Cancom Statements
CO
Cancom 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
394.74
100
228.76
58
165.99
42
—
0
117.28
29.7
156.4
39.6
9.587
2.4
0.803
0.2
-0.568
-0.1
9.151
2.3
2.036
0.5
7.075
1.8
0.202
35.02
440.6
100
271.75
61.7
168.86
38.3
—
0
118.53
26.9
154.89
35.2
13.965
3.2
0.957
0.2
-0.367
-0.08
14.155
3.2
4.024
0.9
10.183
2.3
0.286
35.59
459.87
100
291.63
63.4
168.25
36.6
—
0
110.21
24
139.62
30.4
28.628
6.2
-6.361
-1.4
-0.623
-0.1
21.375
4.6
7.328
1.6
11.799
2.6
0.31
37.354
415.83
100
258.76
62.2
157.07
37.8
—
0
106.07
25.5
140.22
33.7
16.853
4.1
-0.157
-0.04
-1.549
-0.4
15.163
3.6
4.69
1.1
10.365
2.5
0.274
38.234
329.35
100
203.24
61.7
126.12
38.3
—
0
90.147
27.4
122.46
37.2
3.654
1.1
1.058
0.3
0.122
0.04
4.863
1.5
1.4
0.4
4.496
1.4
0.12
36.256
317.68
100
202.03
63.6
115.65
36.4
—
0
76.156
24
103.07
32.4
12.576
4
1.286
0.4
0.744
0.2
14.787
4.7
4.79
1.5
10.167
3.2
0.285
35.372
367.8
100
254.23
69.1
113.58
30.9
—
0
71.263
19.4
100.59
27.4
12.981
3.5
-7.007
-1.9
-0.451
-0.1
5.575
1.5
2.279
0.6
3.517
1
0.094
35.366
329.55
100
225.25
68.4
104.3
31.6
—
0
65.354
19.8
90.356
27.4
13.945
4.2
-0.449
-0.1
-0.009
-0.003
13.487
4.1
4.035
1.2
7.108
2.2
0.2
35.372
298.83
100
197
65.9
101.83
34.1
—
0
67.204
22.5
88.481
29.6
13.352
4.5
-0.493
-0.2
0.208
0.07
13.067
4.4
3.813
1.3
8.904
3
0.257
35.873
296.69
100
193.19
65.1
103.5
34.9
—
0
68.661
23.1
86.238
29.1
17.259
5.8
-2.441
-0.8
0.328
0.1
15.146
5.1
4.772
1.6
11.266
3.8
0.31
36.153
353.23
100
240.55
68.1
112.68
31.9
—
0
63.56
18
84.117
23.8
28.562
8.1
-3.918
-1.1
-2.11
-0.6
22.534
6.4
6.397
1.8
12.044
3.4
0.31
38.498
297.66
100
196.11
65.9
101.55
34.1
—
0
59.646
20
80.355
27
21.191
7.1
-0.813
-0.3
-0.224
-0.08
20.154
6.8
8.877
3
238.83
80.2
6.19
38.548
303.64
100
203.69
67.1
99.948
32.9
—
0
65.646
21.6
83.155
27.4
16.793
5.5
-0.321
-0.1
0.002
0.0007
16.474
5.4
5.254
1.7
11.993
3.9
0.291
38.548
337.17
100
233.27
69.2
103.9
30.8
—
0
67.986
20.2
88.771
26.3
15.13
4.5
0.165
0.05
—
0
15.295
4.5
5.772
1.7
10.096
3
0.249
38.548
336.89
100
231.53
68.7
105.36
31.3
—
0
59.355
17.6
76.507
22.7
28.854
8.6
-0.674
-0.2
0.167
0.05
28.347
8.4
10.617
3.2
20.28
6
0.52
38.548
286.57
100
194.51
67.9
92.052
32.1
—
0
56.218
19.6
77.708
27.1
14.344
5
-0.993
-0.3
—
0
13.351
4.7
4.713
1.6
25.124
8.8
0.65
38.548
288.99
100
182.54
63.2
106.44
36.8
—
0
71.217
24.6
101.15
35
5.291
1.8
0.367
0.1
4.03
1.4
9.688
3.4
2.005
0.7
7.683
2.7
0.199
38.586
345.31
100
226.45
65.6
118.86
34.4
—
0
76.012
22
107.06
31
11.8
3.4
0.486
0.1
0.499
0.1
12.785
3.7
4.111
1.2
8.674
2.5
0.225
38.548
373.73
100
250.07
66.9
123.66
33.1
—
0
90.559
24.2
109.04
29.2
14.619
3.9
-2.62
-0.7
-3.457
-0.9
-2.471
-0.7
1.868
0.5
-4.366
-1.2
-0.126
34.426
363.04
100
256.14
70.6
106.89
29.4
—
0
61.65
17
85.737
23.6
21.156
5.8
0.292
0.08
2.187
0.6
23.635
6.5
6.178
1.7
19.224
5.3
0.54
35.044
406.86
100
301.6
74.1
105.26
25.9
—
0
64.848
15.9
89.128
21.9
16.134
4
-0.269
-0.07
—
0
15.865
3.9
3.013
0.7
12.861
3.2
0.367
35.044
356.64
100
253.23
71
103.41
29
—
0
65.41
18.3
89.899
25.2
13.515
3.8
0.043
0.01
-0.039
-0.01
13.519
3.8
4.582
1.3
8.884
2.5
0.254
35.044
353.59
100
244.28
69.1
109.31
30.9
—
0
70.867
20
87.595
24.8
21.719
6.1
-0.136
-0.04
0.595
0.2
22.049
6.2
7.578
2.1
14.15
4
0.408
34.8
355.2
100
258
72.6
97.2
27.4
—
0
69.8
19.7
81
22.8
16.2
4.6
-0.1
-0.03
—
0
16.3
4.6
5.4
1.5
10.9
3.1
0.31
35.3
300.6
100
211.9
70.5
88.7
29.5
—
0
66.9
22.3
76.6
25.5
12.1
4
-0.2
-0.07
—
0
12.3
4.1
4
1.3
8.3
2.8
0.12
70.1
307.9
100
222.2
72.2
85.6
27.8
—
0
62.5
20.3
71.7
23.3
14
4.5
-0.4
-0.1
-0.2
-0.06
12.7
4.1
4.2
1.4
8.6
2.8
0.25
35
352.3
259.8
92.4
—
63
70.8
21.7
-0.2
0.3
21.8
6.2
15.3
0.44
35.1
273.1
195.5
77.6
—
57.6
63.9
13.7
-0.5
-0.4
12.8
4.7
8.1
0.23
35
278.7
204
74.7
—
55.9
61.1
13.6
-0.6
—
13
3.9
9
0.26
34.8
257.3
182.6
74.6
—
58.2
63.1
11.6
-0.5
0.1
11.2
3.7
7.4
0.21
34.8
305.4
226.2
79.1
—
56.6
62.1
17.1
-0.4
—
16.3
5.1
10.6
0.32
34.8
225.5
156.9
68.6
—
52.3
56.9
11.7
-0.8
1.3
12.3
3.3
8.9
0.26
34.8
257.5
186.5
71
—
54.2
59.4
11.6
-0.6
—
11
3.6
7.3
0.21
34.8
234.7
163.9
70.8
—
54.7
59.9
10.9
-0.8
-0.2
9.9
3.3
6.6
0.2
32.8
275.4
199.7
75.8
—
45.8
58.5
17.2
-0.8
3.1
18.9
3.6
13.8
0.36
38.2
226.9
159.9
67
—
44.4
54.2
12.8
-0.8
-0.3
10.7
3.2
3.7
0.12
29.8
232.3
166.5
65.8
—
46.1
58.2
7.6
-0.7
-0.3
5.5
2.3
1.8
0.05
31.9
198.2
133.9
64.3
—
47.3
58.9
5.4
-0.4
-0.2
5
1.6
3.1
0.1
31.9
245.7
181.8
63.9
—
42.8
53.9
10
-0.8
-0.6
9.2
3.4
1.1
0.03
36.2
206.1
139.5
66.6
—
46.3
56.2
10.4
-1
-0.2
7.8
2.7
5
0.18
29.4
186.5
126
60.5
—
42.7
55.1
5.4
-0.4
—
5.1
1.6
3.2
0.12
31.3
181.7
124
57.7
—
42.2
53
4.6
-0.2
-0.3
4.4
1.4
3
0.1
29.2
196.3
144.4
51.9
—
32.4
45.6
6.3
-0.6
-0.4
5.7
2.2
3.7
0.16
23.5
142.3
97.9
44.4
—
36.4
38.6
5.8
-0.2
-0.2
5.6
1.7
3.9
0.16
23.7
140
94.5
45.5
—
30.9
40.1
5.4
-0.2
-0.2
5.2
1.6
3.7
0.16
22.9
135.1
91.5
43.6
—
36.5
38.8
4.8
-0.2
-0.2
4.6
1.4
3.2
0.13
23.7
151.3
108.4
42.9
—
34.2
37.5
5.4
-0.4
-0.2
5
1.5
3.3
0.15
22.7