Romande Energie Statements
HR
Romande Energie 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
445.78
100
234.51
52.6
211.27
47.4
—
0
82.905
18.6
173.98
39
37.297
8.4
56.226
12.6
-0.074
-0.02
83.918
18.8
9.776
2.2
73.219
16.4
2.854
25.658
473.7
100
257.02
54.3
216.68
45.7
—
0
79.037
16.7
157.95
33.3
58.729
12.4
79.606
16.8
-0.441
-0.09
151.08
31.9
10.319
2.2
139.11
29.4
5.422
25.658
392.43
100
219.44
55.9
172.99
44.1
—
0
75.498
19.2
156.38
39.9
16.605
4.2
68.244
17.4
0.712
0.2
89.635
22.8
2.077
0.5
83.694
21.3
3.262
25.658
346.96
100
179.94
51.9
167.02
48.1
—
0
71.385
20.6
143.27
41.3
23.751
6.8
-66.903
-19.3
0.059
0.02
-42.675
-12.3
3.405
1
-46.872
-13.5
-1.827
25.658
315.47
100
152.25
48.3
163.22
51.7
—
0
69.39
22
141.5
44.9
21.72
6.9
-33.176
-10.5
0.297
0.09
-11
-3.5
2.504
0.8
-14.1
-4.5
-0.55
25.658
298.8
100
129.94
43.5
168.87
56.5
—
0
67.918
22.7
137.48
46
31.386
10.5
19.288
6.5
-0.217
-0.07
50.509
16.9
5.936
2
43.195
14.5
42.087
1.026
279.79
100
121.29
43.4
158.5
56.6
—
0
60.176
21.5
126.79
45.3
31.707
11.3
26.431
9.4
-2.193
-0.8
56.085
20
3.436
1.2
49.459
17.7
46.802
1.057
271.07
100
125.45
46.3
145.63
53.7
—
0
56.407
20.8
119.19
44
26.438
9.8
-6.896
-2.5
0.161
0.06
37.991
14
4.989
1.8
31.692
11.7
30.095
1.053
226.69
100
68.365
30.2
158.32
69.8
—
0
58.391
25.8
126.46
55.8
31.861
14.1
-4.228
-1.9
—
0
28.304
12.5
4.508
2
21.773
9.6
21.05
1.034
294.85
100
146.93
49.8
147.92
50.2
—
0
54.621
18.5
115.5
39.2
32.421
11
-14.869
-5.04
—
0
17.578
6
4.944
1.7
10.973
3.7
10.64
1.031
305.33
100
162.96
53.4
142.37
46.6
—
0
58.614
19.2
121.39
39.8
20.986
6.9
5.876
1.9
—
0
27.616
9
2.393
0.8
23.378
7.7
22.669
1.031
290.55
100
138.16
47.6
152.39
52.4
—
0
52.348
18
105.62
36.4
46.765
16.1
-8.997
-3.1
—
0
38.753
13.3
9.857
3.4
26.322
9.1
25.524
1.031
296.02
155.66
140.36
—
51.878
106.55
33.814
6.416
—
42.566
-39.375
79.442
77.034
1.031
275.94
140.48
135.46
—
48.764
99.092
36.367
-4.161
—
33.2
-0.839
31.108
30.165
1.031
310.3
166.7
143.7
—
49.7
107.6
36.1
27.5
—
63.6
8.3
53.2
53.2
1
291.4
150.3
141.1
—
46.1
96
45.1
1
—
58.4
3.1
52.5
52.5
1
299
154.1
144.8
—
46.9
103
41.9
11.3
-0.4
65.3
10.8
51.8
51.8
1
288.6
141.3
147.3
—
46.5
97.1
50.2
-94.4
0.2
-44
9.2
-57.5
-57.5
1
296.3
149.5
146.8
—
46.2
101.9
44.8
-249.3
-0.2
-203.9
-11.8
-195.1
-195.1
1
285.6
143.8
141.8
—
43.7
93.5
48.4
4.3
-0.1
52.8
7.8
42.4
42.4
1
292.8
156.3
136.5
—
47.7
99.1
37.4
-13.1
1.5
25.9
11.5
12.5
12.5
1
284.7
161.4
123.3
—
43.6
92.2
31.1
27.5
0.1
59
5.5
51.8
51.8
1
288
167.1
120.9
—
45.6
98.8
22.1
-342.2
-0.5
-318.2
4.4
-323.6
-294.18
1.1
289
152.6
136.4
—
43.5
93.2
43.3
9.2
0.4
52.8
8.4
41
37.27
1.1
295.1
169.4
125.7
—
41.8
97.9
27.9
-268.2
0.3
-269.4
10.5
-266.4
-242.18
1.1
287.9
166.6
121.3
—
40.3
89.6
31.7
14.9
0.3
51.8
7.1
40.5
36.81
1.1
291.3
164.9
126.4
—
35.1
93.4
33
26.7
0.9
54.4
-0.9
57.2
52
1.1
285.8
175.1
110.7
—
40.9
88.9
21.8
11.7
1.5
35.1
6.5
31.2
28.36
1.1
301.5
185.2
116.3
—
41.2
85.3
31
85.3
-3.1
113.2
7.2
107.8
97.99
1.1
282.3
177.8
104.5
—
37.7
83.9
20.5
648.1
7.8
676.4
8.4
668.7
607.9
1.1
316.2
179.3
136.9
—
37
85
51.9
20.1
2.9
74.9
7.8
66.7
60.63
1.1
256.3
145.1
111.2
—
36.8
78.4
32.8
25.6
6.2
64.6
7.7
55.3
50.27
1.1
245.8
129.6
116.2
—
39.1
82
34.2
91.2
4.5
129.9
8.8
121.7
110.63
1.1
227
112.2
114.8
—
37.2
76.3
38.5
13.5
7.7
59.7
10
49.9
45.36
1.1
225.4
95.1
130.3
—
46.1
86.3
44
9.2
7.6
60.8
10.3
50.5
45.9
1.1
240.7
102.9
137.8
—
43.6
85.2
52.6
3.8
3.6
60
13.2
45.6
41.45
1.1
244.5
102.7
141.9
—
46.4
88.8
53.1
-5.9
12.1
75.8
12.6
56
50.9
1.1
237.6
87
150.6
—
44.5
84.4
66.2
8.2
2.6
77
15.6
60.2
54.72
1.1
242.2
78.1
164.1
—
59.7
100
64.1
-9
8.7
63.8
11.5
51.6
46.9
1.1
238
78.8
159.2
—
41.9
84.8
74.4
12
-0.7
85.7
16.9
66.9
60.81
1.1
238.5
79.7
158.9
—
59.1
131.3
27.5
-15.8
6.7
18.4
-2.2
57.7
52.45
1.1
234.6
75.8
158.9
—
42.9
81.5
77.4
-9
4
72.3
21.8
66.5
60.45
1.1
208.7
50.5
158.2
—
44
101.1
57.1
-10
4
51.1
0.8
52.1
26.05
2