Progress Werk Statements
PW
Progress Werk 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
141.79
100
84.699
59.7
57.091
40.3
—
0
34.046
24
49.079
34.6
8.012
5.7
-2.388
-1.7
—
0
5.624
4
2.228
1.6
3.396
2.4
1.09
3.116
146.79
100
86.541
59
60.245
41
—
0
35.184
24
52.937
36.1
7.308
5
-2.244
-1.5
—
0
5.064
3.4
1.748
1.2
3.316
2.3
1.06
3.128
138.54
100
86.303
62.3
52.241
37.7
—
0
33.251
24
42.731
30.8
9.51
6.9
-7.531
-5.4
-0.001
-0.0007
1.978
1.4
-1.239
-0.9
3.217
2.3
1.03
3.123
136.78
100
81.871
59.9
54.906
40.1
—
0
31.302
22.9
45.565
33.3
9.341
6.8
-2.45
-1.8
0.001
0.0007
6.892
5
2.42
1.8
4.472
3.3
1.43
3.127
139.58
100
82.247
58.9
57.333
41.1
—
0
33.457
24
49.221
35.3
8.112
5.8
-1.739
-1.2
—
0
6.373
4.6
0.971
0.7
5.402
3.9
1.729
3.125
140.94
100
86.029
61
54.912
39
—
0
33.069
23.5
48.805
34.6
6.107
4.3
-1.853
-1.3
—
0
4.254
3
1.125
0.8
3.129
2.2
1.001
3.125
135.6
100
84.011
62
51.594
38
—
0
30.361
22.4
39.959
29.5
11.635
8.6
-9.624
-7.1
—
0
2.011
1.5
1.624
1.2
0.387
0.3
0.124
3.118
137.03
100
83.253
60.8
53.777
39.2
—
0
29.838
21.8
47.789
34.9
5.988
4.4
-1.33
-1
—
0
4.658
3.4
0.581
0.4
4.077
3
1.3
3.136
127.36
100
74.705
58.7
52.655
41.3
—
0
29.152
22.9
43.388
34.1
9.267
7.3
-1.169
-0.9
—
0
8.098
6.4
2.562
2
5.536
4.3
1.77
3.128
130.76
100
77.118
59
53.647
41
—
0
31.308
23.9
45.876
35.1
7.771
5.9
-1.42
-1.09
—
0
6.351
4.9
1.14
0.9
5.211
4
1.67
3.12
95.453
100
53.702
56.3
41.751
43.7
—
0
25.202
26.4
36.957
38.7
4.794
5
-1.635
-1.7
—
0
3.159
3.3
-0.103
-0.1
3.262
3.4
1.047
3.116
95.099
100
51.583
54.2
43.516
45.8
—
0
26.226
27.6
39.693
41.7
3.823
4
-1.515
-1.6
—
0
2.308
2.4
-0.375
-0.4
2.683
2.8
0.86
3.12
103.54
100
53.71
51.9
49.83
48.1
—
0
28.48
27.5
42.549
41.1
7.281
7
-1.54
-1.5
—
0
5.741
5.5
1.082
1
4.659
4.5
1.49
3.127
110.18
100
58.384
53
51.798
47
—
0
30.82
28
45.873
41.6
5.925
5.4
-1.46
-1.3
—
0
4.465
4.1
0.325
0.3
4.14
3.8
1.32
3.136
113.78
100
57.571
50.6
56.204
49.4
—
0
18.709
16.4
61.955
54.5
-5.751
-5.05
-1.017
-0.9
—
0
-6.768
-5.9
-1.9
-1.7
-4.868
-4.3
-1.567
3.107
99.085
100
51.978
52.5
47.107
47.5
—
0
36.711
37.1
51.475
52
-4.368
-4.4
-1.882
-1.9
—
0
-6.25
-6.3
-2.462
-2.5
-3.788
-3.8
-1.21
3.131
48.465
100
25.364
52.3
23.101
47.7
—
0
20.123
41.5
30.2
62.3
-7.099
-14.6
-1.434
-3
—
0
-8.533
-17.6
-1.504
-3.1
-7.029
-14.5
-2.25
3.124
108.85
100
55.644
51.1
53.204
48.9
—
0
31.739
29.2
47.064
43.2
6.14
5.6
-1.644
-1.5
—
0
4.496
4.1
1.035
1
3.461
3.2
1.11
3.118
113.22
100
59.12
52.2
54.097
47.8
—
0
31.336
27.7
47.372
41.8
6.725
5.9
-1.249
-1.1
—
0
5.476
4.8
2.132
1.9
3.344
3
1.064
3.144
108.45
100
58.482
53.9
49.97
46.1
—
0
31.012
28.6
46.63
43
3.34
3.1
-1.853
-1.7
—
0
1.487
1.4
0.23
0.2
1.257
1.2
0.4
3.143
113.45
100
61.884
54.5
51.566
45.5
—
0
31.517
27.8
47.671
42
3.895
3.4
-2.019
-1.8
—
0
1.876
1.7
0.639
0.6
1.237
1.1
0.393
3.149
123.42
100
66.179
53.6
57.244
46.4
—
0
34.599
28
51.358
41.6
5.886
4.8
-1.767
-1.4
—
0
4.119
3.3
0.905
0.7
3.214
2.6
1.03
3.12
119.59
100
71.873
60.1
47.722
39.9
—
0
30.726
25.7
46.156
38.6
1.566
1.3
-2.006
-1.7
—
0
-0.44
-0.4
0.786
0.7
-1.226
-1.03
-0.391
3.136
108.01
100
55.355
51.2
52.656
48.8
—
0
31.509
29.2
49.466
45.8
3.19
3
-1.508
-1.4
—
0
1.682
1.6
1.035
1
0.647
0.6
0.21
3.081
125.9
100
70.5
56
55.4
44
—
0
32.2
25.6
49.2
39.1
6.2
4.9
-1.6
-1.3
0
0
4.6
3.7
1.4
1.1
3.2
2.5
1.02
3.1
122.8
100
65.8
53.6
57
46.4
—
0
32.8
26.7
49.5
40.3
7.5
6.1
-1.5
-1.2
—
0
6
4.9
2
1.6
4
3.3
1.29
3.1
115
63.8
51.3
—
30.4
46.9
4.4
-1.5
0
2.9
1
1.9
0.61
3.1
112.9
61.5
51.4
—
29.1
45.6
5.8
-1.6
0
4.2
1.9
2.3
0.74
3.1
116
62.9
53.1
—
30.1
47.9
5.2
-1.4
0.1
3.9
0.8
3.1
1
3.1
117.1
62.6
54.5
—
31.5
49.3
5.2
-1.4
-1.9
3.8
0.9
2.9
0.93
3.1
100.4
52.6
47.9
—
28.8
42.2
5.7
-3.2
1.7
2.5
1.4
1.1
0.35
3.1
100.5
49.7
50.8
—
27.9
44.9
6
-1.3
-0.8
4.6
1
3.6
1.15
3.1
105
53.5
51.5
—
29
45.1
6.4
-1.4
-0.6
5
1.5
3.5
1.12
3.1
103.7
55.9
47.7
—
28.5
44.2
3.6
-1.4
0
2.2
0.8
1.3
0.42
3.1
105.9
59.8
46.1
—
30.7
42.9
3.2
-0.7
-1.2
2.5
1.2
1.3
0.43
3.1
97.9
50.6
47.4
—
30
41.8
5.5
-2.4
-0.5
3.1
1.6
1.5
0.49
3.1
101.2
53.3
47.9
—
31.1
43.7
4.2
-1.8
-0.8
2.5
1
1.5
0.49
3.1
99.6
51.5
48.1
—
32.3
44
4.1
0.1
-0.4
4.2
1
3.2
1.03
3.1
94.4
50
44.4
—
32.3
43
1.4
-0.8
-1.2
0.6
0.1
0.6
0.18
3.1
92
49
43
—
29.6
40.3
2.7
-0.5
-0.3
2.2
1
1.2
0.4
3.1
95
49.4
45.6
—
29.7
40.9
4.7
-1.5
-0.3
3.2
0.9
2.3
0.74
3.1
99.8
51.9
47.9
—
31.4
41.7
6.2
-1.6
-0.4
4.6
1.4
3.2
1.03
3.1
92.8
48.1
44.7
—
25.4
38
6.7
-1.4
-1.1
5.3
0.7
4.6
1.47
3.1
93
48.3
44.8
—
31.1
39.7
5
-1.8
-0.3
3.2
0.7
2.6
0.82
3.1
97.5
51.9
45.6
—
29.6
40.2
5.3
-1.5
-0.5
3.8
1
2.8
0.89
3.1
94.2
48.8
45.4
—
29.4
39.9
5.5
-1.2
-0.3
4.3
1.1
3.2
1.03
3.1
88.6
45.4
43.2
—
23.2
36.5
6.7
-2.1
-1
4.6
1.2
3.4
1.11
3.1