Reworld Statements
AL
Reworld 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
282.88
100
196.44
69.4
86.437
30.6
—
0
52.389
18.5
51.08
18.1
35.357
12.5
-5.115
-1.8
0.343
0.1
23.475
8.3
8.787
3.1
13.324
4.7
0.218
61.123
266.39
100
195.12
73.2
71.274
26.8
—
0
50.772
19.1
50.133
18.8
21.141
7.9
-5.6
-2.1
0.862
0.3
8.716
3.3
-3.544
-1.3
10.871
4.1
0.177
61.532
264.37
100
182.29
69
82.077
31
—
0
46.7
17.7
47.199
17.9
34.878
13.2
-2.334
-0.9
-0.396
-0.1
29.948
11.3
3.236
1.2
25.907
9.8
0.514
50.407
241.47
100
171.5
71
69.971
29
—
0
38.498
15.9
41.017
17
28.954
12
-3.559
-1.5
-0.033
-0.01
22.773
9.4
4.825
2
17.082
7.1
0.292
58.528
242.78
100
168.96
69.6
73.821
30.4
—
0
40.727
16.8
41.306
17
32.515
13.4
-1.919
-0.8
-0.128
-0.05
29.052
12
6.099
2.5
21.566
8.9
0.401
53.783
227.06
100
159.36
70.2
67.7
29.8
—
0
38.862
17.1
41.357
18.2
26.343
11.6
-2.316
-1.02
-0.11
-0.05
24.11
10.6
5.003
2.2
17.124
7.5
0.293
58.464
224
100
158.75
70.9
65.245
29.1
—
0
34.845
15.6
37.531
16.8
27.714
12.4
-3.689
-1.6
-1.681
-0.8
16.738
7.5
4.691
2.1
12.143
5.4
0.208
58.247
200.66
100
145.89
72.7
54.766
27.3
—
0
36.557
18.2
41.716
20.8
13.05
6.5
-1.35
-0.7
-0.05
-0.02
-8.595
-4.3
-8.978
-4.5
0.62
0.3
0.011
56.75
207.88
100
151.27
72.8
56.613
27.2
—
0
33.532
16.1
-2.472
-1.2
59.085
28.4
-1.952
-0.9
-1.027
-0.5
22.01
10.6
-2.426
-1.2
25.216
12.1
0.458
55.113
86.466
100
68.846
79.6
17.62
20.4
—
0
15.264
17.7
16.174
18.7
1.446
1.7
-0.912
-1.05
-0.024
-0.03
0.013
0.02
-0.193
-0.2
0.148
0.2
0.003
42.352
90.488
100
70.586
78
19.902
22
—
0
13.28
14.7
14.325
15.8
5.577
6.2
-0.618
-0.7
-0.107
-0.1
5.281
5.8
0.28
0.3
4.993
5.5
0.127
39.172
87.029
100
68.408
78.6
18.621
21.4
—
0
14.797
17
16.355
18.8
2.266
2.6
0.791
0.9
-0.708
-0.8
2.018
2.3
0.152
0.2
1.866
2.1
0.045
41.522
90.435
71.794
18.641
—
14.425
16.094
2.547
-0.719
-0.175
0.168
-0.685
0.851
0.015
55.004
95.2
77.8
17.4
—
15.5
16.1
1.3
0.8
-0.2
1.3
0.4
0.9
0.03
32.6
96.8
79.4
17.4
—
15.4
16.3
1.2
1.8
-1.4
-3.9
0.6
-5.7
-0.16
35.4
77.3
63.2
14.1
—
14.3
14.4
-0.3
-0.5
-0.1
-1.9
0.1
-0.9
-0.03
28.5
30.1
23.9
6.2
—
5.6
0.5
5.7
—
—
2.7
—
2.8
0.1
29.1
30.1
23.9
6.2
—
6
3.3
2.9
—
-0.1
0.9
—
0.8
0.03
27.9
32.1
26.3
5.8
—
7
3.9
2
—
—
-4.5
—
-4.4
-0.17
25.4
15.6
13.1
2.5
—
3.4
2.8
-0.3
—
—
-0.8
—
-0.7
-0.03
23.4