Interpump Statements
IP
Interpump 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
549.84
100
358.16
65.1
191.68
34.9
—
0
103.3
18.8
96.151
17.5
95.529
17.4
-8.417
-1.5
0.007
0.001
87.119
15.8
24.619
4.5
62.111
11.3
0.581
106.97
545.87
100
354.19
64.9
191.68
35.1
—
0
98.586
18.1
91.877
16.8
99.799
18.3
-7.777
-1.4
—
0
92.022
16.9
24.47
4.5
67.236
12.3
0.629
106.97
519.6
100
346.8
66.7
172.8
33.3
—
0
97.361
18.7
90.969
17.5
81.83
15.7
-16.93
-3.3
-5.363
-1.03
59.537
11.5
22.587
4.3
36.067
6.9
0.337
107.18
535.91
100
347.77
64.9
188.14
35.1
—
0
92.252
17.2
85.136
15.9
103
19.2
-3.186
-0.6
-3.313
-0.6
96.505
18
24.393
4.6
71.623
13.4
0.667
107.38
592.19
100
384.53
64.9
207.66
35.1
—
0
98.894
16.7
88.269
14.9
119.39
20.2
-11.637
-2
-0.511
-0.09
107.24
18.1
24.819
4.2
81.461
13.8
0.762
106.93
592.35
100
380.97
64.3
211.37
35.7
—
0
95.831
16.2
86.778
14.6
124.59
21
-10.048
-1.7
-0.044
-0.007
114.5
19.3
28.472
4.8
85.118
14.4
0.796
106.92
533.02
100
344.99
64.7
188.04
35.3
—
0
93.056
17.5
94.165
17.7
93.871
17.6
-13.204
-2.5
-3.339
-0.6
77.328
14.5
22.312
4.2
53.94
10.1
0.51
105.78
518.65
100
342.08
66
176.56
34
—
0
87.258
16.8
78.079
15.1
98.485
19
1.366
0.3
0.059
0.01
99.91
19.3
24.69
4.8
74.433
14.4
0.706
105.47
537.61
100
348.42
64.8
189.19
35.2
—
0
91.336
17
90.185
16.8
99.003
18.4
2.442
0.5
-0.395
-0.07
101.05
18.8
27.605
5.1
72.719
13.5
0.689
105.59
488.68
100
317.95
65.1
170.72
34.9
—
0
84.674
17.3
78.08
16
92.645
19
0.78
0.2
-3.034
-0.6
90.391
18.5
24.323
5
65.405
13.4
0.616
106.25
449.69
100
295.81
65.8
153.88
34.2
—
0
83.74
18.6
81.681
18.2
72.199
16.1
-0.004
-0.0009
-14.869
-3.3
57.326
12.7
37.238
8.3
19.424
4.3
0.179
108.29
373.51
100
240.77
64.5
132.74
35.5
—
0
68.35
18.3
64.07
17.2
68.671
18.4
-1.064
-0.3
-0.034
-0.009
67.573
18.1
17.474
4.7
49.505
13.3
0.458
108.18
405.49
100
253.91
62.6
151.57
37.4
—
0
73.192
18.1
69.082
17
82.49
20.3
-0.503
-0.1
-4.045
-1
77.942
19.2
3.397
0.8
73.861
18.2
0.684
108.02
375.57
100
239.07
63.7
136.5
36.3
—
0
68.583
18.3
64.81
17.3
71.688
19.1
1.218
0.3
-0.246
-0.07
72.66
19.3
18.873
5
53.092
14.1
0.497
106.73
340.13
100
219.18
64.4
120.95
35.6
—
0
64.714
19
61.773
18.2
59.175
17.4
-1.999
-0.6
4.84
1.4
62.016
18.2
-8.248
-2.4
69.537
20.4
0.647
107.41
314.7
100
200.05
63.6
114.65
36.4
—
0
61.256
19.5
58.134
18.5
56.517
18
-3.031
-1
0.032
0.01
53.518
17
13.979
4.4
38.926
12.4
0.361
107.71
295.56
100
190.34
64.4
105.23
35.6
—
0
63.272
21.4
63.452
21.5
41.777
14.1
-0.985
-0.3
-0.004
-0.001
40.788
13.8
10.616
3.6
29.381
9.9
0.272
107.88
343.97
100
221.31
64.3
122.66
35.7
—
0
71.261
20.7
72.467
21.1
50.19
14.6
-4.198
-1.2
0.252
0.07
46.244
13.4
12.948
3.8
33.136
9.6
0.31
106.78
342.49
100
217.78
63.6
124.71
36.4
—
0
71.205
20.8
66.556
19.4
58.15
17
-3.086
-0.9
1.664
0.5
56.728
16.6
11.635
3.4
44.595
13
0.416
107.29
322.93
100
202.34
62.7
120.59
37.3
—
0
63.375
19.6
59.812
18.5
60.783
18.8
-0.413
-0.1
-0.144
-0.04
60.226
18.6
16.93
5.2
43.064
13.3
0.407
105.71
359.59
100
227.7
63.3
131.89
36.7
—
0
68.885
19.2
66.027
18.4
65.865
18.3
-1.381
-0.4
-0.001
-0.0003
64.483
17.9
17.537
4.9
46.617
13
0.437
106.78
343.61
100
218.89
63.7
124.72
36.3
—
0
66.414
19.3
62.308
18.1
62.416
18.2
0.412
0.1
-0.035
-0.01
62.793
18.3
17.526
5.1
44.894
13.1
0.421
106.66
325.59
100
208.25
64
117.34
36
—
0
66.761
20.5
62.908
19.3
54.436
16.7
-18.683
-5.7
15.634
4.8
50.849
15.6
14.255
4.4
36.322
11.2
0.339
107.3
310.15
100
194.13
62.6
116.02
37.4
—
0
60.035
19.4
55.57
17.9
60.452
19.5
3.727
1.2
-5.411
-1.7
59.052
19
16.043
5.2
42.768
13.8
0.398
107.49
331.1
100
206.3
62.3
124.9
37.7
—
0
64.3
19.4
60.4
18.2
64.4
19.5
-0.9
-0.3
-0.3
-0.09
62.2
18.8
19.5
5.9
42.4
12.8
0.39
108.3
312.3
100
196.7
63
115.6
37
—
0
62.5
20
58.3
18.7
57.3
18.3
-2
-0.6
-0.1
-0.03
67.9
21.7
16.3
5.2
51.4
16.5
0.47
108.6
267.8
167.4
100.4
—
58.9
56.4
44.1
0.4
-0.5
44
7.4
36.3
0.32
114.9
259.9
161.3
98.7
—
52.7
49.8
48.9
-0.4
-1
47.5
14.6
32.5
0.3
108.2
286
175.5
110.5
—
58.7
55.3
55.2
-3
-1.2
51
17.3
33.5
0.31
108.1
272.7
168.3
104.4
—
56.9
53.6
50.8
-1.1
-0.1
49.6
17.1
32.1
0.3
107.7
229.8
146.6
83.2
—
51.3
48.7
34.5
1.4
-1.5
34.4
13.4
20.8
0.2
106.8
220.6
138
82.5
—
46.7
44.5
38.1
-1.3
—
36.7
12.3
24.1
0.23
107
245.8
155.4
90.4
—
50.1
46.7
43.7
0.9
-1.8
42.7
15.5
27.2
0.25
106.8
226.7
144.8
81.9
—
47.3
44.6
37.3
-1.1
-1.5
34.7
12.8
21.7
0.2
108
213.1
141
72
—
47.9
46
26.1
-1.2
-0.5
24.4
7.4
16.7
0.16
106.9
214.9
137.6
77.3
—
45
42.7
34.6
-3.1
-0.2
31.3
10.6
20.6
0.19
109.7
244.4
154.4
90
—
49.7
47.4
42.6
-2.6
25.2
65.3
13.9
51.1
0.47
109.6
222.6
144.3
78.3
—
47.3
44.7
33.6
2.7
6.1
42.4
13.2
29.2
0.27
108.8
161.9
103.6
58.3
—
39.2
37
21.3
-2.2
-4.9
14.2
6.6
7.6
0.07
107.3
168.8
107.6
61.2
—
35.7
34.4
26.8
-0.2
—
26.6
9.6
16.8
0.16
107
181
113.2
67.9
—
37.8
36.4
31.4
0.7
-2.1
30
10.5
19.2
0.18
108.1
160.2
102.2
58
—
35.8
33.2
24.8
0.1
-2.6
22.3
8.7
13.4
0.12
108.3
139
89.9
49.2
—
32.1
30.3
18.8
-1
-2.3
15.5
6.3
9
0.08
107.3
137
87.1
49.8
—
31.7
30.9
19
-3
—
16
6.4
9.5
0.09
107.9
148.3
94.4
53.9
—
33.7
32.7
21.2
-3.1
1.6
19.6
7.1
12.3
0.12
106.4
132.3
82.4
49.9
—
31
29.5
20.4
-0.5
—
20
7.2
12.4
0.12
102.9
121.7
76.3
45.4
—
31.2
30.4
15
-1.1
-1
12.9
2.3
10.6
0.101
104.8