Derichebourg Statements
DB
Derichebourg 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
1 732.7
100
1 420.3
82
312.4
18
—
0
177.7
10.3
242.4
14
70
4
-18.9
-1.09
-1.7
-0.1
48.1
2.8
16.5
1
31.4
1.8
0.197
159.3
1 800.2
100
1 474
81.9
326.2
18.1
—
0
163.2
9.1
245.3
13.6
80.9
4.5
-17.5
-1
1
0.06
115.5
6.4
17.7
1
65.4
3.6
0.41
159.4
1 821.1
100
1 466.3
80.5
354.8
19.5
—
0
184
10.1
242.5
13.3
112.3
6.2
-14.7
-0.8
—
0
98
5.4
26.3
1.4
71.5
3.9
0.44
159.4
2 262.1
100
1 852.6
81.9
409.5
18.1
—
0
175.2
7.7
253.7
11.2
155.8
6.9
-5.2
-0.2
-1.7
-0.08
152.5
6.7
40.9
1.8
119.8
5.3
0.75
159.4
2 085.9
100
1 692.7
81.1
393.2
18.9
—
0
163.3
7.8
233.5
11.2
159.7
7.7
-10.2
-0.5
2.4
0.1
152.7
7.3
42.4
2
117.8
5.6
0.73
159.4
1 966.4
100
1 291.9
65.7
674.5
34.3
—
0
463.1
23.6
530.6
27
143.9
7.3
-8.6
-0.4
-1
-0.05
137.6
7
37.9
1.9
100.4
5.1
0.63
159.4
1 649.9
100
1 020.1
61.8
629.8
38.2
—
0
460.5
27.9
516.7
31.3
113.1
6.9
-7.3
-0.4
0.7
0.04
108.9
6.6
33.4
2
73.6
4.5
0.46
159.4
1 161.8
100
658.1
56.6
503.7
43.4
—
0
408
35.1
477.1
41.1
26.6
2.3
-5.2
-0.4
-3.4
-0.3
5.7
0.5
6.4
0.6
-1.1
-0.09
-0.01
159.4
1 302.3
100
754.7
58
547.6
42
—
0
456.1
35
514.1
39.5
33.5
2.6
-5.8
-0.4
-0.2
-0.02
35.9
2.8
13.1
1
22.4
1.7
0.14
159.4
1 329.1
100
784.2
59
544.9
41
—
0
456
34.3
487.9
36.7
57
4.3
-4.2
-0.3
0.1
0.008
45.3
3.4
19.6
1.5
25.2
1.9
0.16
159.4
1 375.9
100
824.8
59.9
551.1
40.1
—
0
458.1
33.3
500.8
36.4
50.3
3.7
-5.2
-0.4
-1.2
-0.09
41.7
3
10.9
0.8
30.4
2.2
0.19
159.4
1 461.2
100
918.8
62.9
542.4
37.1
—
0
443.7
30.4
493
33.7
49.4
3.4
-6
-0.4
-1.6
-0.1
38.9
2.7
5.4
0.4
34
2.3
0.21
163.88
1 458.5
100
911.4
62.5
547.1
37.5
—
0
448.1
30.7
487.1
33.4
60
4.1
-5.5
-0.4
0.2
0.01
44.5
3.1
10.9
0.7
37.1
2.5
0.21
163.88
1 390.8
842.7
548.1
—
440
475
73.1
-11.2
-0.1
58.6
13.3
45.7
0.27
172.86
1 340.3
801.3
539
—
446.3
484.7
54.3
-7
-0.7
44.9
14.2
30.3
0.2
154.9
1 136.3
643.4
492.9
—
415
459.4
33.5
-9.3
1.7
25.8
7.4
12.9
0.08
159.76
1 010
565.2
444.8
—
404.8
436.2
8.6
-7.6
—
1.7
0.8
—
0.01
159.96
1 156.7
709.6
447.1
—
378.8
414.6
32.5
-7.1
-0.9
25.3
6.6
15.1
0.09
158.24
1 195.9
765.2
430.7
—
374
409.4
21.3
-6.9
-0.6
12.5
-1.2
13.1
0.08
160.24
1 254.4
823.2
431.2
—
365.1
391
40.2
-8.9
-0.8
23.7
-0.4
23.8
0.14
164.88
1 261.9
841.2
420.7
—
383
419.2
1.5
-16.5
—
-30.8
1.5
-32.1
-0.19
164.93
1 264.9
837.3
427.6
—
374
411.5
16.1
-18.7
—
-7.2
-2
-39.3
-0.23
164.88
1 362.2
936.8
425.4
—
378.3
415.4
10
-16.8
-0.5
-7.8
-0.5
7.2
0.04
164.99
1 099
897.9
201.1
—
164.8
184.2
16.9
-23.1
2.6
-6.7
-5.1
33
0.2
163.55
1 755.6
1 116.3
639.3
—
544.7
598.4
40.9
-13.2
-3.6
22.4
7.7
13.5
0.09
171.53
1 835.3
1 159.9
675.4
—
541.9
596.6
78.8
-17.4
-0.1
61.3
16.3
48.2
0.28
171.42
1 890.7
1 213
677.7
—
539.5
589.2
88.5
-17.9
0
71.1
25.1
48.2
0.28
171.59
1 722.1
1 039.6
682.5
—
529.8
593.3
89.2
-29.6
0.1
61
7.3
54.8
0.33
173.18
1 401
823
578
—
489.2
538.9
39.1
-30.3
0
8.8
2.6
6.6
0.04
173.19
1 244.3
679.3
565
—
487
550.1
14.9
-24
-4
-10.9
-1.1
-12
-0.07
169.65
1 192.7
684.5
508.2
—
493.5
539.8
-31.6
-31.6
1.4
-178.6
-27.4
-167.1
-0.98
169.53
2 265.8
1 572.7
693.1
—
510.6
568.4
124.7
-29.3
-4.5
83.9
12
61.7
0.35
173.34
1 977
1 325.2
651.8
—
545.6
609.1
42.7
-28.5
1.8
21.6
6.3
15.7
0.11
173.45
1 979.5
1 257.1
722.4
—
588.7
679.7
42.7
-31.8
11.7
22.5
-39.1
51.6
0.32
160
2 044.1
1 308.5
735.6
—
621.7
680.2
55.4
-19.7
-0.7
47.4
24.6
29.8
0.19
168.42
739.98
149.84
590.13
—
532.15
580
10.137
-10.49
2.117
-8.525
3.743
-35.084
-0.92
38.098
750.18
206.69
543.49
—
536.65
545.03
-1.543
-7.902
-0.108
-8.068
2.203
-10.239
-0.26
38.098
384.79
97.384
287.4
—
269.42
275.89
11.509
-5.249
2.262
5.209
4.84
1.536
0.06
21.341
706.24
168.74
537.51
—
514.89
542.08
-4.577
-12.488
-2.344
-21.096
2.836
-22.724
-0.6
38.098
699.6
142.75
556.86
—
507.03
554.56
2.298
-9.229
-2.586
-34.007
5.253
-44.125
-2.57
17.13
711.25
175.73
535.51
—
514.83
528.35
7.165
-11.392
-0.577
-17.321
3.667
-20.533
-1.2
17.13
785.5
189.1
596.4
—
545.2
578.3
18.1
-10.9
-3.2
-2.9
-1.9
-2.1
-0.12
17.1
758.7
178.1
580.6
—
528.6
575.1
5.5
-17.1
1.8
-25.2
0.4
-25.6
-1.49
17.1