Intertainment Statements
IT
Intertainment 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
0.186
100
0.009
4.8
0.177
95.2
—
0
0.018
9.7
0.011
5.9
0.166
89.2
-0.17
-91.4
—
0
-0.004
-2.2
—
0
-0.004
-2.2
0
16.297
0.007
100
0.009
128.6
-0.002
-28.6
—
0
0.018
257.1
0.108
1542.9
-0.11
-1571.4
-0.243
-3471.4
—
0
-0.353
-5042.9
—
0
-0.353
-5042.9
-0.022
16.297
0.138
100
0.008
5.8
0.13
94.2
—
0
0.018
13
0.073
52.9
0.057
41.3
-0.012
-8.7
—
0
0.045
32.6
—
0
0.045
32.6
0.003
16.297
0.002
100
0.01
500
-0.008
-400
—
0
0.018
900
-0.097
-4850
0.089
4450
-0.008
-400
—
0
0.081
4050
—
0
0.081
4050
0.005
16.297
0.14
100
0.008
5.7
0.132
94.3
—
0
0.018
12.9
0.088
62.9
0.044
31.4
-0.009
-6.4
—
0
0.035
25
—
0
0.035
25
0.002
16.297
0.088
100
0.009
10.2
0.079
89.8
—
0
0.018
20.5
0.104
118.2
-0.025
-28.4
-0.007
-8
—
0
-0.032
-36.4
—
0
-0.032
-36.4
-0.002
16.297
—
100
0.008
0
-0.008
0
—
0
0.018
0
-0.016
0
0.008
0
-0.012
0
—
0
-0.004
0
—
0
-0.004
0
0
16.297
0.032
100
0.009
28.1
0.023
71.9
—
0
0.018
56.3
0.299
934.4
-0.276
-862.5
-0.013
-40.6
—
0
-0.289
-903.1
—
0
-0.289
-903.1
-0.018
16.297
0.042
100
0.008
19
0.034
81
—
0
0.018
42.9
0.088
209.5
-0.054
-128.6
-0.017
-40.5
—
0
-0.071
-169.05
—
0
-0.071
-169.05
-0.004
16.297
0.42
100
0.091
21.7
0.329
78.3
—
0
0.015
3.6
0.028
6.7
0.301
71.7
-0.019
-4.5
—
0
0.282
67.1
—
0
0.282
67.1
0.017
16.297
—
100
0.003
0
-0.003
0
—
0
0.015
0
-0.693
0
0.69
0
-0.017
0
—
0
0.673
0
—
0
0.673
0
0.041
16.297
0.001
0.021
-0.02
—
0.015
0.11
-0.13
-0.014
—
-0.144
—
-0.144
-0.013
11.503
—
—
—
—
0.01
0.04
-0.04
-0.02
-0.04
-0.07
—
-0.07
—
15.91
0.01
0.01
—
—
0.01
0.06
-0.06
-0.02
—
-0.09
—
-0.09
-0.01
15.74
—
0.01
-0.01
—
0.02
0.08
-0.09
-0.03
-0.01
-0.12
—
-0.12
-0.01
14.98
—
—
—
—
0.02
0.05
-0.05
-0.01
-0.01
-0.06
—
-0.06
—
15.74
0.21
0.16
0.05
—
0.18
3.85
-3.8
-0.09
0.08
-3.89
-0.16
-3.73
-0.29
13.06
0.36
0.26
0.1
—
0.3
-0.2
0.3
0.01
-0.16
0.31
—
0.31
0.02
13.06
0.78
0.4
0.38
—
0.34
2.13
-1.75
—
-1.16
-1.75
—
-1.75
-0.15
11.87
0.29
0.01
0.28
—
0.26
1.62
-1.35
—
-0.37
-1.35
—
-1.35
-0.11
11.87
0.29
1.34
-1.05
—
0.41
6.3
-7.35
—
—
-7.35
6
-13.35
-1.12
11.87
0.52
1.13
-0.61
—
0.44
0.3
-0.91
—
-0.72
-0.91
0.1
-1.01
-0.08
11.87
0.42
0.24
0.18
—
0.24
-2.48
2.66
—
—
2.66
0.73
1.93
0.16
11.87
0.07
—
0.07
—
0.38
-2.53
2.59
—
—
2.59
0.47
2.12
0.18
11.87
0.43
2.49
-2.07
—
0.64
5.59
-7.65
—
-0.6
-22.69
0.35
-23.04
-1.94
11.87
0.11
—
0.11
—
0.59
1.92
-1.82
—
0.28
-1.82
-0.45
-1.37
-0.11
11.87
16.27
14.41
1.86
—
0.39
1.14
0.72
—
-0.05
0.72
0.02
0.7
0.06
11.87
1.05
0.16
0.9
—
0.54
-1.56
2.45
—
0.01
2.46
0.9
1.55
0.13
11.87
1.96
5.66
-3.7
—
0.71
19.14
-22.83
-0.14
-1.95
-3.59
4.05
-7.64
-0.64
11.87
2.03
0.57
1.46
—
0.72
2.89
-1.43
-0.12
-0.49
-1.55
0.16
-1.71
-0.14
11.87
1.33
0.47
0.86
—
0.83
2.56
-1.7
-0.04
-0.66
-1.74
0.2
-1.94
-0.16
11.87
0.72
0.4
0.31
—
0.8
2.67
-2.35
-0.16
-1.58
-2.51
0.32
-2.83
-0.24
11.87
5.18
8.29
-3.11
—
1.08
4.97
-8.09
-0.26
-1.21
-12.68
-1.05
-11.64
-0.98
11.87
2.32
2.07
0.25
—
0.79
2.41
-2.15
-0.17
-1.72
-2.32
-1.96
-0.36
-0.03
11.87
8.94
6.11
2.84
—
0.91
3.08
-0.25
-0.21
—
0.6
1.02
-0.42
-0.04
11.87
2.53
0.82
1.72
—
0.85
4.11
-2.4
-0.19
-1.43
-2.59
1.13
-3.71
-0.31
11.87
11.47
8.98
2.49
—
1.12
1.71
0.78
4.05
-1.2
-102.39
-13.66
-88.73
-7.47
11.87
4.92
3.53
1.4
—
1.34
6.09
-4.7
-0.38
0.97
5.34
2.05
3.29
0.28
11.87
9.87
8.24
1.63
—
0.98
3.51
-1.88
1.1
—
2.06
0.73
1.33
0.11
11.87
4.88
1.76
3.12
—
1.06
3.57
-0.45
0.49
—
0.04
0.04
—
—
11.87
13.52
14.62
-1.1
—
1.22
15.13
-16.23
0.64
1.25
-15.59
-8.73
-6.87
-0.59
11.66
5.57
3.46
2.11
—
1.09
2.33
-0.22
0.2
—
-0.02
-0.31
0.29
0.02
11.87