Orange Statements
OP
Orange Income Statement
B
M
PLN (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
3 123
100
1 818
58.2
1 305
41.8
—
0
407
13
956
30.6
349
11.2
-67
-2.1
-19
-0.6
285
9.1
54
1.7
231
7.4
0.176
1 312
3 081
100
1 811
58.8
1 270
41.2
—
0
419
13.6
953
30.9
317
10.3
-61
-2
-18
-0.6
280
9.1
53
1.7
227
7.4
0.173
1 312
3 492
100
2 218
63.5
1 274
36.5
—
0
415
11.9
1 088
31.2
186
5.3
-16
-0.5
-12
-0.3
90
2.6
18
0.5
72
2.1
0.055
1 312
3 115
100
1 785
57.3
1 330
42.7
—
0
368
11.8
956
30.7
374
12
-82
-2.6
-13
-0.4
290
9.3
53
1.7
237
7.6
0.181
1 312
3 224
100
1 892
58.7
1 332
41.3
—
0
373
11.6
1 008
31.3
324
10
-38
-1.2
-16
-0.5
298
9.2
59
1.8
239
7.4
0.182
1 312
3 139
100
1 871
59.6
1 268
40.4
—
0
396
12.6
956
30.5
312
9.9
-55
-1.8
-13
-0.4
330
10.5
60
1.9
270
8.6
0.206
1 312
3 379
100
2 134
63.2
1 245
36.8
—
0
383
11.3
1 005
29.7
240
7.1
-38
-1.1
-20
-0.6
204
6
41
1.2
163
4.8
0.124
1 312
3 123
100
1 829
58.6
1 294
41.4
—
0
348
11.1
981
31.4
313
10
-70
-2.2
-20
-0.6
238
7.6
45
1.4
193
6.2
0.147
1 312
3 055
100
1 784
58.4
1 271
41.6
—
0
376
12.3
981
32.1
290
9.5
-49
-1.6
-21
-0.7
269
8.8
26
0.9
243
8
0.185
1 312
2 931
100
1 688
57.6
1 243
42.4
—
0
389
13.3
1 018
34.7
225
7.7
-71
-2.4
-19
-0.6
156
5.3
31
1.1
125
4.3
0.095
1 312
3 171
100
1 929
60.8
1 242
39.2
—
0
382
12
1 150
36.3
92
2.9
-39
-1.2
-31
-1
-69
-2.2
—
0
-69
-2.2
-0.053
1 312
2 885
100
1 562
54.1
1 323
45.9
—
0
338
11.7
1 057
36.6
266
9.2
-61
-2.1
-15
-0.5
1 770
61.4
184
6.4
1 586
55
1.209
1 312
2 954
100
1 665
56.4
1 289
43.6
—
0
366
12.4
1 072
36.3
217
7.3
-33
-1.1
-12
-0.4
179
6.1
63
2.1
116
3.9
0.088
1 312
2 918
100
1 630
55.9
1 288
44.1
—
0
402
13.8
1 152
39.5
136
4.7
-58
-2
-8
-0.3
50
1.7
11
0.4
39
1.3
0.03
1 312
3 083
100
1 851
60
1 232
40
—
0
376
12.2
1 228
39.8
4
0.1
-69
-2.2
-9
-0.3
-21
-0.7
—
0
-21
-0.7
-0.016
1 312
2 793
100
1 537
55
1 256
45
—
0
354
12.7
1 112
39.8
144
5.2
-72
-2.6
-11
-0.4
67
2.4
14
0.5
53
1.9
0.04
1 312
2 828
100
1 597
56.5
1 231
43.5
—
0
339
12
1 127
39.9
104
3.7
-49
-1.7
—
0
60
2.1
8
0.3
52
1.8
0.04
1 312
2 804
100
1 550
55.3
1 254
44.7
—
0
441
15.7
1 176
41.9
78
2.8
-109
-3.9
-23
-0.8
-44
-1.6
-6
-0.2
-38
-1.4
-0.029
1 312
2 999
100
1 763
58.8
1 236
41.2
—
0
385
12.8
1 226
40.9
10
0.3
-45
-1.5
-3
-0.1
-224
-7.5
-37
-1.2
-187
-6.2
-0.143
1 312
2 870
100
1 567
54.6
1 303
45.4
—
0
404
14.1
1 143
39.8
160
5.6
-87
-3.03
-20
-0.7
271
9.4
49
1.7
222
7.7
0.169
1 312
2 759
100
1 533
55.6
1 226
44.4
—
0
404
14.6
1 131
41
95
3.4
-62
-2.2
-11
-0.4
66
2.4
14
0.5
52
1.9
0.04
1 312
2 778
100
1 570
56.5
1 208
43.5
—
0
433
15.6
1 141
41.1
67
2.4
-60
-2.2
-14
-0.5
-3
-0.1
-1
-0.04
-2
-0.07
-0.002
1 312
2 930
100
1 789
61.1
1 141
38.9
—
0
435
14.8
1 160
39.6
-19
-0.6
-52
-1.8
-19
-0.6
-7
-0.2
8
0.3
-15
-0.5
-0.011
1 312
2 755
100
1 582
57.4
1 173
42.6
—
0
416
15.1
1 093
39.7
80
2.9
-54
-2
-7
-0.3
114
4.1
23
0.8
91
3.3
0.069
1 312
2 706
100
1 529
56.5
1 177
43.5
—
0
438
16.2
1 107
40.9
70
2.6
-54
-2
-33
-1.2
-14
-0.5
2
0.07
-16
-0.6
-0.01
1 312
2 710
100
1 549
57.2
1 161
42.8
—
0
455
16.8
1 147
42.3
14
0.5
-62
-2.3
-24
-0.9
-53
-2
-3
-0.1
-50
-1.8
-0.04
1 312
2 910
1 766
1 144
—
405
1 126
18
-53
-6
-236
-38
-198
-0.15
1 312
2 814
1 555
1 259
—
395
1 129
130
-61
-27
40
12
28
0.02
1 312
2 839
1 541
1 298
—
438
1 185
113
-66
-20
83
12
71
0.05
1 312
2 818
1 554
1 264
—
452
1 163
101
-67
-4
38
-1
39
0.03
1 312
2 981
1 841
1 140
—
411
1 210
-70
-58
-30
-1 936
-38
-1 898
-1.45
1 312
2 851
1 535
1 316
—
404
1 189
127
-66
-13
58
21
37
0.03
1 312
2 903
1 580
1 323
—
440
1 219
104
-62
-34
46
29
17
0.01
1 312
2 803
1 476
1 327
—
381
1 122
205
-74
-22
119
21
98
0.07
1 312
2 926
1 709
1 217
—
396
1 229
-12
-57
-24
-199
-46
-153
-0.12
1 312
2 971
1 524
1 447
—
430
1 244
203
-49
-27
136
26
110
0.08
1 312
3 013
1 562
1 451
—
457
1 268
183
-43
-33
156
30
126
0.1
1 312
2 930
1 476
1 454
—
430
1 210
244
-50
-8
188
17
171
0.13
1 312
3 087
1 725
1 362
—
453
1 276
86
-50
-33
35
5
30
0.02
1 312
3 046
1 441
1 605
—
446
1 330
275
-60
-25
192
52
140
0.11
1 312
3 084
1 495
1 589
—
453
1 395
194
-91
-27
82
-12
94
0.07
1 312
2 995
1 452
1 543
—
522
1 351
192
-90
-29
272
1
271
0.21
1 312
3 157
1 694
1 463
—
432
1 337
126
-93
-25
-179
-77
-102
-0.08
1 312
3 196
1 501
1 695
—
453
1 320
375
-107
-11
272
33
239
0.18
1 312
3 303
1 649
1 654
—
516
1 444
210
-72
-36
110
34
76
0.06
1 312
3 267
1 596
1 671
—
545
1 439
232
-106
-28
107
26
81
0.06
1 312
3 482
1 785
1 697
—
489
1 523
174
-145
-30
14
-37
51
0.04
1 313