Rexel Statements
RX
Rexel 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
9 629.7
100
7 487.9
77.8
2 141.8
22.2
—
0
1 361.7
14.1
1 560.6
16.2
581.2
6
-81.6
-0.8
-14.4
-0.1
480.8
5
127.8
1.3
351.9
3.7
1.167
301.54
9 390.4
100
7 316.3
77.9
2 074.1
22.1
—
0
1 306.5
13.9
1 497.7
15.9
576.4
6.1
-77.5
-0.8
-13.5
-0.1
464.6
4.9
118.3
1.3
346.3
3.7
1.15
301.57
9 763
100
7 543.6
77.3
2 219.4
22.7
—
0
1 353.9
13.9
1 534
15.7
685.4
7
-61.7
-0.6
-14
-0.1
584.3
6
155.9
1.6
428.4
4.4
1.42
302.25
9 618.8
100
7 450.6
77.5
2 168.2
22.5
—
0
1 360.1
14.1
1 534.3
16
633.9
6.6
-8.3
-0.09
-13.7
-0.1
591.8
6.2
129.3
1.3
462.5
4.8
1.52
303.83
9 082.8
100
6 942.3
76.4
2 140.5
23.6
—
0
1 267.9
14
1 438.8
15.8
701.7
7.7
-41.9
-0.5
-10
-0.1
631.7
7
171.9
1.9
459.8
5.1
1.51
303.51
7 632.4
100
5 828.5
76.4
1 803.9
23.6
—
0
1 127.7
14.8
1 284.4
16.8
519.5
6.8
-44.8
-0.6
-10.8
-0.1
403.1
5.3
76.1
1
326.4
4.3
1.07
304.91
7 057.8
100
5 403.6
76.6
1 654.2
23.4
—
0
1 066
15.1
1 218
17.3
436.2
6.2
-42
-0.6
-10.3
-0.1
375.3
5.3
104.7
1.5
270.8
3.8
0.89
303.13
6 546.9
100
5 090.6
77.8
1 456.3
22.2
—
0
969
14.8
1 153.7
17.6
302.6
4.6
-48.9
-0.7
-9.6
-0.1
239.4
3.7
60.8
0.9
178.6
2.7
0.59
302.65
6 045.6
100
4 757.5
78.7
1 288.1
21.3
—
0
954.4
15.8
1 102.6
18.2
185.5
3.1
-46.4
-0.8
-10.8
-0.2
-360
-6
79.9
1.3
-439.8
-7.3
-1.46
301.93
6 942.8
100
5 409.3
77.9
1 533.5
22.1
—
0
1 033.3
14.9
1 207.2
17.4
326.3
4.7
-44.7
-0.6
-14.9
-0.2
124.6
1.8
84.7
1.2
41.2
0.6
0.14
302.75
6 799.5
100
5 303.2
78
1 496.3
22
—
0
1 037.4
15.3
1 187.9
17.5
308.4
4.5
-57.8
-0.9
-14.6
-0.2
196.5
2.9
32.6
0.5
163.2
2.4
0.54
302.81
6 809.9
100
5 344.6
78.5
1 465.3
21.5
—
0
1 001.4
14.7
1 167.5
17.1
297.8
4.4
-58.1
-0.9
-14.3
-0.2
129.3
1.9
89.8
1.3
38
0.6
0.13
302.21
3 313
100
2 492.3
75.2
820.7
24.8
—
0
653.9
19.7
684.3
20.7
136.4
4.1
-20.1
-0.6
-5.2
-0.2
109.7
3.3
32.4
1
77.6
2.3
0.26
302.2
6 555.8
100
5 120.3
78.1
1 435.5
21.9
—
0
1 002
15.3
1 144.3
17.5
291.2
4.4
-58.7
-0.9
-13.8
-0.2
161.6
2.5
65.5
1
96
1.5
0.32
302.79
3 182.2
100
2 550.1
80.1
632.1
19.9
—
0
482.6
15.2
511.5
16.1
120.6
3.8
-9.4
-0.3
-15.6
-0.5
88.6
2.8
28
0.9
60.7
1.9
0.2
305.2
3 403.9
2 660.7
743.2
—
555
584
159.2
-22.8
-19.7
-93.9
-34.8
-59.2
-0.2
302.64
3 236.1
2 427.2
808.9
—
644.8
674.3
134.6
-20.9
-6.6
101
33.9
66.4
0.22
301.82
3 340.6
2 692.7
647.9
—
478.7
506
141.9
-23.9
-5.9
72.9
39.3
35.2
0.12
291.67
3 322.4
2 650.5
671.9
—
499.5
533.9
138
-20.9
-6.1
96.5
33.5
63.2
0.21
297.29
3 457.7
2 785.2
672.5
—
492.9
517
155.5
-22.7
-10.3
37.7
36.7
3.4
0.01
302.31
3 193.9
2 583.5
610.4
—
461.6
493.7
116.7
-23.5
-6.6
70.2
32.7
38.5
0.13
301.95
3 349.9
2 699.5
650.4
—
479.3
510.8
139.6
-26.9
-6.8
83
26.1
57
0.19
302.03
3 160.6
2 544.4
616.2
—
478.9
509.1
107.1
-27.5
-5.8
59.7
20.9
38.8
0.13
301.9
3 509.8
2 837.6
672.2
—
490.2
543.5
128.7
-25.4
-7
19.8
25.4
-5.9
-0.02
300.88
3 382.6
2 760.1
622.5
—
460.8
488.8
133.7
-31.3
-6.9
81.4
34
20.3
0.06
295.56
3 423.5
2 765.7
657.8
—
486.5
513.9
143.9
-28.5
-8.3
32.8
12.8
-18.6
-0.06
291.8
3 221.7
2 590.3
631.4
—
482.9
510.3
121.1
-43.1
-7
35.4
12.2
21.1
0.08
292.44
12 824.3
10 307.3
2 517
—
1 791.7
1 891.3
625.7
-163.3
-21.1
341.8
100.9
199.7
0.68
290.56
3 325.6
2 532.4
793.2
—
604.7
630.9
162.3
-39.9
-5.1
103.1
36
67.3
0.23
291.74
3 157.3
2 524.6
632.7
—
450.7
467.3
165.4
-40.8
-5.6
98.2
30.7
47.5
0.16
287.02
3 067.3
2 455.5
611.8
—
457.8
481.8
130
-42
-4.2
65.1
21.9
43.1
0.15
286.63
3 287.8
2 475.3
812.5
—
602.6
630.8
181.7
-43
-6.9
86.2
25
61.2
0.23
287.1
3 255.1
2 471.1
784
—
586
606.9
177.1
-40
-6
116
37.7
78
0.27
288.89
3 314.9
2 666.7
648.2
—
454.9
482.8
165.4
-41.2
-6.3
47
15.1
31.6
0.12
276.7
3 153.9
2 517.4
636.5
—
473.8
498.8
137.7
-40.3
-5.9
58.6
19.1
39.7
0.14
276.7
3 439.8
2 584.1
855.7
—
630.2
646.8
208.9
-44.9
-4.7
115.6
33.4
82.4
0.3
275.32
3 441.3
2 608.2
833.1
—
623.4
652.7
180.4
-44
-6.7
121.3
36
84.7
0.31
269.21
3 341.1
2 524.4
816.7
—
632.6
682.6
134.1
-39.9
-7.3
86.9
25.1
61.5
0.22
273.72
3 227
2 569.5
657.5
—
456.3
476.7
180.8
-44.7
-4.9
126.4
37.1
89.5
0.33
270.38
3 343.8
2 520.8
823
—
601.7
632
191
-39.1
-4.3
80.5
20.8
60
0.22
269.02
3 210.8
2 448.9
761.9
—
560.4
579.7
182.2
-48.8
-4.5
112.3
28.1
83.6
0.31
271.32
6 162.5
4 629.9
1 532.6
—
1 160.6
1 205.4
327.2
-88.2
-9.4
212.5
40.4
171.7
0.65
265.63
3 004.9
2 243.6
761.3
—
583.2
605.6
155.7
-39.2
-3.3
108.6
22.1
86.4
0.33
265.4