Elis Statements
EL
Elis 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
2 246.7
100
1 524.4
67.9
722.3
32.1
—
0
386.4
17.2
470.9
21
251.4
11.2
-72.6
-3.2
6.1
0.3
181.1
8.1
62
2.8
119.1
5.3
0.459
259.49
2 208.1
100
1 468.6
66.5
739.5
33.5
—
0
392.9
17.8
479.8
21.7
259.7
11.8
-72.7
-3.3
5
0.2
187.4
8.5
63.7
2.9
123.7
5.6
0.469
263.69
2 101.3
100
1 424.7
67.8
676.6
32.2
—
0
369.8
17.6
429.1
20.4
247.5
11.8
-56.6
-2.7
-0.3
-0.01
185.5
8.8
46.7
2.2
138.8
6.6
0.53
263.41
2 037.1
100
1 404
68.9
633.1
31.1
—
0
336
16.5
375.4
18.4
257.7
12.7
-65.5
-3.2
7.8
0.4
193.1
9.5
42.4
2.1
150.7
7.4
0.59
254.19
1 783.8
100
1 247.8
70
536
30
—
0
319.1
17.9
352.7
19.8
183.3
10.3
-30.8
-1.7
1.8
0.1
92
5.2
38.1
2.1
53.9
3
0.22
242.77
1 672.8
100
1 138.3
68
534.5
32
—
0
297.3
17.8
338.6
20.2
195.9
11.7
-49.2
-2.9
0.5
0.03
141.9
8.5
44.5
2.7
97.5
5.8
0.41
238.67
1 375.5
100
977.9
71.1
397.6
28.9
—
0
284.4
20.7
322.1
23.4
75.5
5.5
-41.5
-3.02
-0.4
-0.03
29.2
2.1
12.1
0.9
17
1.2
0.07
236.09
—
100
488.95
0
—
0
—
0
141.45
0
182.6
0
16.2
0
21.5
0
23.1
0
—
0
—
0
—
0
—
—
1 454.6
100
972.8
66.9
481.8
33.1
—
0
302.5
20.8
358.1
24.6
123.7
8.5
-44.2
-3.04
1.5
0.1
55.4
3.8
31.3
2.2
24
1.6
0.1
248.23
1 351.7
100
998.5
73.9
353.2
26.1
—
0
242.3
17.9
296.5
21.9
56.7
4.2
-45
-3.3
-0.6
-0.04
-25.7
-1.9
-4.3
-0.3
-21.3
-1.6
-0.1
221.24
1 678.1
100
1 166.4
69.5
511.7
30.5
—
0
271.7
16.2
319.4
19
192.3
11.5
-75.6
-4.5
-1
-0.06
100.4
6
22.9
1.4
80.5
4.8
0.33
234.97
1 603.7
100
1 134.3
70.7
469.4
29.3
—
0
267.9
16.7
311.9
19.4
157.5
9.8
-73.8
-4.6
0.4
0.02
84.9
5.3
24.7
1.5
61.5
3.8
0.26
233.46
1 599.4
100
1 116.5
69.8
482.9
30.2
—
0
255.5
16
344.3
21.5
138.6
8.7
-51.2
-3.2
-1.1
-0.07
82.9
5.2
28.3
1.8
54.5
3.4
0.22
252.9
1 533.9
100
1 083.6
70.6
450.3
29.4
—
0
265.9
17.3
332.5
21.7
117.8
7.7
-57.7
-3.8
-0.5
-0.03
20.6
1.3
16.6
1.1
3.2
0.2
0.02
233.36
1 347.8
947
400.8
—
210.1
277.7
123.1
-32.9
—
22.1
-1.6
22.8
0.12
197.48
845.8
606
239.8
—
141.4
169.8
70
-30.4
3.5
34.3
15.2
18.7
0.14
133.57
782.57
541.13
241.44
—
126.23
152.36
89.075
-27.704
-0.993
90.628
20.855
69.881
0.56
126.03
730.23
514.47
215.76
—
124.57
147.04
68.725
-26.796
-0.207
40.272
17.145
23.119
0.2
114.14
733.02
502.82
230.2
—
111.89
141.64
88.559
-26.571
0.195
46.743
23.822
22.444
0.2
113.99
682.4
480.74
201.66
—
115.73
138.27
63.386
-75.627
-68.929
-105.39
-24.751
-80.638
-0.82
98.93
686.7
466.88
219.83
—
109.94
139.7
80.129
-73.574
2.934
7.67
9.363
-2.353
-0.05
52.027
644.28
438.27
206
—
106.8
138.41
67.593
-78.087
-1.094
-16.54
3.655
-20.378
-0.41
49.137
625.41
411.25
214.16
—
102.49
129.34
84.821
-87.422
-0.574
-38.501
-5.515
-33.127
-0.67
49.137
600.01
393.42
206.59
—
106.58
136.2
70.393
-75.644
-0.559
-6.819
4.344
-11.207
-0.23
49.137