InnoTec Statements
TS
InnoTec 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
60.398
100
43.49
72
16.908
28
—
0
—
0
11.93
19.8
4.978
8.2
0.072
0.1
-0.028
-0.05
5.022
8.3
1.371
2.3
3.548
5.9
0.371
9.57
63.549
100
42.902
67.5
20.647
32.5
—
0
—
0
13.241
20.8
7.406
11.7
-0.083
-0.1
0.012
0.02
7.335
11.5
2.209
3.5
5.192
8.2
0.543
9.57
65.229
100
45.556
69.8
19.673
30.2
—
0
—
0
11.654
17.9
8.019
12.3
-0.057
-0.09
-0.014
-0.02
7.948
12.2
2.239
3.4
5.497
8.4
0.574
9.57
59.024
100
39.897
67.6
19.127
32.4
—
0
—
0
12.183
20.6
6.944
11.8
-0.06
-0.1
-0.017
-0.03
6.867
11.6
1.696
2.9
4.818
8.2
0.503
9.57
56.55
100
39.49
69.8
17.06
30.2
—
0
—
0
11.325
20
5.735
10.1
-0.072
-0.1
-0.007
-0.01
5.656
10
1.708
3
3.904
6.9
0.408
9.57
54.565
100
36.232
66.4
18.333
33.6
—
0
—
0
11.161
20.5
7.172
13.1
-0.067
-0.1
-0.011
-0.02
7.094
13
2.566
4.7
4.791
8.8
0.501
9.57
49.076
100
34.573
70.4
14.503
29.6
—
0
—
0
9.697
19.8
4.806
9.8
-0.067
-0.1
-0.007
-0.01
4.732
9.6
1.494
3
3.343
6.8
0.349
9.57
50.474
100
33.131
65.6
17.343
34.4
—
0
—
0
10.294
20.4
7.049
14
-0.077
-0.2
-0.024
-0.05
6.948
13.8
2.166
4.3
4.874
9.7
0.509
9.57
49.637
100
33.942
68.4
15.695
31.6
—
0
—
0
10.017
20.2
5.678
11.4
-0.071
-0.1
-0.018
-0.04
5.589
11.3
1.757
3.5
3.856
7.8
0.403
9.57
48.927
100
33.294
68
15.633
32
—
0
—
0
9.784
20
5.849
12
-0.036
-0.07
-0.02
-0.04
5.793
11.8
1.602
3.3
4.081
8.3
0.426
9.57
48.04
100
32.016
66.6
16.024
33.4
—
0
—
0
9.78
20.4
6.244
13
-0.043
-0.09
-0.018
-0.04
6.183
12.9
1.883
3.9
4.33
9
0.452
9.57
49.943
31.984
17.959
—
—
10.015
7.944
-0.077
0.002
7.869
2.654
5.285
0.552
9.57
15.36
9.4
5.96
—
—
2.72
3.24
—
—
1.83
0.41
1.42
0.15
9.66
16.99
10.71
6.28
—
—
3.41
2.87
-0.66
—
2.21
0.06
2.15
0.22
9.57
13.8
8.88
4.92
—
—
2.71
2.21
—
—
0.9
0.05
0.85
0.09
9.68
11.5
8.26
3.24
—
—
3.45
-0.2
-0.47
—
-0.67
0.06
-0.73
-0.08
9.57
13.41
8.72
4.69
—
—
4.1
0.58
-0.53
—
-0.15
0.16
-0.3
-0.03
9.57
15.36
9.74
5.62
—
—
3.45
2.17
-0.63
—
1.54
0.13
1.42
0.15
9.57
13.63
9.23
4.4
—
—
3.8
0.61
-0.64
—
-0.03
0.01
-0.05
—
9.57
12.77
8.8
3.97
—
—
3.72
0.25
-0.58
—
-0.33
0.01
-0.34
-0.04
9.57
15.83
9.78
6.05
—
—
4.84
1.21
-0.7
—
-0.09
0.02
-0.11
-0.01
12.13
15.9
9.43
6.47
—
—
3.84
2.63
-0.74
—
1.89
0.01
1.88
0.22
8.71
13.92
9.09
4.83
—
—
3.58
1.25
-0.77
—
0.48
0.02
0.46
0.05
8.71
11.02
8.44
2.58
—
—
3.66
-1.08
-0.65
—
-1.73
0.03
-1.76
-0.2
8.71
14.18
9.41
4.77
—
—
6.12
-1.35
-4.98
—
-5.34
-0.05
-5.29
-0.76
7
14.81
9.97
4.84
—
—
3.89
0.95
-0.98
—
0.05
0.01
0.04
—
9.57
13.78
8.77
5.01
—
—
4.38
0.63
-0.74
—
-0.34
-0.03
-0.32
-0.03
9.57
11.96
9.27
2.69
—
—
4.06
-1.37
-0.59
—
-2.86
0.09
-2.95
-0.31
9.57
15.82
9.02
6.8
—
—
5.72
1.08
-4.7
—
-4.19
0.08
-4.27
-0.45
9.57
17.16
10.81
6.35
—
—
4.27
2.08
-0.52
—
1.33
0.01
1.32
0.14
9.57