Metall Statements
ME
Metall Income Statement
B
M
CHF (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
181.17
100
123.25
68
57.924
32
18.981
10.5
50.265
27.7
-2.432
-1.3
60.356
33.3
-1.42
-0.8
—
0
58.936
32.5
2.373
1.3
55.563
30.7
123.95
0.448
266.31
100
191.5
71.9
74.806
28.1
21.361
8
55.654
20.9
68.671
25.8
6.135
2.3
9.206
3.5
—
0
15.341
5.8
1.967
0.7
12.242
4.6
27.233
0.45
228.41
100
152.26
66.4
76.148
33.6
19.6
8.6
54.913
24
69.231
30.3
6.917
3.3
8.706
3.8
—
0
15.623
7.1
2.999
1.3
9.275
4.4
20.691
0.448
321.5
100
215.4
67
106.09
33
24.553
7.6
64.744
20.1
-6.289
-2
112.38
35
6.499
2
—
0
118.88
37
0.667
0.2
115.26
35.9
257.13
0.448
324.44
100
203.84
62.8
120.6
37.2
30.085
9.3
74.563
23
97.099
29.9
23.501
7.2
2.207
0.7
—
0
25.708
7.9
6.628
2
14.719
4.5
32.835
0.448
359.05
100
244.31
68
114.74
32
31.769
8.8
73.07
20.4
89.361
24.9
25.377
7.1
4.673
1.3
—
0
30.05
8.4
3.115
0.9
26.492
7.4
59.098
0.448
302.83
100
189.36
62.5
113.47
37.5
28.654
9.5
74.046
24.5
96.55
31.9
16.919
5.6
12.93
4.3
—
0
29.849
9.9
3.447
1.1
22.292
7.4
49.729
0.448
313.86
100
218.87
69.7
94.986
30.3
27.735
8.8
62.836
20
77.821
24.8
17.165
5.5
4.995
1.6
—
0
22.228
7.1
0.702
0.2
19.706
6.3
43.96
0.448
509.68
100
343.25
67.3
166.43
32.7
47.335
9.3
125.68
24.7
168.09
33
-1.667
-0.3
-0.584
-0.1
—
0
-4.664
-0.9
3.329
0.7
-5.394
-1.06
-12.033
0.448
629.98
100
233.68
37.1
396.3
62.9
—
0
241.47
38.3
356.61
56.6
39.698
6.3
-0.881
-0.1
—
0
39.53
6.3
3.127
0.5
35.152
5.6
78.531
0.448
565.74
100
191.46
33.8
374.28
66.2
—
0
249.89
44.2
375.92
66.4
-1.636
-0.3
5.043
0.9
—
0
3.407
0.6
7.521
1.3
-5.935
-1.05
-13.221
0.449
627.67
100
228.43
36.4
399.24
63.6
—
0
244.34
38.9
347.01
55.3
52.23
8.3
-1.478
-0.2
—
0
51.463
8.2
7.16
1.1
40.969
6.5
91.242
0.449
541.84
100
180.96
33.4
360.88
66.6
—
0
227.9
42.1
324.5
59.9
36.384
6.7
-2.044
-0.4
—
0
34.34
6.3
9.72
1.8
22.595
4.2
50.343
0.449
499.74
182.65
317.09
—
201.85
284.62
32.472
16.035
—
40.825
7.608
33.916
75.557
0.449
436.95
139.22
297.73
—
191.12
269.51
28.225
14.369
—
42.594
9.014
33.756
75.212
0.449
507.2
181.3
325.9
—
173
263.4
62.5
9.7
0
72.2
11
61.1
152.75
0.4
432.3
136.3
296
—
185.6
264.4
31.6
0.6
0.1
32.3
8.8
23.9
59.74
0.4
489.6
175.5
314
—
179.5
264.8
49.3
4.7
0.1
54.1
7.5
46.6
116.5
0.4
417.9
136.5
281.5
—
174.5
250.2
31.2
-13
0
18.2
8.1
10.3
25.75
0.4
486
—
—
—
—
437.7
48.3
12.8
0
61.1
7.1
54.1
135.25
0.4
417.7
143.1
274.6
—
170.2
247.9
26.7
13.2
—
39.9
8
31.9
79.74
0.4
464.1
—
—
—
—
417.2
46.9
12.6
0.5
59.4
6
53.3
106.6
0.5
419.7
—
—
—
—
396.8
22.9
57.6
0
80.5
9.7
70.8
141.6
0.5
438.7
—
—
—
—
422.3
16.4
30.7
-0.1
47
6.6
40.4
80.8
0.5
398.1
—
—
—
—
373
25.1
—
2.9
28
6.9
21.1
52.75
0.4
442.5
—
—
—
—
387.2
55.3
—
-10.3
45
5.8
39.2
98
0.4
400
—
—
—
—
358.6
41.4
—
-9.9
31.5
7.3
24.2
60.49
0.4
466.2
—
—
—
—
404.8
61.3
—
4.2
65.5
8.3
57.3
143.24
0.4
419.1
—
—
—
—
375
44.1
—
-2
42.1
7
35.1
70.2
0.5
433.5
—
—
—
—
391.6
41.9
—
13.6
55.5
6.9
48.6
121.5
0.4
379.9
—
—
—
—
360
19.9
—
9.1
29
5.9
23.1
46.2
0.5
439.5
—
—
—
—
386.3
53.2
—
-28.9
24.3
4.5
19.8
49.5
0.4
394.2
—
—
—
—
356.9
37.3
—
-18
19.3
7.3
12
24
0.5
340.7
—
—
—
—
294.5
46.2
2.5
-4.8
43.9
6.6
37.3
93.24
0.4
326.1
—
—
—
—
278.1
48
—
8.9
56.9
9.6
47.3
94.6
0.5
309.7
—
—
—
—
261.6
48
—
25
65.6
9.8
55.8
111.6
0.5
285.9
—
—
—
—
239.7
46.2
—
-1.4
52.2
9.6
42.6
85.2
0.5
313.2
—
—
—
—
271.5
41.7
—
10.8
52.5
3.3
50.2
100.4
0.5
252.8
—
—
—
—
221.4
31.4
—
9.1
40.5
7.7
31.8
79.5
0.4
295.4
—
—
—
—
258.1
37.3
—
1.2
38.5
3.4
35.1
87.75
0.4
243.9
—
—
—
—
213.5
30.4
—
2.7
33.1
6.7
24.7
61.74
0.4
272.8
—
—
—
—
238.1
34.7
—
5.1
39.8
6.2
31.4
78.49
0.4
226.8
—
—
—
—
204.3
22.5
—
5.1
27.6
4.7
21.5
53.75
0.4
269
—
—
—
—
230.7
38.3
—
-4.4
33.8
6.5
25.7
64.25
0.4