76.2
86.6
23.8
2.7
0.7
67.2
18.5
73.5
20.2
13.1
3.6
-6.6
-1.8
-0.8
-0.2
2.2
0.6
-4.4
-1.2
5.9
1.6
0.248
23.814
372.4
100
272.7
73.2
99.7
26.8
2.8
0.8
62.9
16.9
66.5
17.9
33.2
8.9
-3.1
-0.8
0.6
0.2
29.1
7.8
4.9
1.3
24.7
6.6
1.057
23.358
303.5
100
216.3
71.3
87.2
28.7
2.2
0.7
65.2
21.5
75.6
24.9
11.6
3.8
-2.4
-0.8
-0.1
-0.03
8
2.6
-3.4
-1.1
11.4
3.8
0.49
22.97
518.5
100
386.7
74.6
131.8
25.4
2.6
0.5
69.7
13.4
76.7
14.8
55.1
10.6
-7.5
-1.4
-1.2
-0.2
36.6
7.1
7.7
1.5
28.9
5.6
1.28
22.73
300.1
100
218.1
72.7
82
27.3
2
0.7
61.3
20.4
64.9
21.6
17.1
5.7
-5.4
-1.8
-0.3
-0.1
8.9
3
1.7
0.6
6.8
2.3
0.299
22.752
326.1
100
241.1
73.9
85
26.1
2.1
0.6
60.2
18.5
63.5
19.5
21.5
6.6
-5.6
-1.7
-0.2
-0.06
11.5
3.5
3.2
1
8.3
2.5
0.361
23.013
286.2
100
207.7
72.6
78.5
27.4
2
0.7
52.3
18.3
55.3
19.3
23.2
8.1
-5.7
-2
0.9
0.3
12.3
4.3
1
0.3
11.3
3.9
0.48
23.3
287.1
100
211.3
73.6
75.8
26.4
1.9
0.7
49.1
17.1
50.8
17.7
25
8.7
-4.2
-1.5
-1.1
-0.4
19.4
6.8
4.1
1.4
15.3
5.3
0.65
23.4
251.2
181.4
69.8
2.3
46.6
49.1
20.7
-5
—
13
1.7
11.3
0.49
23.3
281.8
210
71.8
1.9
46.4
50.6
21.2
-3.8
-0.5
16.2
2.3
13.9
0.6
23
252.9
188.1
64.8
2
44.2
45.9
18.9
-2.5
-0.8
13
1.1
11.9
0.52
22.9
253.5
188.3
65.2
1.7
43.2
45.8
19.4
-3.9
3.2
16.9
3.8
13.1
0.57
23
242.1
181.7
60.4
2.1
43.3
49.1
11.3
-2.4
-0.5
6.7
-0.7
7.3
0.33
22.1
256.6
196.5
60.1
1.8
42.7
44.5
15.6
-12.4
-0.7
1.3
-6.8
8
0.39
20.5
234.4
182.1
52.3
2
39.4
42
10.3
-2.5
-1.1
6
1.8
4.4
0.17
24.2
243.9
188.8
55.1
1.9
41.2
43.1
12
-2.1
-0.9
8.8
2.3
6.4
0.31
20.6
226.5
177.7
48.8
1
40.1
41.3
7.5
-2.7
0.1
6.6
1.9
0.4
0.02
13.8
239.4
189.6
49.8
1.8
40.3
41.6
8.2
-2.1
-1.9
5.5
1.8
3.2
0.17
18.8
240.7
195.5
45.2
1.6
42.5
41.5
3.7
-7.3
0
-6.6
7.6
-17.3
-1.29
13.4
283.1
226.4
56.7
1.9
46.5
48.5
8.2
-5.1
—
3.5
1.6
2.4
0.18
13.1
261.4
209.5
51.9
1.8
43.6
43.8
8.1
-3.6
-0.8
4
1.5
3.3
0.25
13
290.7
228.3
62.4
1.9
46.2
48.1
14.3
-4.6
-0.3
10.5
3
7.2
0.41
18
256.1
201.1
55
1.6
45.5
45.6
9.4
-6.5
0.3
2.4
-3.9
6.1
0.27
24
255.9
197
58.9
1.6
44.7
48.1
10.8
-2.3
-1.2
9.2
2.3
6.8
0.41
17
225.2
174.2
51
0.7
44.8
49.5
1.5
-4.8
-2.4
-14.8
3
-19.5
-1.91
10.2
226.4
189.9
36.5
1.9
44.5
44.6
-8.1
-6.5
2.2
-19.5
7
-26.4
-2.58
10.2
263.8
219.8
44
1.3
50
51
-7
-9.6
-5.9
-54.1
11.6
-65.3
-6.35
10.3
335.4
269.3
66.1
2.9
54.9
58.4
7.7
-6.6
1.9
3
-5.8
9.1
0.88
10.3
379.2
301.8
77.4
3.8
60.2
64.5
12.9
-5.6
-0.5
8
1.2
7.3
0.71
10.3
410.4
322.4
88
5.6
67.1
71.4
16.6
-5.5
0.1
11.2
2.9
8.1
0.79
10.2
373
291.7
81.3
5
63
68.5
12.8
-4.5
0.1
9.4
1.3
8
0.79
10.1
395.9
308.5
87.4
5.5
68.1
73.7
13.7
-3.6
-0.4
9.1
3.9
5.1
0.51
10.1
367.4
295.7
71.7
5
67.2
76.3
-4.6
-0.7
-1.5
-26.7
14.1
-40.3
-4.02
10
395.9
318.4
77.5
6.4
68.9
75.9
1.6
-1.8
-0.4
-17.3
8.4
-26
-2.6
10
409.6
329.8
79.8
5.3
66.2
76.7
3.1
-4.3
0.1
3.5
-2.5
5.9
0.57
10.3
439.1
332.4
106.7
6.7
73.7
80.5
26.2
-3.5
—
23.8
3.6
19.5
1.55
12.6
423
340.8
82.2
—
76.6
82.8
-0.6
-3.4
—
3.4
-1.6
4.9
0.39
12.5
517.1
418.5
98.6
—
85.7
91.8
6.8
-1.6
—
-13.3
1.2
-14.8
-1.19
12.5
510.8
408.8
102
—
85.2
91.2
10.8
-2.8
—
-5.4
6.7
-14.1
-0.719
19.6