Tesmec Statements
TE
Tesmec 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
64.902
100
38.53
59.4
26.372
40.6
—
0
11.259
17.3
22.242
34.3
4.13
6.4
-3.661
-5.6
—
0
0.469
0.7
1.604
2.5
-1.602
-2.5
-0.003
618.58
59.333
100
41.044
69.2
18.289
30.8
-3.52
-5.9
11.036
18.6
15.21
25.6
3.079
5.2
-4.147
-7
—
0
-1.068
-1.8
0.02
0.03
-1.141
-1.9
-0.002
600.53
58.41
100
36.022
61.7
22.388
38.3
—
0
13.875
23.8
21.793
37.3
0.595
1
-6.057
-10.4
—
0
-5.462
-9.4
-2.575
-4.4
-2.72
-4.7
-0.005
601.75
68.21
100
44.181
64.8
24.029
35.2
—
0
10.006
14.7
17.459
25.6
6.57
9.6
-2.348
-3.4
—
0
4.222
6.2
1.428
2.1
2.763
4.1
0.005
600.44
67.81
100
42.811
63.1
24.999
36.9
—
0
15.18
22.4
23.009
33.9
1.99
2.9
-2.798
-4.1
—
0
-0.808
-1.2
-0.753
-1.1
-0.548
-0.8
-0.001
603.82
57.487
100
35.596
61.9
21.891
38.1
—
0
13.15
22.9
20.925
36.4
0.966
1.7
-3.511
-6.1
—
0
-2.545
-4.4
0.005
0.009
-2.464
-4.3
-0.004
600.98
71.794
100
40.261
56.1
31.533
43.9
—
0
19.252
26.8
27.834
38.8
3.699
5.2
-6.06
-8.4
—
0
-2.361
-3.3
-1.034
-1.4
-1.386
-1.9
-0.002
593.81
60.197
100
38.218
63.5
21.979
36.5
—
0
12.4
20.6
19.847
33
2.132
3.5
0.458
0.8
—
0
2.59
4.3
1.228
2
1.366
2.3
0.002
612.65
57.389
100
32.074
55.9
25.315
44.1
—
0
12.464
21.7
20.131
35.1
5.184
9
3.647
6.4
—
0
8.831
15.4
2.949
5.1
5.884
10.3
0.01
607.16
55.865
100
36.783
65.8
19.082
34.2
—
0
9.667
17.3
16.157
28.9
2.925
5.2
-0.373
-0.7
—
0
2.552
4.6
0.553
1
1.998
3.6
0.003
605.45
50.102
100
32.383
64.6
17.719
35.4
—
0
11.326
22.6
17.974
35.9
-0.255
-0.5
-0.265
-0.5
—
0
-0.52
-1.04
0.326
0.7
-0.845
-1.7
-0.001
590
47.282
100
30.492
64.5
16.79
35.5
—
0
9.76
20.6
15.381
32.5
1.409
3
0.057
0.1
—
0
1.466
3.1
0.435
0.9
1.027
2.2
0.002
608.24
47.946
100
30.245
63.1
17.701
36.9
—
0
9.878
20.6
16.156
33.7
1.545
3.2
-1.772
-3.7
—
0
-0.227
-0.5
-0.15
-0.3
-0.081
-0.2
0
583.99
48.956
100
33.391
68.2
15.565
31.8
—
0
6.774
13.8
13.93
28.5
1.635
3.3
0.348
0.7
—
0
1.983
4.1
0.882
1.8
1.094
2.2
0.002
607.78
53.823
100
39.181
72.8
14.642
27.2
—
0
9.164
17
15.852
29.5
-1.21
-2.2
-1.387
-2.6
—
0
-2.597
-4.8
-0.579
-1.08
-2.021
-3.8
-0.003
601.75
46.039
100
32.544
70.7
13.495
29.3
—
0
7.636
16.6
11.985
26
1.51
3.3
-2.66
-5.8
—
0
-1.15
-2.5
-0.263
-0.6
-0.891
-1.9
-0.004
204.9
38.956
100
27.322
70.1
11.634
29.9
—
0
6.475
16.6
11.557
29.7
0.077
0.2
-1.26
-3.2
—
0
-1.183
-3.04
-0.269
-0.7
-0.918
-2.4
-0.005
197.02
31.837
100
21.103
66.3
10.734
33.7
—
0
6.881
21.6
12.473
39.2
-1.739
-5.5
-2.369
-7.4
—
0
-4.108
-12.9
-1.116
-3.5
-2.998
-9.4
-0.015
201.66
56.458
100
36.697
65
19.761
35
—
0
9.151
16.2
14.353
25.4
5.408
9.6
-1.464
-2.6
—
0
2.84
5
0.583
1
2.251
4
0.012
193.3
46.753
100
31.714
67.8
15.039
32.2
—
0
8.492
18.2
14.57
31.2
0.469
1
-0.165
-0.4
—
0
0.294
0.6
0.099
0.2
0.191
0.4
0.001
182.43
47.609
100
30.198
63.4
17.411
36.6
—
0
9.639
20.2
16.709
35.1
0.702
1.5
-1.783
-3.7
—
0
0.033
0.07
0.499
1
-0.468
-1
-0.005
103.23
49.846
100
34.806
69.8
15.04
30.2
—
0
8.093
16.2
13.486
27.1
1.554
3.1
-0.527
-1.06
—
0
1.027
2.1
0.032
0.06
0.993
2
0.009
106.77
54.118
100
33.238
61.4
20.88
38.6
—
0
8.693
16.1
18.517
34.2
2.363
4.4
-0.656
-1.2
—
0
1.707
3.2
0.906
1.7
0.803
1.5
0.009
88.236
49.394
100
36.104
73.1
13.29
26.9
—
0
8.45
17.1
14.445
29.2
-1.155
-2.3
-1.032
-2.09
—
0
-2.187
-4.4
-0.895
-1.8
-1.311
-2.7
-0.012
107.08
44.35
100
30.72
69.3
13.64
30.8
—
0
8.5
19.2
14.04
31.7
-0.41
-0.9
-0.11
-0.2
1.9
4.3
-0.52
-1.2
0.07
0.2
-0.59
-1.3
-0.01
107.22
46.75
100
29.89
63.9
16.86
36.1
—
0
6.94
14.8
14.14
30.2
2.71
5.8
-1.41
-3.02
0
0
1.3
2.8
0.18
0.4
1.12
2.4
0.01
106.95
43.43
30.74
12.69
—
9.34
9.58
3.11
-0.94
0
1.77
1.37
0.41
—
107.08
41.02
25.8
15.22
—
7.35
13.94
1.28
-2.02
—
-0.74
-0.72
-0.07
—
107.08
41.33
28.29
13.03
—
7.44
13.41
-0.38
-3.23
—
-3.61
-1.04
-2.6
-0.02
106.64
49.79
34.07
15.72
—
8.12
13.46
2.26
-1.2
—
1.06
0.29
0.83
0.01
107.53
20.04
12.02
8.02
—
5.63
10.64
-2.62
0.88
1.3
-4.85
-2.38
-2.52
-0.02
106.46
34.49
23.69
10.8
—
7.16
10.73
0.07
-0.81
0.38
-0.74
-0.67
-0.13
—
107.71
33.53
22.2
11.33
—
7.74
12.31
-0.98
-0.22
1.54
-1.2
—
-1.25
-0.01
112.17
40.46
26.07
14.38
—
7.69
11.99
2.4
-2.48
1.4
-0.08
0.04
-0.05
—
102
44.22
29.73
14.49
—
6.91
10.89
3.61
-1.37
0.22
2.17
-0.3
2.25
0.02
107.08
35.05
24.83
10.22
—
7.17
10.53
-0.32
-1.6
0.51
-1.92
-0.11
-1.81
-0.02
107.08
50.69
33.85
16.84
—
7.53
8.86
7.98
-2.73
-1.31
4.76
1.02
3.73
0.03
107.08
34.44
23.85
10.59
—
5.73
8.39
2.21
1.89
0.66
4.09
1.34
2.76
0.03
107.08
33.9
22.92
10.98
—
5.26
7.78
3.2
0.15
0.48
3.35
1.57
1.78
0.02
107.41
26.27
17.17
9.1
—
4.85
7.71
1.38
0.51
0.62
1.9
0.5
1.4
0.01
106.98
27.49
16.88
10.6
—
4.08
6.88
3.72
-1.2
0.87
2.52
0.95
1.57
0.01
106.98
27.24
18.99
8.26
—
4.81
7.03
1.23
-0.68
0.56
0.55
0.39
0.16
—
105.14
28.5
19.62
8.88
—
4.9
7.55
1.33
-1.74
0.39
-0.41
0.29
-0.69
-0.01
106.18
27.74
18.38
9.36
—
4.31
6.6
2.76
-1.63
0.57
1.14
0.62
0.52
—
105.14
31.43
18.94
12.49
—
5.79
7.74
4.75
-1.4
0.39
3.35
1.17
2.18
0.02
106.04
25.88
15.62
10.26
—
4.9
6.98
3.28
0.48
0.64
3.76
1.39
2.37
0.02
105.51
39.08
25.13
13.95
—
5.5
7.97
5.98
-1.73
0.46
4.25
1.15
3.1
0.03
109.3