Atlanta Statements
AT
Atlanta 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
108.68
100
87.468
80.5
21.21
19.5
—
0
11.838
10.9
11.857
10.9
9.353
8.6
-1.044
-1
—
0
8.309
7.6
1.748
1.6
6.561
6
1.077
6.092
92.133
100
76.754
83.3
15.379
16.7
—
0
11.548
12.5
11.537
12.5
3.842
4.2
-1.752
-1.9
—
0
2.09
2.3
0.593
0.6
1.497
1.6
0.246
6.092
127.26
100
110.02
86.5
17.24
13.5
—
0
12.226
9.6
11.532
9.1
5.708
4.5
-2.19
-1.7
-0.417
-0.3
3.101
2.4
0.632
0.5
2.469
1.9
0.405
6.092
100.15
100
86.554
86.4
13.598
13.6
—
0
10.648
10.6
10.472
10.5
3.126
3.1
-0.861
-0.9
—
0
2.265
2.3
0.505
0.5
1.76
1.8
0.289
6.092
101.56
100
87.859
86.5
13.705
13.5
—
0
10.982
10.8
10.836
10.7
2.869
2.8
-0.854
-0.8
—
0
2.015
2
0.61
0.6
1.405
1.4
0.231
6.092
94.87
100
82.328
86.8
12.542
13.2
—
0
10.384
10.9
10.141
10.7
2.401
2.5
-0.152
-0.2
—
0
2.249
2.4
0.554
0.6
1.695
1.8
0.278
6.092
113.75
100
98.823
86.9
14.925
13.1
—
0
11.56
10.2
11.454
10.1
3.471
3.1
-0.707
-0.6
—
0
2.764
2.4
0.46
0.4
2.304
2
0.378
6.092
80.423
100
68.229
84.8
12.194
15.2
—
0
9.474
11.8
9.398
11.7
2.796
3.5
0.234
0.3
—
0
3.03
3.8
0.667
0.8
2.363
2.9
0.388
6.092
76.739
100
65.974
86
10.765
14
—
0
9.541
12.4
9.015
11.7
1.75
2.3
-0.727
-0.9
—
0
1.023
1.3
0.247
0.3
0.776
1
0.127
6.092
80.665
100
67.851
84.1
12.814
15.9
—
0
9.29
11.5
9.204
11.4
3.61
4.5
0.096
0.1
—
0
3.706
4.6
0.765
0.9
2.941
3.6
0.483
6.092
86.931
100
73.973
85.1
12.958
14.9
—
0
9.939
11.4
9.928
11.4
3.03
3.5
-0.393
-0.5
—
0
2.637
3
0.593
0.7
2.044
2.4
0.336
6.092
55.858
100
48.283
86.4
7.575
13.6
—
0
8.266
14.8
8.108
14.5
-0.533
-1
-0.455
-0.8
—
0
-0.988
-1.8
-0.047
-0.08
-0.941
-1.7
-0.154
6.092
75.072
100
63.91
85.1
11.162
14.9
—
0
9.461
12.6
9.472
12.6
1.69
2.3
0.069
0.09
—
0
1.759
2.3
0.336
0.4
1.423
1.9
0.234
6.092
55.23
100
45.55
82.5
9.69
17.5
—
0
8.14
14.7
8.07
14.6
1.61
2.9
-0.57
-1.03
-0.1
-0.2
1.04
1.9
0.24
0.4
0.8
1.4
0.13
6.09
46.28
100
38.19
82.5
8.08
17.5
—
0
8.58
18.5
1
2.2
7.09
15.3
0.41
0.9
-0.01
-0.02
7.49
16.2
1.61
3.5
5.88
12.7
0.97
6.09
61.62
100
51.63
83.8
9.99
16.2
—
0
8.36
13.6
8.55
13.9
1.44
2.3
-0.25
-0.4
-0.11
-0.2
1.19
1.9
0.26
0.4
0.93
1.5
0.15
6.09
74.51
100
63.04
84.6
11.48
15.4
—
0
8.8
11.8
9.09
12.2
2.38
3.2
-0.36
-0.5
-0.04
-0.05
2.03
2.7
0.29
0.4
1.73
2.3
0.29
6.03
50.31
100
43.91
87.3
6.4
12.7
—
0
7.37
14.6
6.76
13.4
-0.36
-0.7
-0.38
-0.8
-0.63
-1.3
-0.74
-1.5
0.06
0.1
-0.8
-1.6
-0.13
6.15
49.15
100
43.36
88.2
5.79
11.8
—
0
7.86
16
6.59
13.4
-0.8
-1.6
-0.64
-1.3
-1.66
-3.4
-1.43
-2.9
-0.19
-0.4
-1.24
-2.5
-0.2
6.09
49.52
100
42.82
86.5
6.7
13.5
—
0
6.72
13.6
5.8
11.7
0.91
1.8
-0.75
-1.5
-0.95
-1.9
0.15
0.3
—
0
0.15
0.3
0.02
6.09
55.42
100
46.03
83.1
9.4
17
—
0
7.92
14.3
7.66
13.8
1.73
3.1
0.39
0.7
-0.92
-1.7
2.12
3.8
0.52
0.9
1.6
2.9
0.26
6.09
45.37
100
37.63
82.9
7.75
17.1
—
0
6.78
14.9
6.87
15.1
0.88
1.9
-0.69
-1.5
-0.02
-0.04
0.19
0.4
0.05
0.1
0.14
0.3
0.02
6.09
43.46
100
38.2
87.9
5.26
12.1
—
0
6.73
15.5
6.91
15.9
-1.65
-3.8
-0.03
-0.07
-0.61
-1.4
-1.67
-3.8
-0.29
-0.7
-1.38
-3.2
-0.23
6.09
68.9
100
59.56
86.4
9.35
13.6
—
0
7.47
10.8
7.33
10.6
2.02
2.9
-0.29
-0.4
-0.21
-0.3
1.72
2.5
0.26
0.4
1.47
2.1
0.24
6.09
86.92
100
74.55
85.8
12.37
14.2
—
0
8.79
10.1
8.71
10
3.66
4.2
-0.01
-0.01
-0.89
-1.02
3.65
4.2
0.6
0.7
3.05
3.5
0.5
6.09
63.31
100
54.56
86.2
8.75
13.8
—
0
6.57
10.4
6.59
10.4
2.16
3.4
-0.22
-0.3
-0.1
-0.2
1.93
3
0.53
0.8
1.4
2.2
0.23
6.09
54.65
100
48.03
87.9
6.63
12.1
—
0
6.45
11.8
6.4
11.7
0.22
0.4
-0.13
-0.2
-0.72
-1.3
0.09
0.2
0.01
0.02
0.09
0.2
0.01
6.09
67.54
100
56.55
83.7
11
16.3
—
0
7.18
10.6
7.33
10.9
3.66
5.4
-0.46
-0.7
-0.1
-0.1
3.2
4.7
0.7
1
2.5
3.7
0.41
6.1
84.11
100
68.59
81.5
15.52
18.5
—
0
8.07
9.6
8.53
10.1
6.99
8.3
-0.36
-0.4
-0.81
-1
6.63
7.9
1.38
1.6
5.25
6.2
0.86
6.09
56.18
100
46.42
82.6
9.76
17.4
—
0
6.53
11.6
7.48
13.3
2.28
4.1
-0.07
-0.1
-0.07
-0.1
2.2
3.9
0.39
0.7
1.82
3.2
0.3
6.09
53.14
100
46.33
87.2
6.81
12.8
—
0
6.22
11.7
6.2
11.7
0.61
1.1
-0.34
-0.6
—
0
0.27
0.5
0.13
0.2
0.14
0.3
0.02
6.09
58.39
100
49.04
84
9.35
16
—
0
6.69
11.5
6.62
11.3
2.73
4.7
-0.43
-0.7
—
0
2.3
3.9
0.48
0.8
1.81
3.1
0.3
6.09
72.79
100
61.15
84
11.65
16
—
0
7.53
10.3
7.67
10.5
3.97
5.5
-0.55
-0.8
-0.68
-0.9
3.42
4.7
0.55
0.8
2.86
3.9
0.47
6.09
49.68
100
41.79
84.1
7.89
15.9
—
0
5.82
11.7
6.08
12.2
1.81
3.6
-0.38
-0.8
—
0
1.43
2.9
0.57
1.1
0.86
1.7
0.14
6.09
40.54
100
34.07
84
6.46
15.9
—
0
4.88
12
6.17
15.2
0.3
0.7
-0.27
-0.7
—
0
0.03
0.07
0.18
0.4
-0.15
-0.4
-0.02
6.09