Hugo Statements
BO
Hugo 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
1 015
100
377
37.1
638
62.9
—
0
567
55.9
568
56
70
6.9
-16
-1.6
—
0
54
5.3
15
1.5
37
3.6
0.54
68.519
1 014
100
391
38.6
623
61.4
—
0
554
54.6
554
54.6
69
6.8
-12
-1.2
—
0
57
5.6
16
1.6
38
3.7
0.55
69.091
2 204.46
100
856.61
38.9
1 347.85
61.1
48.279
2.2
1 075.24
48.8
1 123.52
51
224.34
10.2
-25.861
-1.2
-3.587
-0.2
194.89
8.8
42.099
1.9
148.37
6.7
2.15
69.016
1 027
100
404
39.3
623
60.7
—
0
520
50.6
520
50.6
103
10
-15
-1.5
—
0
88
8.6
25
2.4
63
6.1
0.91
69.231
1 993
100
760
38.1
1 233
61.9
41
2.1
1 006
50.5
1 047
52.5
186
9.3
-19
-1
-5
-0.3
162
8.1
45
2.3
110
5.5
1.594
69.016
968
100
374
38.6
594
61.4
—
0
528
54.5
529
54.6
65
6.7
-12
-1.2
—
0
53
5.5
15
1.5
35
3.6
0.5
70
1 068.4
100
412.1
38.6
656.3
61.4
—
0
509.2
47.7
552.9
51.8
103.4
9.7
-4.9
-0.5
-17.2
-1.6
81.3
7.6
6.4
0.6
69.5
6.5
1.01
69.7
933
100
366
39.2
567
60.8
—
0
475
50.9
475
50.9
92
9.9
-8
-0.9
—
0
84
9
23
2.5
58
6.2
0.84
69
878
100
321
36.6
557
63.4
—
0
420
47.8
457
52.1
100
11.4
-8
-0.9
-9
-1.03
83
9.5
24
2.7
58
6.6
0.84
70.2
772
100
296
38.3
476
61.7
—
0
436
56.5
436
56.5
40
5.2
-3
-0.4
—
0
37
4.8
10
1.3
24
3.1
0.35
68.6
905.1
100
336.3
37.2
568.8
62.8
—
0
437.5
48.3
468.8
51.8
100
11
1.3
0.1
-3.4
-0.4
97.9
10.8
24.7
2.7
70.3
7.8
1.03
69.1
755
100
289
38.3
466
61.7
—
0
381
50.5
381
50.5
85
11.3
-11
-1.5
1
0.1
75
9.9
21
2.8
53
7
0.76
69.7
497
100
197
39.6
300
60.4
—
0
299
60.2
299
60.2
1
0.2
-11
-2.2
-1
-0.2
-11
-2.2
-3
-0.6
-8
-1.6
-0.13
61.5
533
100
203
38.1
330
61.9
—
0
314
58.9
316
59.3
14
2.6
-9
-1.7
—
0
5
0.9
1
0.2
4
0.8
0.06
69.3
555
100
206
37.1
349
62.9
—
0
363
65.4
363
65.4
-14
-2.5
-11
-2
—
0
-25
-4.5
-7
-1.3
-18
-3.2
-0.26
69.2
720
100
264
36.7
456
63.3
—
0
364
50.6
366
50.8
90
12.5
-7
-1
—
0
83
11.5
22
3.1
61
8.5
0.88
69
664
100
240
36.1
424
63.9
—
0
370
55.7
370
55.7
54
8.1
-8
-1.2
—
0
46
6.9
12
1.8
34
5.1
0.49
69.4
710
100
266
37.5
444
62.5
—
0
349
49.2
352
49.6
92
13
-3
-0.4
—
0
89
12.5
23
3.2
66
9.3
0.96
69
650
100
234
36
416
64
—
0
346
53.2
346
53.2
70
10.8
-3
-0.5
—
0
67
10.3
17
2.6
50
7.7
0.72
69
711
100
250
35.2
461
64.8
—
0
351
49.4
346
48.7
115
16.2
-3
-0.4
—
0
112
15.8
32
4.5
80
11.3
1.16
69
651
100
232
35.6
419
64.4
—
0
355
54.5
355
54.5
64
9.8
-1
-0.2
—
0
63
9.7
15
2.3
48
7.4
0.7
68.6
725.1
100
234.5
32.3
490.7
67.7
16.1
2.2
388.6
53.6
405.7
56
84.9
11.7
-0.4
-0.06
-0.2
-0.03
84.3
11.6
20.9
2.9
63.3
8.7
0.92
69
703
100
248.4
35.3
454.6
64.7
16.1
2.3
327.9
46.6
345.1
49.1
109.5
15.6
-0.6
-0.09
-2.8
-0.4
106.1
15.1
25.4
3.6
80.7
11.5
1.17
69
622.1
100
201.8
32.4
420.3
67.6
15.4
2.5
332
53.4
404.9
65.1
15.4
2.5
-0.5
-0.08
-0.3
-0.05
14.6
2.3
3.6
0.6
11
1.8
0.16
69
642.6
100
230.7
35.9
411.9
64.1
16.4
2.6
334.7
52.1
358.2
55.7
53.7
8.4
-0.7
-0.1
-2.4
-0.4
50.6
7.9
12.1
1.9
38.5
6
0.56
69
750
100
244.2
32.6
505.8
67.4
16.7
2.2
370.5
49.4
387.9
51.7
117.9
15.7
-0.7
-0.09
-2
-0.3
115.2
15.4
30.5
4.1
84.8
11.3
1.23
69
744.1
100
264.4
35.5
479.7
64.5
16.1
2.2
327.3
44
347.1
46.6
132.6
17.8
-1.4
-0.2
-16.3
-2.2
114.9
15.4
26.4
3.5
88.5
11.9
1.28
69
647.1
100
216.7
33.5
430.4
66.5
15.9
2.5
321.6
49.7
336
51.9
94.4
14.6
-2.9
-0.4
0.2
0.03
91.7
14.2
21.1
3.3
70.5
10.9
1.02
69
667.5
100
230.6
34.5
436.9
65.5
16.2
2.4
316.5
47.4
334.1
50.1
102.8
15.4
-0.9
-0.1
-3.7
-0.6
98.2
14.7
22.6
3.4
75.6
11.3
1.1
69
683.6
100
217.3
31.8
466.3
68.2
15.7
2.3
329.5
48.2
361.2
52.8
105.1
15.4
-1.2
-0.2
-3.4
-0.5
100.5
14.7
25.3
3.7
75.3
11
1.09
69
716.5
100
257.3
35.9
459.2
64.1
15
2.1
289.6
40.4
307.2
42.9
152
21.2
-1.3
-0.2
-1.7
-0.2
149
20.8
34.2
4.8
114.8
16
1.66
69
558.9
100
185.9
33.3
373
66.7
15.1
2.7
272.7
48.8
290.1
51.9
82.9
14.8
-1.4
-0.3
0.1
0.02
81.6
14.6
18.8
3.4
62.5
11.2
0.91
69
612.6
100
212
34.6
400.6
65.4
15.7
2.6
277.7
45.3
291.9
47.6
108.7
17.7
-0.6
-0.1
-2.1
-0.3
106
17.3
24.4
4
80.7
13.2
1.17
69
649
100
204.2
31.5
444.9
68.6
10.8
1.7
315.4
48.6
326.1
50.2
118.8
18.3
-7.3
-1.1
0.3
0.05
111.8
17.2
26.1
4
84.3
13
1.22
69