Itway Statements
IT
Itway 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
21.495
100
17.02
79.2
4.475
20.8
—
0
3.627
16.9
4.048
18.8
0.427
2
0.716
3.3
-0.362
-1.7
0.769
3.6
0.284
1.3
0.499
2.3
0.048
10.399
28.369
100
21.739
76.6
6.63
23.4
—
0
5.22
18.4
5.615
19.8
1.015
3.6
-1.87
-6.6
0.576
2
-0.274
-1
-0.227
-0.8
-0.11
-0.4
-0.011
10.074
18.326
100
14.757
80.5
3.569
19.5
—
0
2.678
14.6
3.018
16.5
0.551
3
0.086
0.5
-0.7
-3.8
-0.088
-0.5
0.213
1.2
-0.293
-1.6
-0.032
9.278
24.72
100
19.898
80.5
4.822
19.5
—
0
3.119
12.6
3.724
15.1
1.098
4.4
0.498
2
-0.226
-0.9
1.29
5.2
0.475
1.9
0.815
3.3
0.094
8.632
18.936
100
15.332
81
3.604
19
—
0
2.308
12.2
2.634
13.9
0.97
5.1
-0.006
-0.03
-0.22
-1.2
0.72
3.8
0.232
1.2
0.486
2.6
0.059
8.257
23.29
100
18.09
77.7
5.2
22.3
—
0
3.46
14.9
3.84
16.5
1.35
5.8
-0.05
-0.2
-0.35
-1.5
0.97
4.2
-0.05
-0.2
1.01
4.3
0.14
7.35
15.22
100
12.67
83.2
2.55
16.8
—
0
2.38
15.6
2.68
17.6
-0.13
-0.9
0.24
1.6
-0.03
-0.2
0.29
1.9
0.08
0.5
0.21
1.4
0.03
7.05
21.049
100
15.392
73.1
5.657
26.9
—
0
2.326
11.1
2.61
12.4
3.047
14.5
-0.199
-0.9
-0.079
-0.4
2.685
12.8
0.48
2.3
2.211
10.5
0.314
7.052
13.92
100
11.533
82.9
2.387
17.1
—
0
2.335
16.8
2.741
19.7
-0.354
-2.5
0.029
0.2
-0.038
-0.3
-0.253
-1.8
-0.085
-0.6
-0.17
-1.2
-0.024
7.052
17.086
100
13.193
77.2
3.893
22.8
—
0
2.352
13.8
2.869
16.8
1.024
6
-0.32
-1.9
-0.022
-0.1
2.09
12.2
0.337
2
1.794
10.5
0.254
7.052
13.974
100
11.618
83.1
2.356
16.9
—
0
3.029
21.7
3.431
24.6
-1.075
-7.7
0.074
0.5
-0.023
-0.2
-1.168
-8.4
0.23
1.6
-1.274
-9.1
-0.181
7.02
38.12
32.17
5.95
—
5.86
8.5
-2.54
0.45
—
-2.2
-0.17
-2.03
-0.27
7.65
20.76
15.94
4.82
—
2.17
4.36
0.45
-0.46
—
-0.01
—
-0.01
—
7.61
23.99
19.5
4.49
—
5.62
4.51
-0.02
-0.4
—
-0.42
0.23
-0.65
-0.08
7.89
22.61
17.81
4.8
—
2.47
4.64
0.16
-0.38
—
-0.22
—
-0.22
-0.03
7.82
33.88
27.73
6.15
—
4.11
5.05
1.1
-0.34
—
0.76
0.32
0.45
0.06
7.82
23.45
18.61
4.85
—
5.1
4.73
0.12
-0.67
—
-0.55
0.11
-0.66
-0.08
7.76
22.53
18.23
4.3
—
2.56
4.9
-0.6
-0.24
—
-0.84
—
-0.84
-0.19
4.33
24.49
19.59
4.89
—
5.5
4.76
0.14
—
—
-0.21
0.32
-0.53
-0.13
4.04
36.13
30.24
5.89
—
2.57
5.04
0.85
—
-0.25
0.6
—
0.6
0.13
4.68
22.68
18.29
4.39
—
5.73
5.25
-0.86
—
-0.28
-1.34
0.07
-1.41
-0.3
4.71
24.32
19.5
4.82
—
2.75
5.18
-0.36
—
-0.2
-0.71
—
-0.71
-0.15
4.7
26.59
21.63
4.96
—
6.05
5.18
-0.22
—
-0.23
-0.48
0.29
-0.78
-0.19
4.07
36.17
30.23
5.94
—
2.74
5.25
0.69
—
-0.23
0.45
—
0.45
0.1
4.7
21.48
16.93
4.55
—
5.01
4.42
0.14
—
-0.29
-0.63
0.22
-0.86
-0.18
4.75
24.99
19.86
5.14
—
2.65
4.99
0.15
—
-0.27
-0.16
—
-0.16
-0.03
4.7
25.46
20.14
5.32
—
6.04
5.29
0.03
—
-0.4
-0.36
0.21
-0.57
-0.12
4.73
32.23
25.99
6.25
—
2.86
5.57
0.67
—
-0.34
0.33
—
0.33
0.07
4.73
20.21
15.03
5.18
—
5.54
4.47
0.7
—
-0.62
0.09
0.33
-0.24
-0.05
4.77
28.97
22.85
6.12
—
2.85
5.65
0.47
—
-0.27
0.19
—
0.19
0.04
4.74
27.17
20.95
6.22
—
6.47
5.57
0.65
—
-0.37
0.28
0.75
-0.47
-0.1
4.79
35.51
28.6
6.92
—
2.99
5.49
1.43
—
-0.26
1.17
—
1.17
0.25
4.75
20.37
16.07
4.31
—
4.7
4.1
0.21
—
-0.22
-0.14
0.07
-0.21
-0.04
4.8
25.44
20.02
5.42
—
2.69
5.25
0.18
—
-0.37
-0.2
—
-0.2
-0.04
4.75
21.13
16
5.13
—
6.59
5.1
0.03
—
0.16
-0.27
0.03
-0.29
-0.06
4.58
28.72
22.83
5.89
—
2.7
5.75
0.14
—
-0.26
-0.12
—
-0.12
-0.02
4.75
27.46
20.63
6.83
—
7.49
5.99
0.85
—
0.11
0.59
1.01
-0.42
-0.09
4.88
35.71
28.53
7.18
—
2.74
5.83
1.34
—
-0.05
1.3
—
1.3
0.28
4.69
20.66
15.2
5.46
—
6.81
5.15
0.32
—
0.25
0.36
0.44
-0.09
-0.02
4.23
21.91
16.56
5.35
—
2.26
5.26
0.1
—
-0.14
-0.04
—
-0.04
-0.01
4.76
16.73
12.79
3.94
—
7.04
4.52
-0.58
—
0.07
-0.64
0.62
-1.26
-0.26
4.81
26.91
19.07
7.85
—
2.35
6.11
1.73
—
0.01
1.74
—
1.74
0.37
4.76