Brunello Statements
BC
Brunello 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
620.66
100
38.487
6.2
582.17
93.8
—
0
394.11
63.5
477.5
76.9
104.67
16.9
-9.178
-1.5
-0.245
-0.04
95.247
15.3
29.17
4.7
60.939
9.8
0.896
67.994
595.48
100
58.673
9.9
536.8
90.1
—
0
356.7
59.9
437.02
73.4
99.786
16.8
-11.621
-2
-0.088
-0.01
88.077
14.8
30.955
5.2
52.835
8.9
0.78
68
543.94
100
53.238
9.8
490.7
90.2
—
0
322.11
59.2
402.94
74.1
87.765
16.1
-2.286
-0.4
-0.215
-0.04
85.264
15.7
18.577
3.4
61.782
11.4
0.91
67.982
504.35
100
60.67
12
443.68
88
—
0
286.96
56.9
366.95
72.8
76.726
15.2
-23.91
-4.7
1.455
0.3
54.271
10.8
17.637
3.5
34.013
6.7
0.5
68
415.36
100
32.714
7.9
382.64
92.1
—
0
257.48
62
324.83
78.2
57.812
13.9
14.433
3.5
-2.549
-0.6
69.696
16.8
19.125
4.6
46.586
11.2
0.69
68
398.42
100
64.594
16.2
333.82
83.8
—
0
222.1
55.7
282.07
70.8
51.756
13
-7.582
-1.9
0.718
0.2
44.892
11.3
10.451
2.6
32.975
8.3
0.48
68
313.76
100
45.571
14.5
268.19
85.5
—
0
183.63
58.5
242.86
77.4
25.334
8.1
-6.04
-1.9
-0.16
-0.05
19.134
6.1
-2.72
-0.9
20.347
6.5
0.3
68
338.87
100
41.224
12.2
297.65
87.8
—
0
198.43
58.6
259.19
76.5
38.457
11.3
-7.692
-2.3
-0.27
-0.08
30.495
9
14.907
4.4
14.304
4.6
0.21
68
205.14
100
9.243
4.5
195.9
95.5
—
0
192.43
93.8
249.18
121.5
-53.275
-26
-10.645
-5.2
-0.357
-0.2
-64.277
-31.3
-16.62
-8.1
-47.52
-23.2
-0.7
68
316.35
100
31.344
9.9
285
90.1
—
0
188.86
59.7
240.77
76.1
44.234
14
-6.644
-2.1
-1.092
-0.3
36.498
11.5
8.428
2.7
27.249
8.6
0.4
68
291.41
100
38.553
13.2
252.86
86.8
—
0
167.48
57.5
213.72
73.3
39.142
13.4
-7.158
-2.5
0.694
0.2
32.678
11.2
7.665
2.6
25.304
8.7
0.37
68
283.51
100
44.987
15.9
238.52
84.1
—
0
183.43
64.5
203.43
71.5
35.098
12.6
-2.609
-0.9
-0.44
-0.2
32.049
11.3
6.787
2.4
24.61
8.7
0.36
68
269.49
100
40.599
15.1
228.89
84.9
—
0
175.08
65
194.45
72.2
34.44
12.8
-1.516
-0.6
0.309
0.1
33.233
12.3
7.453
2.8
26.082
9.7
0.38
68
264.47
100
43.806
16.6
220.67
83.4
—
0
167.91
63.5
186.97
70.7
33.696
12.7
-2.198
-0.8
-0.073
-0.03
31.425
11.9
-1.208
-0.5
31.537
11.9
0.46
68
247.24
100
37.222
15.1
210.02
84.9
—
0
161.93
65.5
178.99
72.4
31.025
12.5
-2.935
-1.2
-0.101
-0.04
27.989
11.3
8.137
3.3
19.58
7.9
0.29
68
236.13
100
38.709
16.4
197.42
83.6
—
0
154.69
65.5
166.47
70.5
30.949
13.1
-1.706
-0.7
0.269
0.1
29.282
12.4
8.188
3.5
20.18
8.5
0.3
68
219.84
100
32.854
14.9
186.99
85.1
—
0
143.29
65.2
159.77
72.7
27.219
12.4
-1.712
-0.8
-0.096
-0.04
24.118
11
8.093
3.7
16.217
7.4
0.24
68
213.82
36.056
177.76
—
139.81
151.64
26.123
-1.994
-0.296
23.833
6.397
15.889
0.23
68
117.2
26.2
91.1
—
69
75
16.1
-0.9
-0.1
14.5
4.3
9.5
0.14
68
200.33
28.635
171.7
—
136.52
146.84
24.852
-2.489
-0.053
22.31
6.797
17.449
0.26
68
111.7
23.3
88.4
—
68.3
73.3
15.1
-1.2
-0.2
13.7
4.4
9.9
0.14
68
180.1
22.509
157.59
—
123.31
132.56
25.033
-1.912
0.297
23.418
7.256
16.442
0.24
68
101.5
23
78.5
—
59.3
63.2
15.4
-0.7
-0.2
14.4
4.1
10.3
0.15
68
175.81
27.759
148.05
—
117.38
123.76
24.296
-0.97
-0.318
23.008
7.383
16.618
0.24
68.001
99.6
23
76.7
—
58.8
61.2
15.5
-0.7
-1.2
14.5
4.9
9.7
0.14
68
164.91
26.359
138.55
—
106.29
113.39
25.152
-0.598
-0.178
24.376
8.064
16.429
0.24
68
94.1
24.6
69.5
—
50.1
53.5
16
-0.5
-0.4
15.2
4.9
10.4
0.15
68
157.57
27.598
129.98
—
103.23
108.17
21.804
-0.733
-0.226
20.845
7.582
14.047
0.21
68
88.8
22.5
66.4
—
50.8
52.5
13.9
-0.5
-1
13.1
4.3
8.8
0.13
68
59.156
0.238
58.918
—
49.243
52.037
6.881
-0.305
—
6.576
1.224
5.42
0.08
65.436
84.962
23.233
61.729
—
44.775
46.321
15.408
-0.614
-0.5
14.794
5.395
9.347
0.16
60
135.2
20.695
114.51
—
92.478
94.812
19.696
-0.609
-0.152
12.694
4.981
7.938
0.13
62.829
77.6
17.8
59.8
—
46.4
47.2
12.7
-0.5
-1.2
11.9
4.1
7.9
0.13
60
51.7
14.9
36.8
—
28.5
30.6
6.2
-0.7
—
4.7
0.6
3.9
0.06
60
74.862
14.541
60.321
—
45.15
46.702
13.619
-0.761
—
12.858
4.667
7.843
0.13
60
50.378
1.962
48.416
—
39.88
41.43
6.986
-0.603
—
6.383
2.826
3.505
0.06
60
66.468
15.403
51.065
—
40.679
42.089
8.976
-0.517
—
8.459
3.195
5.07
0.08
60