Jacquet Statements
JC
Jacquet 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
494.11
100
398.93
80.7
95.18
19.3
—
0
—
0
87.727
17.8
7.453
1.5
-3.6
-0.7
-0.701
-0.1
3.216
0.7
2.705
0.5
0.048
0.01
0.002
22.284
1 270.33
100
985.64
77.6
284.69
22.4
—
0
102.39
8.1
200.76
15.8
83.938
6.6
-7.219
-0.6
-2.321
-0.2
74.637
5.9
22.328
1.8
49.188
3.9
2.149
22.892
1 203.13
100
926.71
77
276.41
23
—
0
94.05
7.8
195.35
16.2
81.064
6.7
-6.279
-0.5
-2.319
-0.2
72.644
6
15.198
1.3
53.815
4.5
2.348
22.924
1 480.35
100
1 076.16
72.7
404.19
27.3
—
0
113.28
7.7
226.03
15.3
178.16
12
-4.616
-0.3
-2.643
-0.2
171.33
11.6
38.3
2.6
125.83
8.5
5.473
22.991
723.64
100
524.05
72.4
199.59
27.6
—
0
—
0
110.24
15.2
89.35
12.3
-2.3
-0.3
-0.777
-0.1
86.48
12
20.039
2.8
63.241
8.7
2.75
22.997
1 033.01
100
754.88
73.1
278.12
26.9
—
0
87.648
8.5
176.69
17.1
101.43
9.8
-4.48
-0.4
-1.767
-0.2
95.368
9.2
14.089
1.4
77.461
7.5
3.307
23.424
936.73
100
689.16
73.6
247.57
26.4
—
0
98.205
10.5
186.37
19.9
61.198
6.5
-5.311
-0.6
-0.918
-0.1
55.052
5.9
8.853
0.9
43.385
4.6
1.886
22.999
638.23
100
471.52
73.9
166.71
26.1
—
0
70.439
11
131.29
20.6
35.421
5.5
-5.713
-0.9
0.865
0.1
30.818
4.8
3.22
0.5
26.406
4.1
1.154
22.889
726.45
100
564.96
77.8
161.49
22.2
—
0
82.081
11.3
169.09
23.3
-7.591
-1.04
-5.109
-0.7
-1.324
-0.2
-13.909
-1.9
0.445
0.06
-15.208
-2.09
-0.659
23.076
730.19
100
560.53
76.8
169.66
23.2
—
0
81.518
11.2
161.82
22.2
7.843
1.1
-4.2
-0.6
-0.797
-0.1
3.078
0.4
4.873
0.7
6.884
0.9
0.29
23.649
884.45
100
680.18
76.9
204.26
23.1
—
0
88.034
10
172.87
19.5
31.394
3.5
-4.534
-0.5
-1.3
-0.1
25.653
2.9
8.296
0.9
17.661
2
0.74
23.66
418.8
100
319.7
76.3
99.1
23.7
—
0
—
0
83.9
20
15.2
3.6
-2.7
-0.6
0.1
0.02
12.3
2.9
3
0.7
9.2
2.2
0.39
23.4
441.3
100
332.8
75.4
108.5
24.6
—
0
—
0
82.8
18.8
25.6
5.8
-0.7
-0.2
-1.3
-0.3
23.7
5.4
6.6
1.5
18.2
4.1
0.77
23.6
417.9
100
310.1
74.2
107.8
25.8
—
0
—
0
93.1
22.3
14.7
3.5
-0.3
-0.07
-2.1
-0.5
12.4
3
2.8
0.7
9.1
2.2
0.39
23.6
445.7
100
331.5
74.4
114.2
25.6
—
0
—
0
92.2
20.7
22
4.9
-1.1
-0.2
-2.5
-0.6
18.5
4.2
5.4
1.2
12.4
2.8
0.53
23.8
748.8
100
558.4
74.6
190.3
25.4
—
0
82.1
11
170.4
22.8
19.9
2.7
-3.3
-0.4
-1.5
-0.2
21.5
2.9
7
0.9
13.7
1.8
0.58
23.8
839.5
100
643.9
76.7
195.6
23.3
—
0
92.6
11
181.2
21.6
14.4
1.7
-3.4
-0.4
-1.5
-0.2
9.6
1.1
6.3
0.8
2.3
0.3
0.1
23.6
754.6
100
593.3
78.6
161.4
21.4
—
0
84.7
11.2
168.8
22.4
-7.4
-1
-4.9
-0.6
-1.5
-0.2
43.8
5.8
3.3
0.4
39.6
5.2
1.68
23.6
622.9
100
472.4
75.8
150.5
24.2
—
0
66.2
10.6
130.3
20.9
20.2
3.2
-3
-0.5
-0.3
-0.05
17.3
2.8
6
1
10.9
1.7
0.46
23.7
548.5
100
407.8
74.3
140.7
25.7
—
0
58.4
10.6
117.6
21.4
23
4.2
-2.5
-0.5
-0.9
-0.2
19.6
3.6
4.8
0.9
13.9
2.5
0.59
23.6
577.6
100
434.7
75.3
142.8
24.7
—
0
60.5
10.5
121.4
21
21.4
3.7
-2.8
-0.5
-1.4
-0.2
17.5
3
5.7
1
10.9
1.9
0.46
23.7
496.6
100
377.9
76.1
118.6
23.9
—
0
53.6
10.8
111.5
22.5
7.2
1.4
-2.4
-0.5
-0.6
-0.1
4.2
0.8
3
0.6
1.1
0.2
0.05
23.7
541
100
417
77.1
124
22.9
—
0
55.7
10.3
113
20.9
11
2
-1.6
-0.3
-1.3
-0.2
8.3
1.5
5
0.9
2.7
0.5
0.11
23.6