Orthofix Statements
OF
Orthofix Income Statement
B
M
USD (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
198.62
100
63.871
32.2
134.75
67.8
18.049
9.1
134.22
67.6
159.66
80.4
-24.906
-12.5
-4.943
-2.5
-2.51
-1.3
-32.359
-16.3
1.084
0.5
-33.443
-16.8
-0.88
38.02
188.61
100
61.366
32.5
127.24
67.5
19.492
10.3
131.69
69.8
151.18
80.2
-23.941
-12.7
-4.558
-2.4
-1.274
-0.7
-35.169
-18.6
0.851
0.5
-36.02
-19.1
-0.954
37.741
200.41
100
63.785
31.8
136.63
68.2
18.941
9.5
132.28
66
154.9
77.3
-18.266
-9.1
-4.5
-2.2
0.766
0.4
-22.049
-11.002
0.125
0.06
-22.174
-11.06
-0.597
37.153
184.01
100
64.243
34.9
119.76
65.1
18.559
10.1
122.08
66.3
144.21
78.4
-24.449
-13.3
-1.576
-0.9
-2.36
-1.3
-28.385
-15.4
0.472
0.3
-28.857
-15.7
-0.775
37.249
187
100
67.5
36.1
119.6
64
19.4
10.4
133.4
71.3
156.1
83.5
-36.6
-19.6
-1.3
-0.7
—
0
-37.9
-20.3
1.5
0.8
-39.4
-21.07
-1.07
36.8
175.2
100
64.9
37
110.3
63
23.3
13.3
142.6
81.4
170
97
-59.7
-34.08
-1.3
-0.7
0.7
0.4
-60.3
-34.4
0.6
0.3
-60.9
-34.8
-1.71
35.7
122.2
100
33.1
27.1
89.2
73
13.2
10.8
84.8
69.4
100
81.8
-10.8
-8.8
-0.2
-0.2
4.3
3.5
-7
-5.7
0.1
0.08
-7.1
-5.8
-0.35
20.2
114
100
30.6
26.8
83.4
73.2
11.9
10.4
74.8
65.6
87.8
77
-4.4
-3.9
-0.3
-0.3
-3.3
-2.9
-9.4
-8.2
1.3
1.1
-10.7
-9.4
-0.53
20.1
118.1
100
31.6
26.8
86.5
73.2
12.8
10.8
75.7
64.1
79.8
67.6
6.6
5.6
-0.4
-0.3
-3.2
-2.7
3
2.5
0.6
0.5
2.5
2.1
0.12
20.1
106.4
100
28.3
26.6
78.1
73.4
11.2
10.5
73.5
69.1
81.2
76.3
-3.1
-2.9
-0.4
-0.4
-0.9
-0.8
-4.4
-4.1
0.1
0.09
-4.5
-4.2
-0.22
19.9
125.1
100
33.3
26.6
91.8
73.4
13.2
10.6
75.4
60.3
89.3
71.4
2.4
1.9
-0.4
-0.3
0.2
0.2
-9.6
-7.7
23.2
18.5
-32.8
-26.2
-1.65
19.9
112.4
100
28.3
25.2
84.1
74.8
12.4
11
72.4
64.4
84.4
75.1
-0.3
-0.3
-0.4
-0.4
-1.8
-1.6
-2.5
-2.2
-0.4
-0.4
-2.2
-2
-0.11
19.8
121.4
100
27.4
22.6
94
77.4
13.1
10.8
75.7
62.4
89.2
73.5
4.8
4
-0.6
-0.5
1
0.8
4.7
3.9
2.2
1.8
2.4
2
0.12
19.9
105.6
100
25.9
24.5
79.7
75.5
10.9
10.3
67.2
63.6
81.6
77.3
-1.9
-1.8
-0.4
-0.4
-2.7
-2.6
-6
-5.7
-0.2
-0.2
-5.8
-5.5
-0.3
19.5
117.6
100
29.1
24.7
88.5
75.3
10.4
8.8
72.2
61.4
84.8
72.1
3.7
3.1
-0.4
-0.3
2.3
2
5.6
4.8
14.9
12.7
-9.4
-8
-0.48
19.4
111
100
26.2
23.6
84.7
76.3
10
9
69.5
62.6
80.6
72.6
4.2
3.8
-0.7
-0.6
1.8
1.6
5.3
4.8
0.6
0.5
4.7
4.2
0.24
19.4
73.1
100
23.2
31.7
50
68.4
8.8
12
58.5
80
70.9
97
-21
-28.7
-0.9
-1.2
5.1
7
-16.8
-23
1.6
2.2
-18.4
-25.2
-0.96
19.2
104.8
100
23.4
22.3
81.4
77.7
10
9.5
72.2
68.9
74.6
71.2
6.9
6.6
-0.4
-0.4
-0.8
-0.8
5.6
5.3
-20
-19.08
25.7
24.5
1.33
19.3
121.5
100
26.2
21.6
95.3
78.4
8.4
6.9
80.4
66.2
88.9
73.2
6.4
5.3
-0.5
-0.4
0.6
0.5
4.2
3.5
-7.5
-6.2
11.7
9.6
0.61
19.1
113.5
100
24.9
21.9
88.6
78.1
8
7
75.9
66.9
83.9
73.9
4.7
4.1
0.2
0.2
-8.1
-7.1
-26.8
-23.6
13.7
12.1
-40.5
-35.7
-2.14
19
115.9
100
25.8
22.3
90
77.7
9
7.8
78.8
68
87.8
75.8
2.3
2
0.5
0.4
-0.2
-0.2
0.7
0.6
1.2
1
-0.5
-0.4
-0.03
18.8
109.1
100
23.7
21.7
85.4
78.3
9.2
8.4
74.2
68
83.4
76.4
2.1
1.9
-0.3
-0.3
-0.4
-0.4
-5.1
-4.7
-6
-5.5
0.9
0.8
0.05
19.2
121.1
100
25.6
21.1
95.5
78.9
8.8
7.3
73.9
61
83.1
68.6
12.4
10.2
-0.2
-0.2
-0.6
-0.5
11.6
9.6
2.8
2.3
8.9
7.3
0.46
19.1
111.7
100
24
21.5
87.7
78.5
9.6
8.6
72.6
65
83.8
75
3.9
3.5
-0.2
-0.2
-5.1
-4.6
-1.3
-1.2
-0.1
-0.09
-1.2
-1.07
-0.07
18.6
111.5
100
22.8
20.4
88.7
79.6
7.9
7.1
73.8
66.2
81.7
73.3
7
6.3
-0.3
-0.3
-4.8
-4.3
2
1.8
1.1
1
0.9
0.8
0.05
18.8
108.7
100
24.1
22.2
84.6
77.8
6.9
6.3
69.8
64.2
76.7
70.6
7.9
7.3
-0.2
-0.2
2.9
2.7
10.6
9.8
5.9
5.4
5.2
4.8
0.27
18.9
116.9
23.6
93.3
8.5
69.5
75.4
17.9
-0.5
-0.7
16.6
6.8
1.6
0.08
18.8
105.2
23.7
81.5
6.9
65.6
72.5
9
—
0.5
9.5
6.2
3.5
0.18
18.6
108.9
23.2
85.8
6.9
70.9
77.7
8
0.1
0.6
8.7
3.9
3.9
0.21
18.3
102.7
22.6
80.2
7.4
66.8
74.2
5.9
—
-4.3
1.6
3.9
-2.7
-0.15
18
108.5
23.3
85.2
7.5
69.8
77.8
7.4
0.4
-4.2
3.7
8.8
-3.2
-0.17
17.9
98.5
19.9
78.6
6.9
60.3
67.8
10.8
0.5
-0.6
9.1
-1.3
9.9
0.53
18.4
104.1
22.5
81.6
6.8
64.6
71.4
10.2
-0.1
0.1
-2.7
3.7
-7.4
-0.4
18.1
98.7
22.1
76.5
7.6
61.8
69.5
7.1
—
1.8
8.9
4.3
3.8
0.2
18.8
104.6
21.4
83.2
7.6
68.5
75.8
7.4
-0.2
-0.1
7.1
5
3.4
0.17
19.1
101.2
23.9
77.3
6.5
65.5
73.1
4.1
-0.1
-1.7
2.3
3.1
-1.4
-0.07
18.9
101
21.9
79
6.5
65.5
74.1
4.9
0.1
0.9
5.9
1.8
3.6
0.18
19
89.8
19.3
70.4
5.8
65.4
77.7
-7.2
-0.3
0.7
-6.8
1
-8.4
-0.44
18.7
100.3
21.5
78.8
6.2
65.5
74.8
4
-0.4
-1.7
1.9
6.9
-5.8
-0.31
18.6
101
25.3
75.7
6.6
59.8
69.2
6.5
-0.4
-1.3
4.8
4.8
0.5
0.02
18.8
101
25.4
75.6
6.3
60.2
68.9
6.7
-0.5
0.4
6.6
3.3
-0.7
-0.03
18.6
100
26.8
73.2
5.9
58.4
73.2
—
-0.5
-0.3
-0.8
1.2
-2.5
-0.13
18.2
105.9
34.1
71.8
6.1
64.5
81.9
-10.1
-0.3
0.3
-10
-0.4
-10.4
-0.57
18.1
91.8
25.1
66.7
6.4
52
61.6
5.1
-0.5
-1.5
-16.1
0.4
-18.8
-1.03
18.1
97.6
21.9
75.8
8.6
59.7
68.8
6.9
-0.5
-1.2
5.3
3.2
-3
-0.15
19.1
102.3
25.8
76.4
5.7
64.1
70.4
6.1
-0.5
4.8
10.3
4.4
3.4
0.17
19.7
117.4
24.9
92.4
5.4
60.6
66.7
25.8
-0.8
-0.7
24.1
8.1
21.2
1.076
19.7