Orsero Statements
OR
Orsero 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
337.89
100
306.38
90.7
31.512
9.3
—
0
23.961
7.1
22.831
6.8
8.681
2.6
-2.227
-0.7
-0.001
-0.0003
6.453
1.9
1.487
0.4
4.611
1.4
0.272
16.929
777.37
100
695.75
89.5
81.618
10.5
—
0
46.663
6
51.602
6.6
30.016
3.9
-2.864
-0.4
-1.889
-0.2
19.126
2.5
3.383
0.4
15.429
2
0.897
17.202
399.3
100
352.7
88.3
46.594
11.7
—
0
24.945
6.2
26.628
6.7
19.966
5
-2.014
-0.5
—
0
17.952
4.5
2.497
0.6
15.199
3.8
0.887
17.131
763.45
100
673.59
88.2
89.861
11.8
—
0
45.071
5.9
47.039
6.2
42.822
5.6
-3.356
-0.4
-0.699
-0.09
36.998
4.8
4.612
0.6
31.847
4.2
1.851
17.205
347.34
100
306.96
88.4
40.38
11.6
—
0
24.107
6.9
22.717
6.5
17.663
5.1
-2.325
-0.7
0.001
0.0003
15.339
4.4
2.379
0.7
12.454
3.6
0.724
17.205
620.09
100
562.18
90.7
57.907
9.3
—
0
34.858
5.6
36.511
5.9
21.396
3.5
-1.983
-0.3
-0.028
-0.005
13.946
2.2
1.28
0.2
12.899
2.1
0.75
17.21
318.1
100
289.79
91.1
28.31
8.9
—
0
18.69
5.9
17.986
5.7
10.324
3.2
-0.388
-0.1
0.001
0.0003
9.937
3.1
0.077
0.02
9.974
3.1
0.58
17.205
576.2
100
515.25
89.4
60.943
10.6
—
0
33.894
5.9
33.732
5.9
27.211
4.7
-1.783
-0.3
-0.018
-0.003
22.185
3.9
2.391
0.4
19.366
3.4
1.116
17.354
264.01
100
236.09
89.4
27.92
10.6
—
0
18.197
6.9
18.047
6.8
9.873
3.7
-0.653
-0.2
—
0
9.22
3.5
0.852
0.3
7.9
3
0.451
17.51
556.67
100
510.18
91.6
46.488
8.4
—
0
33.129
6
32.874
5.9
13.614
2.4
-0.774
-0.1
-0.127
-0.02
10.171
1.8
-0.127
-0.02
10.287
1.8
0.588
17.49
275.88
100
251.44
91.1
24.442
8.9
—
0
16.459
6
15.098
5.5
9.344
3.4
-2.605
-0.9
1.889
0.7
8.628
3.1
1.455
0.5
7.186
2.6
0.41
17.53
513.11
100
465.38
90.7
47.726
9.3
—
0
32.08
6.3
34.054
6.6
13.672
2.7
-1.371
-0.3
-0.019
-0.004
10.664
2.1
2.454
0.5
8.004
1.6
0.457
17.53
240.27
100
216.55
90.1
23.724
9.9
—
0
16.742
7
16.818
7
6.906
2.9
-0.587
-0.2
0.003
0.001
6.322
2.6
1.52
0.6
4.699
2
0.268
17.53
520.78
100
476.3
91.5
44.477
8.5
—
0
31.778
6.1
32.339
6.2
12.138
2.3
-2.103
-0.4
-0.004
-0.0008
8.344
1.6
2.288
0.4
6.205
1.2
0.354
17.519
267.95
100
243.1
90.7
24.847
9.3
—
0
16.336
6.1
16.889
6.3
7.958
3
-0.882
-0.3
0.813
0.3
7.889
2.9
2.184
0.8
5.796
2.2
0.322
17.995
520.76
100
477.43
91.7
43.333
8.3
—
0
30.645
5.9
31.637
6.1
11.696
2.2
-0.763
-0.1
-0.013
-0.002
8.335
1.6
2.123
0.4
6.012
1.2
0.352
17.077
240.95
100
221.75
92
19.194
8
—
0
16.647
6.9
16.682
6.9
2.512
1
-0.473
-0.2
0.001
0.0004
2.04
0.8
0.268
0.1
1.541
0.6
0.091
16.927
512.82
100
474.57
92.5
38.249
7.5
—
0
31.187
6.1
33.535
6.5
4.714
0.9
-0.263
-0.05
-1.414
-0.3
2.866
0.6
1.713
0.3
1.109
0.2
0.064
17.249
492.89
100
453.35
92
39.542
8
—
0
31.205
6.3
35.39
7.2
4.152
0.8
-2.216
-0.4
0.153
0.03
2.599
0.5
1.488
0.3
0.913
0.2
0.053
17.25
483.03
100
444.65
92.1
38.384
7.9
—
0
33.706
7
32.586
6.7
5.798
1.2
-0.049
-0.01
0.136
0.03
3.029
0.6
0.572
0.1
2.599
0.5
0.149
17.414
469.72
100
430.15
91.6
39.571
8.4
—
0
29.314
6.2
29.877
6.4
9.694
2.1
-1.135
-0.2
0.05
0.01
8.212
1.7
2.667
0.6
5.375
1.1
0.314
17.136
464.04
100
424.3
91.4
39.741
8.6
—
0
32.078
6.9
34.869
7.5
4.872
1
8.795
1.9
0.191
0.04
13.858
3
1.693
0.4
12.136
2.6
0.706
17.195
355.1
100
326.4
91.9
28.7
8.1
—
0
23.6
6.6
23.8
6.7
4.9
1.4
-0.2
-0.06
—
0
2.8
0.8
2
0.6
0.7
0.2
0.05
14.8
347.3
100
318.5
91.7
28.8
8.3
—
0
25.1
7.2
25.6
7.4
3.2
0.9
2.1
0.6
—
0
1.1
0.3
-0.6
-0.2
6.8
2
0.28
24
337.6
100
293.8
87
43.8
13
—
0
21.9
6.5
22.9
6.8
20.9
6.2
0.5
0.1
0.2
0.06
18.4
5.5
2.6
0.8
11.4
3.4
1.39
8.2