Risanamento Statements
RN
Risanamento 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
0.028
100
—
0
—
0
—
0
5.69
20321.4
23.023
82225
-22.995
-82125
0.335
1196.4
0.016
57.1
-22.644
-80871.4
-0.025
-89.3
-22.619
-80782.1
-0.013
1 800.84
0.059
100
—
0
—
0
—
0
3.135
5027.1
2.782
4715.3
-2.723
-4615.3
0.375
635.6
-0.032
-54.2
-2.38
-4033.9
0.006
10.2
-2.386
-4044.07
-0.001
1 800.84
8.863
100
—
0
—
0
—
0
6.152
69.4
16.035
180.9
-7.172
-80.9
0.479
5.4
-0.27
-3.05
-6.963
-78.6
-0.953
-10.8
-6.01
-67.8
-0.003
1 800.84
0.038
100
—
0
—
0
—
0
2.977
7834.2
2.799
7365.8
-2.761
-7265.8
-7.88
-20736.8
-0.005
-13.2
-2.205
-5802.6
-0.136
-357.9
-2.069
-5444.7
-0.001
1 800.84
586.61
100
—
0
—
0
—
0
11.54
2
549.1
93.6
37.512
6.4
0.022
0.004
-0.033
-0.006
21.378
3.6
-5.972
-1.02
26.25
4.5
0.015
1 810.16
0.093
100
—
0
—
0
—
0
4.014
4316.1
4.326
4651.6
-4.233
-4551.6
-3.253
-3497.8
-0.039
-41.9
-7.525
-8091.4
-0.002
-2.2
-7.523
-8089.2
-0.004
1 791.19
0.094
100
—
0
—
0
—
0
2.943
3130.9
28.857
30698.9
-28.763
-30598.9
-2.572
-2736.2
-0.114
-121.3
-31.449
-33456.4
1.26
1340.4
-32.709
-34796.8
-0.018
1 792.79
0.092
100
—
0
—
0
—
0
3.826
4158.7
4.159
4520.7
-4.067
-4420.7
-2.669
-2901.09
-0.019
-20.7
-6.755
-7342.4
0.006
6.5
-6.761
-7348.9
-0.004
1 800.84
0.092
100
—
0
—
0
—
0
4.408
4791.3
5.382
5850
-5.29
-5750
-2.523
-2742.4
-0.019
-20.7
-7.832
-8513.04
0.006
6.5
-7.838
-8519.6
-0.004
1 800.84
0.092
100
—
0
—
0
—
0
3.775
4103.3
4.121
4479.3
-4.029
-4379.3
-2.182
-2371.7
-0.259
-281.5
-6.47
-7032.6
0.007
7.6
-6.477
-7040.2
-0.004
1 800.84
0.085
100
—
0
—
0
—
0
4.758
5597.6
5.276
6207.1
-5.191
-6107.06
-2.212
-2602.4
-0.024
-28.2
-7.427
-8737.6
0.002
2.4
-7.429
-8740
-0.004
1 800.84
0.476
100
—
0
—
0
—
0
3.641
764.9
4.025
845.6
-3.549
-745.6
-2.111
-443.5
-0.012
-2.5
-5.672
-1191.6
-0.026
-5.5
-5.646
-1186.1
-0.003
1 800.84
0.01
100
—
0
—
0
—
0
4.013
40130
3.719
37190
-3.709
-37090
-1.996
-19960
-0.021
-210
-5.726
-57260
0.024
240
-5.75
-57500
-0.003
1 800.84
0.028
100
—
0
—
0
—
0
3.839
13710.7
5.472
19542.9
-5.444
-19442.9
-1.923
-6867.9
-0.024
-85.7
-6.085
-21732.1
0.025
89.3
-6.11
-21821.4
-0.003
1 797.06
0.011
100
—
0
—
0
—
0
4.488
40800
1.356
12327.3
-1.345
-12227.3
-2.188
-19890.9
-0.168
-1527.3
-3.701
-33645.5
1.781
16190.9
-5.482
-49836.4
-0.003
1 800.84
0.01
100
—
0
—
0
—
0
3.734
37340
4.096
40960
-4.086
-40860
-2.185
-21850
0.175
1750
-6.083
-60830
-0.063
-630
-6.02
-60200
-0.003
1 800.84
0.01
100
—
0
—
0
—
0
3.601
36010
6.183
61830
-6.173
-61730
-2.171
-21710
0.187
1870
-8.181
-81810
0.243
2430
-8.424
-84240
-0.005
1 800.84
0.329
100
—
0
—
0
—
0
3.8
1155
4.284
1302.1
-3.955
-1202.1
-2.165
-658.05
-1.063
-323.1
-5.87
-1784.2
0.011
3.3
-5.881
-1787.5
-0.003
1 782.12
0.34
100
—
0
—
0
—
0
3.622
1065.3
4.813
1415.6
-4.473
-1315.6
-2.214
-651.2
-0.072
-21.2
-6.759
-1987.9
0.365
107.4
13.649
4014.4
-0.004
1 800.84
11.839
100
—
0
—
0
—
0
3.418
28.9
15.2
128.4
-3.361
-28.4
-2.208
-18.7
-0.897
-7.6
-6.466
-54.6
-0.306
-2.6
-5.004
-42.3
-0.004
1 613.33
0.328
100
—
0
—
0
—
0
3.947
1203.4
3.47
1057.9
-3.142
-957.9
-1.735
-529
-0.021
-6.4
-4.898
-1493.3
0.198
60.4
0.345
105.2
-0.002
2 075.41
0.329
100
—
0
—
0
—
0
4.029
1224.6
4.352
1322.8
-4.023
-1222.8
-1.955
-594.2
-0.032
-9.7
-6.01
-1826.7
0.006
1.8
-5.021
-1526.1
-0.004
1 521.52
0.33
100
—
0
—
0
—
0
3.438
1041.8
4.854
1470.9
-4.524
-1370.9
-3.285
-995.5
0.002
0.6
-7.807
-2365.8
-1.029
-311.8
-6.834
-2070.9
-0.004
1 759.18
0.3
100
—
0
—
0
—
0
3.2
1066.7
3.6
1200
-3.3
-1100
-3.1
-1033.3
—
0
-6.5
-2166.7
—
0
-5.7
-1900
—
1 800.8
0.3
100
—
0
—
0
—
0
3.6
1200
4.3
1433.3
-4
-1333.3
-3.2
-1066.7
-0.5
-166.7
-7.2
-2400
—
0
-6.1
-2033.3
—
1 800.8
0.3
100
—
0
—
0
—
0
3.5
1166.7
4.5
1500
-4.2
-1400.0000000000002
-3.1
-1033.3
-0.2
-66.7
-7.3
-2433.3
—
0
-6.3
-2100
—
1 800.8
1.4
—
—
—
3.6
13.9
-12.5
-3.2
0.1
-15.6
-1.1
-8
-0.01
1 521.8
0.3
—
—
—
3
3.7
-3.4
-3.3
-0.6
-7.2
—
-6.3
—
1 771.8
0.7
—
—
—
3.6
4.3
-3.7
-3.3
-0.3
-7
-1.2
-5.1
—
1 819.3
0.7
—
—
—
4.1
4.4
-3.8
-3.1
-0.6
-6.8
0.2
-4.5
—
1 782.4
0.7
—
—
—
6.1
18.8
-18.1
-3.3
-0.1
-20.8
26.6
-49.8
-0.03
1 673.4
0.7
—
—
—
4.2
4.1
-3.4
-1.2
-0.1
-2.6
0.1
-1.8
—
1 800.8
0.7
—
—
—
4.2
3.8
-3.2
-3.3
-1.1
-6.4
0.4
-7.1
—
1 800.8
2.8
—
—
—
5
6.4
-3.6
-3.3
0.7
-7.2
—
-6.8
—
1 800.8
0.7
—
—
—
5.8
27.2
-26.5
10.7
-0.8
-18
-1.2
-20.9
-0.01
1 840.4
0.7
—
—
—
4.5
4.5
-3.8
-3.5
-0.2
-7.1
—
-8.6
—
1 800.8
1
—
—
—
4.6
4.5
-3.6
-3.7
-0.6
-7.4
0.1
-9.3
—
1 800.8
0.7
—
—
—
5.7
5.6
-4.9
-3.7
-0.7
-8.9
—
-9.6
—
1 800.8
3.6
—
—
—
8
14.8
-11.2
-5.8
-1.8
-19
—
-22.9
-0.14
160
3.6
—
—
—
7.5
10.1
-6.4
-6.4
0.7
-13.4
1.3
29.9
0.01
1 796.4
3.5
—
—
—
8.7
9.9
-6.3
-9
-3.4
-18.9
0.1
219.2
0.07
2 810.4
63.5
—
—
—
68.3
68.9
-5.3
-4.1
-8.3
-17.7
0.3
-20.9
-0.02
811.1
3.6
—
—
—
9.1
32.5
-29
3
-14.7
-55.2
0.4
-36.2
-0.04
816.1
3.5
—
—
—
8.5
6.5
-3
-11.5
0
-14.6
2.9
-17
-0.02
814.9
-8.8
—
—
—
6.5
6.5
-15.3
11.8
-13.1
-16.5
0.5
-19.4
-0.02
820
16.3
—
—
—
12.3
13.2
3.1
-19.2
0
0.4
0.6
-0.2
—
811.1
15.9
—
—
—
11.8
35
-19.1
-46.4
0
-52.2
4.9
-57.1
-0.07
811.1
16.5
—
—
—
9.4
13.1
3.4
-21.1
0
-17.7
—
-17.7
-0.02
811.1