H&K Statements
ML
H&K 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
65.5
100
44.5
67.9
21
32.1
1.9
2.9
12.4
18.9
14.6
22.3
6.4
9.8
-1.2
-1.8
-0.8
-1.2
4.4
6.7
1.9
2.9
2.5
3.8
0.07
35.48
76.7
100
50.6
66
26.1
34
4.5
5.9
11.1
14.5
15.6
20.3
10.5
13.7
-2.2
-2.9
-0.8
-1.04
7.5
9.8
-0.1
-0.1
-1.9
-2.5
-0.07
28.08
73.2
100
43.6
59.6
29.6
40.4
1.8
2.5
12.6
17.2
14.1
19.3
15.5
21.2
-1.5
-2.05
-0.9
-1.2
13.1
17.9
3.1
4.2
10
13.7
0.23
42.88
79.51
100
50.06
63
29.45
37
1.31
1.6
11.39
14.3
12.31
15.5
17.14
21.6
-1.68
-2.1
-0.81
-1.02
14.66
18.4
-6.78
-8.5
21.54
27.1
0.5
42.67
69.5
100
35.6
51.2
33.9
48.8
1.7
2.4
12.6
18.1
14.1
20.3
19.8
28.5
-3.6
-5.2
-0.5
-0.7
15.7
22.6
2.5
3.6
13.1
18.8
0.31
42.67
78.6
100
50.5
64.2
28.1
35.8
1.6
2
11.5
14.6
11.8
15
16.3
20.7
-4.9
-6.2
-0.5
-0.6
10.9
13.9
3
3.8
7.9
10.1
0.23
33.85
77.5
100
47.1
60.8
30.4
39.2
1.9
2.5
11.4
14.7
13.3
17.2
17.1
22.1
-4.5
-5.8
-0.5
-0.6
12.1
15.6
4
5.2
8.1
10.5
0.23
34.7
80.21
100
50.85
63.4
29.36
36.6
4.63
5.8
13.33
16.6
17.71
22.1
11.65
14.5
-4.16
-5.2
-0.55
-0.7
7.12
8.9
2.38
3
4.74
5.9
0.14
34.57
66.5
100
43.1
64.8
23.4
35.2
2.4
3.6
9.5
14.3
11.8
17.7
11.6
17.4
-1.5
-2.3
-2.2
-3.3
7.9
11.9
2.3
3.5
5.6
8.4
0.16
34.76
80.1
100
54
67.4
26.1
32.6
1.2
1.5
10
12.5
10.9
13.6
15.2
19
-3.5
-4.4
-0.5
-0.6
11.2
14
3.1
3.9
8.2
10.2
0.24
33.87
63.4
100
45.2
71.3
18.2
28.7
0.7
1.1
10
15.8
10.6
16.7
7.6
12
-2
-3.2
-0.4
-0.6
5.2
8.2
1.8
2.8
3.3
5.2
0.1
34.17
67.48
100
45.64
67.6
21.85
32.4
2.75
4.1
11.95
17.7
14.95
22.2
6.9
10.2
-5.16
-7.6
-0.67
-1
1.07
1.6
0.59
0.9
0.48
0.7
0.01
34.27
68.1
100
43.9
64.5
24.2
35.5
0.9
1.3
10.9
16
11.5
16.9
12.7
18.6
-4.7
-6.9
-0.6
-0.9
7.4
10.9
2.1
3.1
5.4
7.9
0.15
35.65
71.8
100
51.2
71.3
20.6
28.7
1.4
1.9
9.3
13
10.6
14.8
10
13.9
-4.1
-5.7
-0.5
-0.7
5.4
7.5
1.9
2.6
3.3
4.6
0.1
33.11
67.6
100
46.7
69.1
20.9
30.9
1.5
2.2
10.3
15.2
11.5
17
9.4
13.9
-2.5
-3.7
-0.6
-0.9
6.3
9.3
2.1
3.1
4.3
6.4
0.13
34.34
53.82
100
36.43
67.7
17.39
32.3
2.11
3.9
9.37
17.4
11.18
20.8
6.21
11.5
-4.25
-7.9
-0.67
-1.2
1.28
2.4
0.98
1.8
0.3
0.6
0.01
40.46
58.9
100
43.5
73.9
15.4
26.1
1
1.7
7.3
12.4
8.5
14.4
6.9
11.7
-2
-3.4
-0.5
-0.8
4.4
7.5
3.5
5.9
0.9
1.5
0.03
28.23
68.6
100
50.7
73.9
17.9
26.1
1.2
1.7
10.4
15.2
11.4
16.6
6.5
9.5
-3.8
-5.5
-0.6
-0.9
2.1
3.1
0.3
0.4
1.7
2.5
0.05
34.34
58.1
100
45.2
77.8
12.9
22.2
1.4
2.4
9.8
16.9
11.6
20
1.3
2.2
-2.7
-4.6
-0.6
-1.03
-2
-3.4
-0.6
-1.03
-1.3
-2.2
-0.04
34.34
57.25
100
46.19
80.7
11.05
19.3
3.67
6.4
8.19
14.3
10.45
18.3
0.61
1.1
-3.29
-5.7
-2.04
-3.6
-4.72
-8.2
-0.66
-1.2
-4.05
-7.07
-0.12
34.34
54.2
100
41.5
76.6
12.7
23.4
0.2
0.4
9.9
18.3
9.9
18.3
2.8
5.2
-3.2
-5.9
-0.7
-1.3
-1.1
-2.03
0.6
1.1
-1.7
-3.1
-0.05
34.34
63.3
100
47.7
75.4
15.6
24.6
1.8
2.8
9.8
15.5
12.1
19.1
3.5
5.5
-1.6
-2.5
-0.7
-1.1
1.2
1.9
0.9
1.4
0.2
0.3
0.01
34.34
46.2
100
31.8
68.8
14.4
31.2
1.7
3.7
10.1
21.9
11.6
25.1
2.8
6.1
-4.4
-9.5
-0.7
-1.5
-2.3
-5
0.3
0.6
-2.5
-5.4
-0.07
34.34