Eiffage Statements
FG
Eiffage 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
11 411
100
1 820
15.9
9 591
84.1
—
0
2 896
25.4
8 594
75.3
997
8.7
-124
-1.09
-3
-0.03
852
7.5
235
2.1
382
3.3
4.01
95.262
11 713
100
2 008
17.1
9 705
82.9
—
0
2 591
22.1
8 311
71
1 394
11.9
-129
-1.1
-18
-0.2
1 224
10.4
324
2.8
621
5.3
6.481
95.82
10 656
100
1 939
18.2
8 717
81.8
—
0
2 571
24.1
7 708
72.3
1 009
9.5
-145
-1.4
16
0.2
852
8
220
2.1
392
3.7
4.06
96.454
11 080
100
1 907
17.2
9 173
82.8
—
0
2 422
21.9
7 886
71.2
1 287
11.6
-150
-1.4
-48
-0.4
1 057
9.5
287
2.6
542
4.9
5.64
96.151
9 787
100
1 692
17.3
8 095
82.7
—
0
2 386
24.4
7 170
73.3
925
9.5
-111
-1.1
-5
-0.05
789
8.1
204
2.1
354
3.6
3.71
95.418
10 265
100
1 752
17.1
8 513
82.9
—
0
2 264
22.1
7 291
71
1 222
11.9
-121
-1.2
-25
-0.2
1 039
10.1
299
2.9
504
4.9
5.16
97.649
8 932
100
1 439
16.1
7 493
83.9
—
0
2 281
25.5
6 829
76.5
664
7.4
-114
-1.3
5
0.06
541
6.1
137
1.5
249
2.8
2.51
99.237
9 523
100
1 685
17.7
7 838
82.3
—
0
2 235
23.5
6 837
71.8
1 001
10.5
-121
-1.3
-18
-0.2
824
8.7
295
3.1
383
4
3.53
108.48
7 136
100
1 225
17.2
5 911
82.8
—
0
2 004
28.1
5 649
79.2
262
3.7
-119
-1.7
-11
-0.2
120
1.7
35
0.5
-8
-0.1
-0.09
88.889
9 821
100
1 578
16.1
8 243
83.9
—
0
2 169
22.1
7 074
72
1 169
11.9
-124
-1.3
-15
-0.2
980
10
355
3.6
435
4.4
4.42
98.357
8 869
100
1 679
18.9
7 190
81.1
—
0
2 126
24
6 354
71.6
836
9.4
-128
-1.4
3
0.03
693
7.8
205
2.3
290
3.3
2.97
97.643
9 090
100
1 649
18.1
7 441
81.9
—
0
2 099
23.1
6 390
70.3
1 051
11.6
-138
-1.5
-11
-0.1
871
9.6
282
3.1
412
4.5
4.22
97.717
7 800
100
1 395
17.9
6 405
82.1
—
0
1 951
25
5 599
71.8
806
10.3
-219
-2.8
-12
-0.2
555
7.1
179
2.3
217
2.8
2.2
98.636
8 234
100
1 580
19.2
6 654
80.8
—
0
1 887
22.9
5 647
69
1 007
11.8
-240
-2.9
-13
-0.2
722
8.8
194
2.4
375
4.6
3.82
98.256
7 134
100
1 258
17.6
5 876
82.4
—
0
1 860
26.1
5 151
72.5
725
9.8
-245
-3.4
-7
-0.1
449
6.3
142
2
173
2.4
1.79
96.648
7 740
100
1 421
18.4
6 319
81.6
—
0
1 839
23.8
5 399
70.3
920
11.3
-270
-3.5
-24
-0.3
583
7.5
51
0.7
342
4.4
3.55
96.395
6 567
100
1 063
16.2
5 504
83.8
—
0
1 828
27.8
4 827
73.9
677
9.9
-271
-4.1
-17
-0.3
361
5.5
116
1.8
133
2
1.41
94.326
7 457
100
1 472
19.7
5 985
80.3
—
0
1 829
24.5
5 150
69.7
835
10.6
-282
-3.8
-32
-0.4
476
6.4
160
2.1
233
3.1
2.44
95.587
6 603
100
1 260
19.1
5 343
80.9
—
0
1 837
27.8
4 747
72.6
596
8.3
-338
-5.1
-7
-0.1
202
3.1
60
0.9
79
1.2
0.85
92.941
7 351
100
1 396
19
5 955
81
—
0
1 844
25.1
5 182
71
773
10
-351
-4.8
-11
-0.1
372
5.1
125
1.7
206
2.8
2.25
91.689
6 597
100
1 116
16.9
5 481
83.1
—
0
1 878
28.5
4 907
74.8
574
8.3
-377
-5.7
-15
-0.2
154
2.3
47
0.7
69
1
0.76
90.789
7 694
100
1 441
18.7
6 253
81.3
—
0
1 870
24.3
5 453
71.2
800
10.1
-375
-4.9
-39
-0.5
360
4.7
122
1.6
199
2.6
2.22
89.576
6 578
100
1 211
18.4
5 367
81.6
—
0
1 885
28.7
4 849
74.2
518
7.4
-347
-5.3
-12
-0.2
129
2
45
0.7
58
0.9
0.66
87.879
7 367
100
1 492
20.3
5 875
79.7
—
0
1 849
25.1
5 175
70.8
700
9
-358
-4.9
-21
-0.3
283
3.8
93
1.3
169
2.3
1.96
86.189
6 661
100
1 251
18.8
5 410
81.2
—
0
1 988
29.8
4 910
74
500
7.2
-368
-5.5
-5
-0.08
108
1.6
40
0.6
52
0.8
0.59
88.136
7 184
100
1 249
17.4
5 935
82.6
—
0
1 888
26.3
5 282
74.1
653
8.5
-313
-4.4
-22
-0.3
276
3.8
73
1
162
2.3
1.8
90.167
6 633
100
1 406
21.2
5 227
78.8
—
0
2 012
30.3
4 776
72.3
451
6.5
-318
-4.8
-8
-0.1
107
1.6
47
0.7
43
0.6
0.48
89.583
6 968
100
1 435
20.6
5 533
79.4
—
0
1 837
26.4
4 904
70.7
629
8.7
-246
-3.5
-15
-0.2
343
4.9
124
1.8
162
2.3
1.83
88.381
6 600
100
1 394
21.1
5 206
78.9
—
0
1 972
29.9
4 794
72.8
412
6.1
-230
-3.5
-7
-0.1
166
2.5
59
0.9
70
1.1
0.78
89.744
6 923
100
1 442
20.8
5 481
79.2
—
0
1 823
26.3
4 887
71.3
594
7.9
-232
-3.4
-9
-0.1
303
4.4
106
1.5
140
2
1.54
90.714
6 722
100
1 390
20.7
5 332
79.3
—
0
1 934
28.8
4 909
73.9
423
5.4
-244
-3.6
-8
-0.1
111
1.7
39
0.6
50
0.7
0.56
89.286
6 894
100
1 499
21.7
5 395
78.3
—
0
1 698
24.6
4 767
69.8
628
8.4
-232
-3.4
-65
-0.9
283
4.1
100
1.5
153
2.2
1.7
89.833
6 783
100
1 472
21.7
5 311
78.3
—
0
1 768
26.1
4 843
71.2
468
7.1
-239
-3.5
-6
-0.09
239
3.5
75
1.1
140
2.1
1.5
93.333
6 718
100
1 443
21.5
5 275
78.5
—
0
1 603
23.9
4 603
69.2
672
9.3
-218
-3.2
185
2.8
590
8.8
139
2.1
400
6
4.29
93.193
5 863
100
1 301
22.2
4 562
77.8
—
0
1 567
26.7
4 093
70.1
469
7.7
-218
-3.7
491
8.4
727
12.4
88
1.5
600
10.2
6.44
93.168
5 698
100
1 212
21.3
4 486
78.7
—
0
1 432
25.1
3 848
67.9
638
10.8
-197
-3.5
-8
-0.1
413
7.2
126
2.2
255
4.5
2.83
90.254
5 010
100
1 199
23.9
3 811
76.1
—
0
1 382
27.6
3 486
69.8
325
6.3
-138
-2.8
31
0.6
209
4.2
65
1.3
122
2.4
1.36
89.706
4 460
100
1 102
24.7
3 358
75.3
—
0
1 114
25
3 056
69
302
6.3
20
0.4
2
0.04
304
6.8
97
2.2
207
4.6
2.29
90.526
4 041
100
958
23.7
3 083
76.3
—
0
1 133
28
2 966
73.4
117
2.8
14
0.3
3
0.07
132
3.3
38
0.9
95
2.4
1.07
88.785
4 047
100
968
23.9
3 079
76.1
—
0
998
24.7
2 953
71.1
126
4.9
—
0
-5
-0.1
195
4.8
65
1.6
155
3.8
1.74
88.935
3 779
100
1 000
26.5
2 779
73.5
—
0
1 042
27.6
2 705
71.1
74
2.4
—
0
-10
-0.3
81
2.1
29
0.8
74
2
0.83
88.688
3 794
100
—
0
—
0
—
0
—
0
3 612
95.2
182
4.8
—
0
-2
-0.05
153
4
66
1.7
114
3
1.28
89.1