Core Operating Profit/(Loss) (before exceptional items and goodwill amortisation)
Sales 1,581 1,519 - 3,100 4,665 4,665 (34%)
COGS (1,195) (1,198) (8) (2,401) (2,858) (2,873) 16%
Gross Profit 386 321 (8) 699 1,807 1,792 (61%)
Gross Margin 24% 21% 23% 39% 38%
R&D (273) (268) (4) (545) (510) (517) (5%)
S&M (246) (213) (2) (461) (542) (545) 15%
G&A (116) (92) (2) (210) (238) (242) 13%
Other 7 14 - 21 60 60 (65%)
Operating Profit (242) (238) (16) (496) 577 548 (191%)