Acticor Statements
AL
Acticor 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
—
100
—
0
—
0
7.214
0
1.915
0
8.821
0
-8.821
0
-1.07
0
-0.19
0
-10.081
0
—
0
-10.081
0
-0.867
11.632
—
100
—
0
—
0
7.779
0
1.353
0
7.851
0
-7.851
0
-0.719
0
0.002
0
-8.568
0
—
0
-8.568
0
-0.812
10.546
—
100
—
0
—
0
6.297
0
1.798
0
7.27
0
-7.27
0
-0.039
0
-0.001
0
-7.31
0
—
0
-7.31
0
-0.693
10.546
—
100
—
0
—
0
5.158
0
2.395
0
6.148
0
-6.148
0
-0.554
0
—
0
-6.702
0
—
0
-6.702
0
-1.336
5.015
—
100
—
0
—
0
5.692
0
1.174
0
5.741
0
-5.741
0
-0.114
0
-0.051
0
-5.906
0
—
0
-5.906
0
-0.56
10.546
—
100
—
0
—
0
4.276
0
0.657
0
4.187
0
-4.187
0
0.003
0
-0.044
0
-4.228
0
—
0
-4.228
0
-0.401
10.546
—
100
—
0
—
0
3.04
0
0.646
0
3.389
0
-3.389
0
-0.002
0
-0.032
0
-3.423
0
—
0
-3.423
0
-0.325
10.546
0.675
100
-0.051
-7.5
0.725
107.5
—
0
0.603
89.4
0.701
104
0.024
3.6
-0.099
-14.7
-0.01
-1.5
-0.257
-38.02
-0.003
-0.4
-0.254
-37.6
-0.077
3.314
0.873
100
-0.025
-2.9
0.898
102.9
—
0
1.285
147.2
1.39
159.1
-0.491
-56.3
0.002
0.2
-0.005
-0.6
-3.205
-367.08
0.375
42.9
-3.58
-410.001
-1.08
3.314
1.791
100
0.041
2.3
1.751
97.7
—
0
2.572
143.6
2.781
155.2
-1.03
-57.5
0.001
0.07
-0.099
-5.5
-5.292
-295.4
0.094
5.2
-5.386
-300.7
-1.625
3.314
2.241
100
0.035
1.6
2.205
98.4
—
0
2.353
105
2.499
111.5
-0.294
-13.1
0.001
0.05
-0.003
-0.1
-0.402
-18
0.023
1
-0.425
-19
-0.128
3.314
4.755
0.295
4.46
—
4.783
5.265
-0.805
0.013
0.057
-1.798
0.48
-2.278
-0.687
3.314
4.07
-0.01
4.08
—
4.75
5.14
-1.06
-0.05
-0.06
-8.09
—
-8.09
-2.44
3.31
6.98
0.13
6.84
—
6.27
6.83
0.02
-0.02
0.01
-0.04
0.13
-0.17
-0.05
3.31
6.86
-0.08
6.94
—
6.62
7.07
-0.13
-0.07
0.06
-0.48
-0.18
-0.3
-0.09
3.31
9.01
-0.07
9.08
—
9.1
9.69
-0.62
-0.07
-0.04
-0.94
-0.36
-0.58
-0.17
3.31
8.02
-0.14
8.16
—
8.91
9.11
-0.95
-0.04
—
-1.2
-0.42
-0.78
-0.23
3.31
11.9
0.39
11.51
—
9.46
9.83
1.68
0.03
-0.05
-1.38
-0.16
-1.22
-0.37
3.31
7.87
-0.05
7.92
—
7.05
7.39
0.53
—
0.13
0.4
0.16
0.25
0.07
3.31
9.7
0.06
9.65
—
8.01
8.32
1.32
—
0.1
1.12
0.33
0.79
0.24
3.33
7.83
-0.06
7.9
—
6.47
6.55
1.35
0.06
-0.07
1.31
0.44
0.87
0.26
3.31
6.52
0.1
6.42
—
4.99
5.25
1.17
0.12
0.16
1.24
0.4
0.84
0.25
3.29
5.95
2.82
3.13
—
—
1.39
1.74
—
0.02
1.76
0.58
1.18
0.38
3.1