Buzzi Statements
BZ
Buzzi 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
2 167.86
100
737.59
34
1 430.26
66
—
0
743.28
34.3
892.58
41.2
537.68
24.8
50.326
2.3
—
0
588
27.1
52.405
2.4
535.45
24.7
2.892
185.13
2 149.63
100
831.54
38.7
1 318.09
61.3
—
0
752.5
35
876.03
40.8
442.06
20.6
119.18
5.5
-13.423
-0.6
552.87
25.7
121.65
5.7
431.1
20.1
2.329
185.13
2 115.55
100
841.62
39.8
1 273.93
60.2
—
0
755.32
35.7
894.15
42.3
379.77
18
85.104
4
7.731
0.4
469.46
22.2
99.359
4.7
370.14
17.5
2.027
182.61
1 879.97
100
789.93
42
1 090.04
58
—
0
730.61
38.9
852.5
45.3
237.55
12.6
12.201
0.6
-10.516
-0.6
119.83
6.4
31.158
1.7
88.645
4.7
0.472
187.66
1 836.83
100
737.85
40.2
1 098.98
59.8
—
0
679.58
37
784.82
42.7
314.17
17.1
65.967
3.6
-8.736
-0.5
373.11
20.3
40.524
2.2
332.28
18.1
1.729
192.13
1 608.72
100
616.64
38.3
992.08
61.7
—
0
648.9
40.3
764.91
47.5
227.17
14.1
38.332
2.4
-5.907
-0.4
262.14
16.3
52.428
3.3
209.62
13
1.091
192.13
1 702.32
100
596.6
35
1 105.71
65
—
0
637.23
37.4
765.97
45
339.75
20
98.84
5.8
-16.37
-1
420.87
24.7
77.05
4.5
343.82
20.2
1.67
205.58
1 520.1
100
575.2
37.8
944.9
62.2
—
0
638.21
42
757.08
49.8
187.81
12.4
102.54
6.7
-8.64
-0.6
279.39
18.4
62.73
4.1
216.66
14.3
1.05
205.82
1 702.72
100
594.41
34.9
1 108.31
65.1
—
0
677.85
39.8
802.9
47.2
305.41
17.9
19.353
1.1
-10.764
-0.6
311.18
18.3
59.961
3.5
251.06
14.7
1.218
206.08
1 518.72
100
596.01
39.2
922.71
60.8
—
0
641.39
42.2
755.53
49.7
167.19
11
17.939
1.2
-12.81
-0.8
170.78
11.2
36.085
2.4
134.62
8.9
0.661
203.59
1 536.07
100
559.1
36.4
976.97
63.6
—
0
638.06
41.5
755.34
49.2
221.63
14.4
84.54
5.5
-6.882
-0.4
306.01
19.9
46.664
3
259.09
16.9
1.273
203.53
670.8
246.9
423.9
—
288.4
348.3
75.6
-43.6
-7.3
25.6
57.3
-32
-0.16
206.7
737.3
266.7
470.6
—
276.7
327.1
143.4
-17.3
0.1
126.2
37.2
87.6
0.43
205.5
721
263.3
457.7
—
287.6
333.2
124.4
9.6
-10.3
123.7
36.1
86.7
0.42
208.9
540.3
231.1
309.2
—
256.9
304.7
4.5
0.9
—
5.4
1.6
3.6
0.02
205.5
664
258
406
—
278.8
348.8
57.2
-12.6
-0.3
43.3
35.4
7.7
0.04
207.8
759.9
293.9
466.1
—
278.3
329.3
136.7
-12
0
124.7
40.9
82.7
0.4
205.5
724.8
292.1
432.6
—
292.3
343.3
89.4
22.3
-11.4
100.3
22.5
76.4
0.37
207.8
513.4
227.9
285.5
—
260.1
304.7
-19.2
-26.9
-0.1
-46.2
-4.7
-41.5
-0.2
205.5
607.7
239.9
367.8
—
278.7
325.1
42.6
14
-2.7
53.9
-11.3
65.2
0.32
207.8
718
286.7
431.3
—
270.8
309.3
122
10.9
0
132.9
56.7
74.1
0.36
205.5
684.3
272.7
411.7
—
283.1
360.1
51.5
10.4
-11.9
50
17.4
31.2
0.15
207.8
496.4
239.9
256.4
—
242
293.9
-37.4
-23.7
0
-61.1
-7.7
-53.8
-0.26
205.5
615.7
240.3
375.3
—
268.7
407.1
-31.8
-12.2
-8.6
-52.6
18.5
-72.4
-0.35
207.8
744.7
300.7
444.1
—
281.3
328.8
115.2
-20.5
0
94.7
31.8
59.1
0.29
205.5
704.8
308.9
395.9
—
287.6
334.3
61.6
-1.1
-9.8
50.7
18.8
29
0.14
207.8
444.9
211.4
233.4
—
234.4
292
-58.6
-18.2
0.1
-76.7
-9.8
-66.3
-0.32
205.5
667.2
279.2
388
—
292.1
390.8
-2.8
2.6
-37.7
-37.9
44.5
-85.6
-0.42
208
795.4
325.2
470.2
—
292.2
354.4
115.8
-22.1
0
93.7
27.5
53.8
0.26
205.4
788.6
320
468.6
—
296.1
348.8
119.8
-17.1
-16.5
86.9
22.6
53.4
0.26
207.5
562.2
265.5
296.7
—
268.8
329.2
-32.5
-31.7
0
-64.2
-18.5
-49.8
-0.24
205.7
678
287.9
390.1
—
286.4
352.8
37.3
-39.4
—
-2.1
3.7
-11.5
-0.06
205.5
770
329.8
440.2
—
291
349.2
91
-19.7
0
71.3
22.6
38.9
0.19
205.3
769.9
343.7
426.2
—
292.1
345.5
80.7
-17.8
—
62.9
18.2
36.3
0.18
205.3
569.4
281.3
288.1
—
262.1
306.3
-18.2
-28.5
—
-46.7
-14
-36.6
-0.18
205.3
677.8
297.9
379.9
—
293.5
534.4
-154.5
13.7
-48.9
-189.7
-68.1
-123.1
-0.6
205.3
787.5
341.3
446.2
—
293.4
364.4
81.8
54.8
-75.2
61.4
-1.9
54.5
0.27
205.3
807.1
324.2
482.9
—
287.6
369.6
113.3
-12.7
—
100.6
33.5
58
0.28
205.3
484.1
221.4
262.7
—
232.9
303
-40.3
42.3
-76.3
-74.4
-24.1
-52.9
-0.26
205.3
651.3
242.2
409.1
—
267.7
347
62.2
1.9
-22.2
41.9
13
22.2
0.11
205.3
744.3
288.9
455.4
—
263.3
331.3
124.1
48.4
-59.5
113
26
76.7
0.37
205.3
815.5
292.7
522.8
—
282.3
373.9
148.9
12.8
-36.1
125.6
29.5
83.6
0.41
207.5
598.5
280.7
317.8
—
261.1
329.9
-12.1
40.3
-73.5
-45.3
-4.8
-43
-0.21
203.7