Manz Statements
M5
Manz 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
47.412
100
28.017
59.1
19.395
40.9
—
0
20.088
42.4
24.072
50.8
-4.677
-9.9
-3.172
-6.7
—
0
-7.849
-16.6
0.463
1
-8.312
-17.5
-0.973
8.543
51.21
100
27.325
53.4
23.885
46.6
—
0
21.699
42.4
23.965
46.8
-0.08
-0.2
-1.327
-2.6
-0.001
-0.002
-1.408
-2.7
0.423
0.8
-1.83
-3.6
-0.214
8.543
54.144
100
30.039
55.5
24.105
44.5
—
0
20.623
38.1
30.551
56.4
-6.446
-11.9
-2.58
-4.8
0.001
0.002
-9.025
-16.7
0.306
0.6
-9.333
-17.2
-1.093
8.543
52.958
100
26.597
50.2
26.361
49.8
—
0
21.19
40
27.132
51.2
-0.771
-1.5
-0.806
-1.5
-0.001
-0.002
-1.578
-3
-0.919
-1.7
-0.654
-1.2
-0.077
8.543
65.66
100
29.849
45.5
35.811
54.5
—
0
20.868
31.8
30.844
47
4.967
7.6
-0.678
-1.03
—
0
4.289
6.5
1.158
1.8
3.121
4.8
0.365
8.541
76.408
100
40.611
53.2
35.797
46.8
—
0
22.09
28.9
29.572
38.7
6.225
8.1
-1.285
-1.7
—
0
4.94
6.5
0.464
0.6
4.476
5.9
0.524
8.54
59.584
100
28.083
47.1
31.501
52.9
—
0
20.433
34.3
35.118
58.9
-3.617
-6.07
-1.052
-1.8
0.002
0.003
-4.667
-7.8
3.172
5.3
-7.853
-13.2
-0.92
8.54
64.706
100
33.809
52.3
30.897
47.7
—
0
19.353
29.9
25.384
39.2
5.513
8.5
-0.865
-1.3
—
0
4.648
7.2
-0.679
-1.05
5.329
8.2
0.644
8.276
65.809
100
35.323
53.7
30.486
46.3
—
0
20.427
31
31.237
47.5
-0.751
-1.1
-0.535
-0.8
-0.001
-0.002
-1.287
-2
1.641
2.5
-2.923
-4.4
-0.377
7.757
60.864
100
38.717
63.6
22.147
36.4
—
0
20.464
33.6
27.958
45.9
-5.811
-9.5
-0.56
-0.9
0.001
0.002
-6.37
-10.5
0.338
0.6
-6.702
-11.01
-0.864
7.757
63.481
100
35.676
56.2
27.805
43.8
—
0
18.671
29.4
52.455
82.6
-24.65
-38.8
-0.567
-0.9
—
0
-25.217
-39.7
1.41
2.2
-26.625
-41.9
-3.433
7.755
49.214
100
26.373
53.6
22.841
46.4
—
0
17.528
35.6
26.417
53.7
-3.576
-7.3
-0.479
-1
—
0
-4.055
-8.2
1.539
3.1
-5.59
-11.4
-0.722
7.744
63.474
100
32.434
51.1
31.04
48.9
—
0
19.896
31.3
30.14
47.5
0.9
1.4
-0.137
-0.2
0.001
0.002
0.764
1.2
1.228
1.9
-0.46
-0.7
-0.059
7.744
50.89
100
26.585
52.2
24.305
47.8
—
0
19.385
38.1
12.798
25.1
11.507
22.6
-0.578
-1.1
—
0
10.929
21.5
0.671
1.3
10.267
20.2
1.269
8.088
64.382
100
32.735
50.8
31.647
49.2
—
0
17.91
27.8
32.753
50.9
-1.106
-1.7
-0.351
-0.5
—
0
-1.457
-2.3
-0.839
-1.3
-0.629
-1
-0.081
7.744
48.069
100
24.496
51
23.573
49
—
0
16.426
34.2
24.978
52
-1.405
-2.9
3.15
6.6
-0.001
-0.002
1.744
3.6
0.023
0.05
1.724
3.6
0.223
7.744
62.706
100
36.031
57.5
26.675
42.5
—
0
18.694
29.8
27.289
43.5
-0.614
-1
2.314
3.7
0.001
0.002
1.701
2.7
1.001
1.6
0.671
1.1
0.087
7.744
61.611
100
32.194
52.3
29.417
47.7
—
0
18.886
30.7
28.448
46.2
0.969
1.6
2.014
3.3
—
0
2.983
4.8
1.362
2.2
1.668
2.7
0.215
7.744
66.236
100
42.98
64.9
23.256
35.1
—
0
16.786
25.3
26.945
40.7
-3.689
-5.6
3.322
5
-0.001
-0.002
-0.368
-0.6
-0.469
-0.7
0.135
0.2
0.017
7.744
65.383
100
42.301
64.7
23.082
35.3
—
0
17.997
27.5
29.393
45
-6.311
-9.7
1.4
2.1
—
0
-4.911
-7.5
0.979
1.5
-5.853
-9
-0.756
7.744
132.78
100
80.423
60.6
52.362
39.4
—
0
36.801
27.7
58.816
44.3
-6.454
-4.9
1.804
1.4
0.001
0.0008
-4.649
-3.5
0.81
0.6
-5.399
-4.07
-0.697
7.744
76.781
100
46.678
60.8
30.103
39.2
—
0
18.544
24.2
30.959
40.3
-0.856
-1.1
0.94
1.2
—
0
0.084
0.1
0.394
0.5
-0.25
-0.3
-0.032
7.744
38.696
100
11.969
30.9
26.727
69.1
—
0
14.241
36.8
24.708
63.9
2.019
5.2
-2.927
-7.6
—
0
-0.908
-2.3
1.994
5.2
-2.993
-7.7
-0.386
7.744
67.588
100
54.386
80.5
13.202
19.5
—
0
—
0
11.371
16.8
1.831
2.7
-0.123
-0.2
—
0
1.708
2.5
0.373
0.6
1.4
2.1
0.181
7.744
75.9
100
65.5
86.3
10.4
13.7
—
0
—
0
9.4
12.4
1
1.3
-2.4
-3.2
—
0
-1.4
-1.8
0.3
0.4
-1.7
-2.2
-0.22
7.7
68.5
100
61.4
89.6
7.1
10.4
—
0
—
0
11.6
16.9
-4.5
-6.6
0.6
0.9
-1
-1.5
-3.9
-5.7
0.6
0.9
-4.5
-6.6
-0.58
7.7
73.5
61.7
11.8
—
—
14
-2.2
2
1.1
-0.2
1
-0.8
-0.1
7.7
73
61.8
11.3
—
—
17.4
-6.2
-0.3
-0.6
-6.5
0.2
-7.1
-0.92
7.7
72
59.3
12.7
—
—
25.8
-13.1
-0.8
—
-13.9
0.2
-14.1
-1.82
7.7
47.6
49.7
-2
—
—
-22.1
20
-0.6
—
19.5
0.7
18.8
2.43
7.7
63.7
57.5
6.2
—
—
16.5
-10.3
-0.9
0
-11.2
0.5
-11.8
-1.53
7.8
43.4
45
-1.6
—
—
12.3
-13.9
-0.4
-0.8
-14.3
-0.4
-13.9
-1.79
7.7
59.5
55.6
3.9
—
—
13.1
-9.3
-1.6
—
-10.9
2.9
-13.8
-2.12
6.5
64.5
53.3
11.2
—
—
13.7
-2.5
-0.7
-2
-3.2
—
-3.1
-0.57
5.5
53.1
62.2
-9.1
—
15.8
19.2
-28.3
-1.3
—
-29.6
0.9
-30.5
-5.54
5.5
47
52.8
-5.8
—
10.5
13.3
-19.1
-0.9
-0.4
-18
0.7
-18.8
-3.41
5.5
68
61.2
6.7
—
9.2
10.1
-3.4
-0.9
0.1
-4.2
0.5
-4.8
-0.89
5.3
54
49.8
4.2
—
10.6
13.1
-8.9
-0.9
-0.6
-9.9
0.4
-10.2
-2.05
5
55.1
44.4
10.6
—
23.3
46.3
-35.6
0.9
0
-34.7
2.6
-37.4
-7.48
5
87.3
71.8
15.4
—
9.3
14.4
1.1
-1.2
-1.1
-0.1
0.9
-1
-0.19
5
109.4
88.9
20.5
—
10.1
13.5
7.1
-0.6
-0.1
6.4
-0.4
6.8
1.36
5
54.2
46.5
7.6
—
8.2
13
-5.3
-0.9
-1.2
-6.2
0.5
-6.6
-1.32
5
53.2
39.9
13.3
—
12.8
15.3
-2
-0.9
—
-2.8
0.3
-3.2
-0.67
4.7
75.3
62.6
12.7
—
4
11.4
1.2
-0.5
0.1
0.8
0.5
—
0.01
4.5
87.9
71.2
16.7
—
5.2
11
5.7
-1.4
-0.1
4.2
1.1
3
0.66
4.5
49.8
41
8.8
—
5.6
10.1
-1.3
-0.8
—
-2.1
0.9
-3
-0.65
4.5
36.4
48.4
-12
—
16.1
15.4
-27.4
-0.4
0
-27.8
-1.7
-26.3
-5.84
4.5