Auto Statements
AP
Auto 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
956.27
100
685.18
71.7
271.1
28.3
—
0
176.3
18.4
177.08
18.5
94.016
9.8
-11.631
-1.2
-1.091
-0.1
81.294
8.5
15.645
1.6
65.649
6.9
0.503
130.62
938.54
100
686.14
73.1
252.4
26.9
—
0
169.14
18
169.41
18.1
82.986
8.8
-2.277
-0.2
-0.884
-0.09
79.825
8.5
15.674
1.7
64.151
6.8
0.491
130.62
836.64
100
615.87
73.6
220.77
26.4
—
0
162.6
19.4
162.66
19.4
58.115
6.9
-3.944
-0.5
-0.85
-0.1
53.321
6.4
10.302
1.2
43.019
5.1
0.329
130.62
736.97
100
512.78
69.6
224.19
30.4
—
0
148.34
20.1
148.76
20.2
75.426
10.2
-14.384
-2
1.909
0.3
62.951
8.5
12.187
1.7
50.764
6.9
0.389
130.62
751.22
100
531.82
70.8
219.4
29.2
—
0
146.89
19.6
149.81
19.9
69.586
9.3
-0.587
-0.08
-2.525
-0.3
66.474
8.8
12.729
1.7
53.745
7.2
0.411
130.62
706.95
100
492.69
69.7
214.26
30.3
—
0
143.62
20.3
144.91
20.5
69.343
9.8
-4.227
-0.6
-0.57
-0.08
64.546
9.1
12.131
1.7
52.415
7.4
0.401
130.62
639.57
100
450.4
70.4
189.17
29.6
—
0
123.78
19.4
120.57
18.9
68.602
10.7
-5.056
-0.8
-1.09
-0.2
62.456
9.8
12.112
1.9
50.344
7.9
0.385
130.62
587.49
100
407.21
69.3
180.27
30.7
—
0
118.72
20.2
122.55
20.9
57.727
9.8
-3.963
-0.7
-1.222
-0.2
52.542
8.9
10.9
1.9
41.642
7.1
0.319
130.62
611.62
100
438.01
71.6
173.62
28.4
—
0
108.89
17.8
110.31
18
63.309
10.4
0.628
0.1
-0.648
-0.1
63.289
10.3
12.272
2
51.017
8.3
0.391
130.62
587.22
100
414.92
70.7
172.3
29.3
—
0
102.48
17.5
102.26
17.4
70.042
11.9
-0.55
-0.09
-0.594
-0.1
68.898
11.7
13.288
2.3
55.61
9.5
0.426
130.62
475.69
100
344.26
72.4
131.43
27.6
—
0
82.355
17.3
82.698
17.4
48.727
10.2
-1.343
-0.3
-0.658
-0.1
46.726
9.8
8.971
1.9
37.755
7.9
0.289
130.62
433.14
100
305.43
70.5
127.71
29.5
—
0
85.143
19.7
85.943
19.8
41.77
9.6
-4.187
-1
-0.588
-0.1
36.995
8.5
7.883
1.8
29.112
6.7
0.224
130.06
469.53
100
337.77
71.9
131.76
28.1
—
0
85.487
18.2
85.353
18.2
46.41
9.9
-0.849
-0.2
-0.381
-0.08
45.18
9.6
8.594
1.8
36.586
7.8
0.28
130.62
396.67
100
276.56
69.7
120.11
30.3
—
0
76.363
19.3
76.426
19.3
43.681
11
-2.69
-0.7
-0.519
-0.1
40.472
10.2
7.866
2
32.606
8.2
0.25
130.62
371.1
100
273.81
73.8
97.296
26.2
—
0
77.882
21
78.398
21.1
18.898
5.1
-2.469
-0.7
-0.733
-0.2
15.696
4.2
3.018
0.8
12.678
3.4
0.097
130.62
368.28
100
266.44
72.3
101.84
27.7
—
0
79.145
21.5
79.776
21.7
22.061
6
-2.901
-0.8
-0.551
-0.1
18.609
5.1
4.486
1.2
14.123
3.8
0.109
129.51
391.52
100
289.6
74
101.92
26
—
0
78.936
20.2
79.633
20.3
22.289
5.7
-1.894
-0.5
-0.897
-0.2
19.498
5
3.861
1
15.637
4
0.12
130.62
392.89
100
296.6
75.5
96.29
24.5
—
0
75.181
19.1
76.461
19.5
19.829
5
-2.426
-0.6
-0.57
-0.1
16.833
4.3
3.367
0.9
13.466
3.4
0.103
130.13
326.68
100
239.83
73.4
86.851
26.6
—
0
65.814
20.1
65.603
20.1
21.248
6.5
-1.428
-0.4
-0.524
-0.2
19.296
5.9
3.808
1.2
15.488
4.7
0.119
130.13
293.95
100
214.56
73
79.381
27
—
0
60.508
20.6
60.767
20.7
18.614
6.3
-1.662
-0.6
0.09
0.03
17.042
5.8
3.872
1.3
13.17
4.5
0.102
129.08
303.7
100
222.17
73.2
81.525
26.8
—
0
58.564
19.3
59.618
19.6
21.907
7.2
-1.892
-0.6
0.165
0.05
20.18
6.6
4.277
1.4
15.903
5.2
0.122
130.13
303.4
100
224.7
74.1
78.8
26
—
0
55.3
18.2
55.9
18.4
22.8
7.5
-1.8
-0.6
-0.3
-0.1
20.7
6.8
4
1.3
16.7
5.5
0.13
130.8
253.9
100
186.6
73.5
67.4
26.5
—
0
49.7
19.6
49.5
19.5
17.8
7
-1
-0.4
-0.4
-0.2
16.4
6.5
3.5
1.4
12.9
5.1
0.1
129.5
240.1
180.8
59.3
—
50.2
50.8
8.5
-3
—
5.5
1.4
4.1
0.04
108.4
235.7
171
64.7
—
48.5
48.8
15.8
-2.6
-0.3
13
2.5
10.4
0.08
129.5
237.6
175.8
61.8
—
45.6
45.8
16
-3.7
-0.2
12.2
2.6
9.6
0.07
141.9
201.5
145.5
55.9
—
40.5
40.8
15.2
-1.5
-0.2
13.5
2.7
10.8
0.09
117
185.9
138.9
47
—
38.2
38.6
8.4
1
-0.2
9.2
1.5
7.8
0.1
77.5
187
139.3
47.7
—
35.9
35.8
11.9
-0.4
-0.1
11.4
2.4
9
0.08
117
184.8
137
47.8
—
33.1
34.1
13.6
-0.2
—
13.4
2.5
10.9
0.08
140
147.8
109.2
38.5
—
28.5
28.5
10.1
-0.8
-0.2
9
2.2
6.9
0.07
94
134.4
101.7
32.7
—
26.9
27.4
5.3
-1.3
-0.3
3.8
0.4
3.5
0.04
94
141.6
103.9
37.8
—
28.5
27.9
9.8
-2
-0.3
7.5
2.2
5.3
0.06
94