Mersen Statements
MR
Mersen 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
607.7
100
412.7
67.9
195
32.1
—
0
124.9
20.6
126.1
20.8
68.9
11.3
-9
-1.5
—
0
59.8
9.8
13.6
2.2
43.9
7.2
1.91
23.007
590.6
100
406.2
68.8
184.4
31.2
—
0
116
19.6
117.7
19.9
66.7
11.3
-7.6
-1.3
-0.1
-0.02
48.3
8.2
12.2
2.1
32.6
5.5
1.49
21.911
524.2
100
360.6
68.8
163.6
31.2
—
0
107.1
20.4
108.7
20.7
54.9
10.5
-5.3
-1.01
0.1
0.02
49
9.3
10.8
2.1
35.1
6.7
1.59
22.063
471.9
100
322.5
68.3
149.4
31.7
—
0
99
21
100.1
21.2
49.3
10.4
-5.1
-1.08
—
0
40.9
8.7
9.6
2
28.9
6.1
1.31
22.023
450.9
100
310.5
68.9
140.4
31.1
—
0
95.4
21.2
97.1
21.5
43.3
9.6
-5.6
-1.2
—
0
36.1
8
9
2
25.5
5.7
1.16
22.046
417.2
100
296
70.9
121.2
29.1
—
0
85.8
20.6
87.3
20.9
33.9
8.1
-5.9
-1.4
—
0
-18.5
-4.4
8.1
1.9
-28.3
-6.8
-1.31
21.555
430
100
299.6
69.7
130.4
30.3
—
0
93.5
21.7
95.7
22.3
34.7
8.1
-6.1
-1.4
—
0
23.7
5.5
5.9
1.4
16.3
3.8
0.74
22.058
466.5
100
319
68.4
147.5
31.6
—
0
96.9
20.8
99
21.2
48.5
10.4
-7.1
-1.5
—
0
33.4
7.2
7.3
1.6
24.5
5.3
1.1
22.207
483.7
100
331
68.4
152.7
31.6
—
0
97.9
20.2
99.1
20.5
53.6
11.1
-6.1
-1.3
—
0
44.3
9.2
10.6
2.2
32.8
6.8
1.47
22.369
448.2
100
304.1
67.8
144.1
32.2
—
0
95.7
21.4
98.3
21.9
45.8
10.2
-5.6
-1.2
—
0
37.9
8.5
8
1.8
28.6
6.4
1.3
22.031
430.3
100
289.3
67.2
141
32.8
—
0
92.5
21.5
95.2
22.1
45.8
10.6
-4.7
-1.09
—
0
39.6
9.2
10.3
2.4
27.9
6.5
1.25
22.271
397.2
271.6
125.6
—
86
87.6
38
-4.6
—
25.1
5.6
19.5
0.88
22.074
412
281.6
130.4
—
91.8
93.8
36.6
-5.4
—
29.2
9.5
18.1
0.8
22.476
369.1
257.7
111.4
—
82.3
83.9
27.5
-5
—
-0.5
4.5
-9.5
-0.44
21.433
389.9
270.7
119.2
—
87.5
89.4
29.8
-6
—
20.3
7
11.3
0.51
22.134
373.9
263.9
110
—
81.8
83.4
26.6
-6
—
0.1
10.3
-14.8
-0.69
21.306
393.7
271.3
122.4
—
87.5
89.2
33.2
-6.5
—
25.6
8.8
16.1
0.73
22.169
364
254.1
109.9
—
77.8
79.5
30.4
-4.7
—
11.4
6.8
2.6
0.11
22.148
362.1
250.4
111.7
—
82.1
83.5
28.2
-5.2
—
0.3
2.3
-0.5
-0.02
22.256
361.8
258.9
102.9
—
74.2
74.3
28.6
-5.4
—
-21.7
16.8
-40.7
-1.78
22.844
377
266.5
110.5
—
79.7
80.5
30
-5.6
—
20
6.3
11.5
0.52
21.906
383.6
270.7
112.9
—
78.5
81.5
31.4
-5.1
-1.3
16.1
5.4
-16.9
-0.76
21.965
419.3
290.1
129.2
—
82.2
82.7
46.5
-6.6
—
37.6
11.9
23
1.05
21.899
410.2
280.1
130.1
—
78.5
81.7
48.4
-4.9
-0.5
41.2
13.8
25.4
1.16
21.777
419.4
285.1
134.3
—
77.7
80.7
53.6
-4.3
-0.5
47
15.7
31.5
1.45
21.667
393.1
270.6
122.5
—
75.1
79.9
42.6
-4.4
-0.5
35.7
11.2
21.7
1.01
21.47
348.1
239.5
108.6
—
73
77.9
30.7
-5.4
-0.5
27.1
8.7
16.7
0.78
21.155
284.2
201
83.2
—
60.3
61.6
21.6
-4.3
-0.4
13.3
3.3
1.3
0.07
17.911
303.1
211.5
91.6
—
61.3
63.2
28.4
-5.4
-0.3
21.9
6.2
13.3
0.73
18.081
340.1
234
106.1
—
65.6
65.8
40.3
-6.1
—
32
9.8
-4
-0.23
16.891
321.8
211.7
110.1
—
65.4
54
56.1
-4.5
-1.5
49.2
14.4
33.1
2.01
16.403
347
247
100
—
65.1
88
12
-6.7
0.5
3
6.1
-3.5
-0.21
16.591
346.7
240.8
105.9
—
67.5
70.3
35.6
-3.8
-1.3
28.4
9
18.9
1.13
16.698
315.4
220.1
95.3
—
61.5
63.3
32
-5.4
1
23.8
3.5
16.3
0.97
16.682
324.4
224.3
100.1
—
64.8
66.9
33.2
-4.3
1.2
27.5
7.5
19
1.13
16.684
583.4
407.1
176.3
—
114.5
117
59.3
-7.1
0.6
46.4
11.1
22.1
1.32
16.626
320.6
230.6
90
3.9
56.7
61.2
28.8
-3.2
-0.2
20.9
8.1
12.5
0.75
16.602
636
466.3
169.7
—
118.5
123.2
46.5
-8.7
1.2
26.2
6.4
19.4
1.36
14.242
317.7
232.7
85
4.7
55.7
61.5
23.5
-3.6
-0.3
13.6
4.5
8.9
0.65
13.717
307.6
216.1
91.5
—
57
75.5
16
—
-5.7
-38.8
3.9
-41.2
-3.04
13.545
321.8
222.9
98.9
—
60.6
81.3
17.6
—
-5.1
6.8
3.4
3
0.23
12.8
338.8
235.4
103.4
—
59.5
78.7
24.7
—
-7.3
-15.5
5.4
-21.1
-1.64
12.8