Portobello Statements
PO
Portobello 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
64.822
100
50.13
77.3
14.692
22.7
—
0
10.869
16.8
22.312
34.4
-7.62
-11.8
-0.608
-0.9
0.077
0.1
-8.195
-12.6
3.673
5.7
-10.576
-16.3
-2.984
3.544
81.067
100
59.709
73.7
21.359
26.3
—
0
9.851
12.2
12.553
15.5
8.805
10.9
-0.584
-0.7
-0.021
-0.03
7.859
9.7
2.947
3.6
6.43
7.9
1.686
3.814
48.82
100
33.615
68.9
15.205
31.1
—
0
8.391
17.2
10.532
21.6
4.673
9.6
-0.264
-0.5
-0.002
-0.004
4.307
8.8
1.56
3.2
3.918
8
1.196
3.275
27.026
100
18.418
68.1
8.609
31.9
—
0
3.461
12.8
1.954
7.2
6.655
24.6
-0.419
-1.6
-0.014
-0.05
6.221
23
1.845
6.8
4.376
16.2
1.352
3.237
39.329
100
31.749
80.7
7.58
19.3
—
0
2.574
6.5
3.735
9.5
3.845
9.8
-0.173
-0.4
-0.008
-0.02
3.664
9.3
1.111
2.8
2.553
6.5
0.89
2.868
23.366
100
16.525
70.7
6.841
29.3
—
0
1.932
8.3
2.108
9
4.733
20.3
-0.113
-0.5
0
-0.0006
4.62
19.8
1.218
5.2
3.401
14.6
1.238
2.748
26.324
100
19.054
72.4
7.27
27.6
—
0
1.688
6.4
2.131
8.1
5.139
19.5
-0.094
-0.4
0
-0.0007
5.045
19.2
1.456
5.5
3.589
13.6
1.322
2.716
19.019
100
15.694
82.5
3.325
17.5
—
0
1.2
6.3
1.676
8.8
1.65
8.7
-0.041
-0.2
—
0
1.609
8.5
0.448
2.4
1.161
6.1
0.427
2.716
13.341
100
10.468
78.5
2.873
21.5
—
0
0.83
6.2
1.356
10.2
1.517
11.4
-0.002
-0.01
—
0
1.516
11.4
0.294
2.2
1.222
9.2
0.45
2.716
8.152
100
6.686
82
1.466
18
—
0
0.612
7.5
0.64
7.8
0.826
10.1
—
0
—
0
0.826
10.1
0.252
3.1
0.575
7
0.212
2.716