WashTec Statements
WS
WashTec 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
119.41
100
82.232
68.9
37.177
31.1
3.898
3.3
21.381
17.9
25.651
21.5
11.526
9.7
-0.691
-0.6
—
0
10.835
9.1
3.282
2.7
7.554
6.3
0.564
13.382
100.76
100
71.793
71.3
28.963
28.7
3.8
3.8
19.207
20.1
22.857
23.7
6.106
5.1
-0.517
-0.5
—
0
4.589
4.6
1.474
1.5
3.116
3.1
0.233
13.382
132.8
100
93.912
70.7
38.889
29.3
3.613
2.7
20.75
15.6
23.916
18
14.973
11.3
-0.776
-0.6
—
0
14.197
10.7
3.082
2.3
11.115
8.4
0.831
13.382
120.42
100
85.894
71.3
34.525
28.7
3.551
2.9
19.322
16
22.99
19.1
11.535
9.6
-1.309
-1.09
-0.001
-0.0008
10.225
8.5
3.007
2.5
7.219
6
0.539
13.382
127.08
100
91.77
72.2
35.311
27.8
3.46
2.7
21.599
17
25.406
20
9.905
7.8
-1.066
-0.8
0.001
0.0008
8.84
7
2.673
2.1
6.167
4.9
0.461
13.382
109.17
100
81.358
74.5
27.809
25.5
3.53
3.2
19.35
17.7
22.336
20.5
5.473
5
-0.324
-0.3
—
0
5.149
4.7
1.677
1.5
3.472
3.2
0.259
13.382
143.68
100
106.08
73.8
37.595
26.2
3.574
2.5
18.741
13
22.19
15.4
15.405
10.7
-0.262
-0.2
—
0
15.143
10.5
3.567
2.5
11.577
8.1
0.865
13.382
118.61
100
86.126
72.6
32.485
27.4
3.446
2.9
19.808
16.7
22.778
19.2
9.707
8.2
-0.148
-0.1
—
0
9.559
8.1
2.851
2.4
6.708
5.7
0.501
13.382
118.93
100
86.671
72.9
32.258
27.1
3.521
3
21.263
17.9
23.991
20.2
8.267
7
-0.158
-0.1
0.001
0.0008
8.11
6.8
2.343
2
5.767
4.8
0.431
13.382
101.02
100
73.946
73.2
27.075
26.8
3.609
3.6
19.447
19.3
22.445
22.2
4.63
4.6
-0.179
-0.2
—
0
4.451
4.4
2.148
2.1
2.303
2.3
0.172
13.382
124.22
100
91.89
74
32.331
26
2.886
2.3
17.333
14
19.639
15.8
12.692
10.2
-0.29
-0.2
—
0
12.402
10
4.208
3.4
8.194
6.6
0.612
13.382
111.28
100
77.791
69.9
33.489
30.1
3.418
3.1
17.933
16.1
21.178
19
12.311
11.1
-0.251
-0.2
—
0
14.76
13.3
3.85
3.5
10.91
9.8
0.82
13.305
110.23
100
73.268
66.5
36.966
33.5
3.555
3.2
18.777
17
22.489
20.4
14.477
13.1
-0.182
-0.2
—
0
14.295
13
4.314
3.9
9.981
9.1
0.746
13.382
84.796
100
60.451
71.3
24.345
28.7
3.077
3.6
18.391
21.7
20.834
24.6
3.511
4.1
-0.175
-0.2
—
0
3.336
3.9
1.344
1.6
1.992
2.3
0.149
13.382
109.35
100
49.161
45
60.187
55
—
0
34.692
31.7
52.139
47.7
8.048
7.4
-0.747
-0.7
-0.002
-0.002
6.842
6.3
0.942
0.9
5.9
5.4
0.441
13.382
93.901
100
41.291
44
52.61
56
—
0
31.779
33.8
44.816
47.7
7.794
8.3
-0.18
-0.2
—
0
7.114
7.6
1.851
2
5.263
5.6
0.393
13.382
88.093
100
38.553
43.8
49.54
56.2
—
0
32.684
37.1
45.653
51.8
3.887
4.4
-0.23
-0.3
—
0
3.257
3.7
0.88
1
2.378
2.7
0.178
13.382
87.33
100
36.119
41.4
51.211
58.6
—
0
35.638
40.8
49.515
56.7
1.696
1.9
-0.133
-0.2
-0.001
-0.001
1.562
1.8
1.801
2.1
-0.239
-0.3
-0.018
13.382
127.35
100
61.021
47.9
66.329
52.1
—
0
34.992
27.5
50.373
39.6
15.956
12.5
-0.208
-0.2
0.002
0.002
15.75
12.4
5.146
4
10.604
8.3
0.792
13.382
110.07
100
48.48
44
61.589
56
—
0
35.985
32.7
50.492
45.9
11.097
10.1
-0.142
-0.1
—
0
10.955
10
3.662
3.3
7.292
6.6
0.545
13.382
106.72
100
46.702
43.8
60.019
56.2
—
0
36.664
34.4
53.4
50
6.619
6.2
-0.144
-0.1
—
0
6.475
6.1
2.667
2.5
3.809
3.6
0.285
13.382
92.34
100
38.015
41.2
54.325
58.8
—
0
36.055
39
51.694
56
2.631
2.8
-0.131
-0.1
0.001
0.001
2.501
2.7
1.955
2.1
0.546
0.6
0.041
13.382
122.7
100
56.088
45.7
66.608
54.3
—
0
33.25
27.1
48.374
39.4
18.234
14.9
-0.052
-0.04
—
0
18.181
14.8
5.47
4.5
12.711
10.4
0.95
13.382
112.6
100
48
42.6
64.6
57.4
—
0
34.6
30.7
49.7
44.1
14.9
13.2
-0.3
-0.3
0.1
0.09
14.7
13.1
4.7
4.2
9.9
8.8
0.74
13.4
108.6
100
44.7
41.2
63.9
58.8
—
0
34.7
32
51
47
12.9
11.9
-0.2
-0.2
—
0
12.7
11.7
4
3.7
8.7
8
0.65
13.4
91.5
100
37.5
41
54
59
—
0
33.5
36.6
48.6
53.1
5.4
5.9
-0.1
-0.1
-0.8
-0.9
5.3
5.8
2.6
2.8
2.7
3
0.2
13.4
112.5
48.1
64.4
—
34.2
49.8
14.6
-0.2
-1.7
14.4
3.7
10.7
0.8
13.4
102.6
41.8
60.8
—
32.6
48.1
12.7
-0.2
-0.7
12.5
3.7
8.8
0.66
13.4
108.6
46.3
62.4
—
33.4
49.5
12.9
-0.1
-0.7
12.7
3.9
8.8
0.66
13.4
101.2
41.7
59.5
—
32.3
47.4
12.1
-0.1
-1.1
12
3.4
8.6
0.64
13.4
113
45.2
67.8
—
33.3
49
18.8
-0.2
-1
18.6
5.4
13.2
0.99
13.4
90.6
35.6
54.9
—
30.8
45.2
9.7
-0.2
-1
9.6
2.9
6.7
0.5
13.4
92.4
36.2
56.2
—
30.8
44.4
11.8
—
-1.9
11.8
3.7
8.1
0.61
13.4
76.8
30.9
46
—
29.2
42.2
3.7
-0.1
-0.8
3.6
1.1
2.6
0.19
13.4
95.1
38.1
57
—
30
43.8
13.1
-0.1
-1.3
13
3.9
9.1
0.68
13.4
85.2
33.7
51.5
—
28.2
42
9.5
-0.1
-0.8
9.4
2.7
6.7
0.48
13.8
85
33.5
51.5
—
27.8
42.1
9.5
-0.1
-0.5
9.3
3.1
6.3
0.45
13.9
75.5
30
45.6
—
28.1
41.2
4.3
-0.1
-1.8
4.2
1.7
2.5
0.18
13.9
86.5
35.7
50.8
—
30.1
44.2
6.6
-0.1
-1.1
6.4
1.4
5.1
0.36
13.9
74.2
28.3
45.9
—
27
40.1
5.9
-0.2
-1.3
5.7
1.7
3.9
0.28
13.9
77.1
29.8
47.3
—
27.8
41
6.3
-0.1
-0.8
6.2
1.9
4.3
0.31
13.9
64.8
25.8
39
—
27.1
39.4
-0.4
-0.2
-1
-0.6
—
-0.6
-0.04
13.9
81.4
32.5
48.9
—
27.3
40.7
8.2
-0.4
-1.4
7.8
2.2
5.6
0.4
13.9
78.4
33
45.3
—
26.3
39.3
6.1
-0.3
-0.9
5.8
1
4.8
0.34
13.9
74.6
29.5
45.1
—
27
41
4.1
-0.1
-0.6
4
1.6
2.4
0.17
13.9
65.3
26.5
38.9
—
26.4
40
-1.2
-0.6
-1.1
-1.8
-0.2
-1.6
-0.11
14
84.4
35
49.5
—
23.2
37.2
12.2
-1
-1.3
11.2
3.5
7.7
0.55
13.9