Vinci Statements
DG
Vinci 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
34 246
100
7 225
21.1
27 021
78.9
—
0
10 364
30.3
23 413
68.4
3 608
10.5
-454
-1.3
-40
-0.1
3 042
8.9
874
2.6
1 995
5.8
3.456
577.48
36 884
100
8 724
23.7
28 160
76.3
—
0
10 107
27.4
23 425
63.5
4 735
12.8
-597
-1.6
-50
-0.1
3 966
10.8
1 101
3
2 613
7.1
4.52
578
32 735
100
7 066
21.6
25 669
78.4
—
0
9 593
29.3
22 339
68.2
3 330
10.2
-255
-0.8
-38
-0.1
3 054
9.3
816
2.5
2 089
6.4
3.65
572.23
33 486
100
8 085
24.1
25 401
75.9
—
0
9 538
28.5
21 685
64.8
3 716
11.1
-218
-0.7
12
0.04
3 464
10.3
977
2.9
2 359
7
4.12
572.02
28 779
100
6 809
23.7
21 970
76.3
—
0
8 581
29.8
19 291
67
2 679
9.3
-151
-0.5
44
0.2
2 626
9.1
741
2.6
1 855
6.4
3.26
569
27 103
100
5 796
21.4
21 307
78.6
—
0
7 876
29.1
18 339
67.7
2 968
11
-270
-1
-17
-0.06
2 655
9.8
827
3.1
1 915
7.1
3.3
579.7
22 879
100
4 876
21.3
18 003
78.7
—
0
7 378
32.2
16 519
72.2
1 484
6.5
-306
-1.3
-13
-0.06
1 165
5.1
798
3.5
682
3
1.19
572
25 106
100
5 448
21.7
19 658
78.3
—
0
7 507
29.9
17 208
68.5
2 450
9.8
-354
-1.4
-28
-0.1
2 135
8.5
700
2.8
1 536
6.1
2.68
572.27
18 824
100
4 233
22.5
14 591
77.5
—
0
6 657
35.4
14 384
76.4
207
1.1
-397
-2.1
-3
-0.02
-312
-1.7
107
0.6
-294
-1.6
-0.53
553.97
26 701
100
5 735
21.5
20 966
78.5
—
0
7 680
28.8
17 694
66.3
3 272
12.3
-189
-0.7
-41
-0.2
2 995
11.2
999
3.7
1 901
7.1
3.38
561.99
22 052
100
4 647
21.1
17 405
78.9
—
0
7 051
32
15 185
68.9
2 220
10.1
-141
-0.6
-39
-0.2
2 047
9.3
635
2.9
1 359
6.2
2.43
558.82
24 109
100
5 513
22.9
18 596
77.1
—
0
6 982
29
15 832
65.7
2 764
11.5
-208
-0.9
-13
-0.05
2 521
10.5
789
3.3
1 683
7
3
561.4
20 043
100
4 320
21.6
15 723
78.4
—
0
6 347
31.7
13 651
68.1
2 072
10.3
-119
-0.6
-17
-0.08
1 954
9.7
629
3.1
1 300
6.5
2.32
559.44
22 038
4 520
17 518
—
6 332
14 892
2 626
-99
-14
2 479
696
1 717
3.06
560.26
18 838
4 106
14 732
—
5 892
12 913
1 819
-162
-20
1 630
575
1 030
1.84
559.01
20 745
2 800
17 945
—
5 985
18 346
2 399
-171
-40
2 134
530
1 585
2.83
560.34
17 802
3 800
14 002
—
5 777
12 303
1 699
-255
-26
1 423
483
920
1.65
559.14
21 029
4 423
16 606
—
5 985
14 426
2 180
-239
-21
1 838
593
1 227
2.19
558.71
18 132
4 108
14 024
—
5 730
12 487
1 537
-204
-28
1 296
462
817
1.47
557.62
20 426
4 489
15 937
—
5 732
13 925
2 012
-388
80
1 755
579
1 163
2.1
553.81
18 617
4 092
14 525
—
5 689
12 972
1 553
-272
-31
1 853
488
1 348
2.39
563.76
21 856.8
4 986.3
16 870.5
—
5 984.8
14 731.6
2 138.9
-310
20.9
1 939.8
685.5
1 214.2
2.16
563.91
18 883.2
4 479.7
14 403.5
—
5 796.2
12 959.7
1 443.8
-254
-11.9
1 177.2
384.5
747.8
1.37
544.77
20 961.2
5 016.7
15 944.5
—
5 824.2
13 851.4
2 093.1
-259.4
-51.5
1 777.2
579.9
1 132.4
2.1
538.92
18 221.8
4 416.3
13 805.5
—
5 587.8
12 307.6
1 497.9
-296.6
19.5
1 219.8
392.1
784.6
1.44
544.61
20 085.7
4 774.1
15 311.6
—
5 552.6
13 281.3
2 030.3
-304
11.1
1 729.4
603.8
1 090.8
2.01
543.19
17 765.4
4 483.9
13 281.5
—
5 258.8
11 753.3
1 528.2
-292.1
14.1
1 250.2
379.8
813.5
1.48
550.14
19 035.1
4 543.7
14 491.4
—
5 142.7
12 467.8
2 023.6
-289.7
-51.9
1 680.2
541.2
1 072.7
1.89
568.27
15 133.8
3 503.5
11 630.3
—
4 599.8
10 291.2
1 339.1
-278
6.7
1 067.8
306.2
703.2
1.34
525.05
17 169.7
3 834.2
13 335.5
—
4 581.2
11 544.9
1 790.6
-353.8
-16
1 409
450.1
905.9
1.79
507.21
15 491.4
3 480.6
12 010.8
—
4 557.6
10 671.7
1 339.1
-362.5
57.3
1 033.9
294.6
690.1
1.42
486.62
18 102.7
4 378.2
13 724.5
—
4 600
11 872.6
1 851.9
-454.4
-56.7
1 318.6
414
858.7
1.78
482.12
16 043.7
3 879.6
12 164.1
—
4 528.3
10 741.7
1 422.4
-385.2
113.8
1 151
356.5
732.7
1.52
482.08
16 877.4
4 076.5
12 800.9
—
4 452.3
11 066.2
1 734.7
-440.7
64.9
1 352.9
443.5
847.2
1.68
503.49
13 784.7
3 138.4
10 646.3
—
3 905.7
9 385.7
1 260.6
-353.5
66.8
973.9
300.3
613.8
1.22
501.37
14 244.4
3 457.3
10 787.1
—
3 803.3
9 308.4
1 478.7
-349.1
85.4
1 208.3
409.4
753.5
1.46
514.49
11 608.7
2 849.2
8 759.5
—
3 551.3
7 747.9
1 011.6
-214.3
52.1
841.8
258
516.9
1.12
459.34
11 235.8
2 878.7
8 357.1
—
3 162.5
7 469.3
887.8
127.8
-127.1
876.4
290.5
515.2
1.21
424.09
9 984.3
2 542.4
7 441.9
—
3 076.3
6 839.8
602.1
82.4
-93.5
589.9
172
356
0.85
419.91
10 539.8
2 725.9
7 813.9
—
3 053.6
7 104
709.9
96.6
-124.6
671.8
187.5
433.4
0.93
467.81
9 235.4
2 339.9
6 895.5
—
3 047
6 387.1
508.4
141.5
-117
532.9
192.9
298.2
0.81
366.6
9 932
—
—
—
—
9 331
601
-27
-34
522
123
346
0.76
451
8 944
—
—
—
—
8 563
381
-46
-18
350
111
196
0.51
385