Dr Miele Statements
DM
Dr Miele 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
115.01
100
66.31
57.7
48.7
42.3
—
0
18.063
15.7
37.511
32.6
11.189
9.7
-2.378
-2.07
—
0
8.811
7.7
2.059
1.8
6.752
5.9
0.077
87.339
117.69
100
69.849
59.4
47.839
40.6
—
0
19.206
16.3
37.366
31.8
10.473
8.9
-0.372
-0.3
—
0
10.101
8.6
1.599
1.4
8.502
7.2
0.097
87.339
108.86
100
67.93
62.4
40.932
37.6
—
0
19.653
18.1
33.266
30.6
7.666
7
-1.84
-1.7
—
0
5.826
5.4
0.611
0.6
5.215
4.8
0.06
87.339
103.31
100
71.279
69
32.026
31
—
0
16.481
16
34.933
33.8
-2.907
-2.8
-1.496
-1.4
—
0
-4.403
-4.3
0.434
0.4
-4.837
-4.7
-0.055
87.339
111.09
100
75.23
67.7
35.865
32.3
—
0
15.792
14.2
31.907
28.7
3.958
3.6
-0.828
-0.7
—
0
3.13
2.8
-0.02
-0.02
3.15
2.8
0.036
87.339
96.106
100
65.988
68.7
30.118
31.3
—
0
23.058
24
29.089
30.3
1.029
1.1
-0.873
-0.9
—
0
0.156
0.2
0.376
0.4
-0.22
-0.2
-0.003
87.339
86.063
100
58.758
68.3
27.305
31.7
—
0
22.503
26.1
28.074
32.6
-0.769
-0.9
-0.21
-0.2
—
0
-0.979
-1.1
-0.62
-0.7
-0.359
-0.4
-0.004
87.339
92.676
100
60.409
65.2
32.267
34.8
—
0
24.946
26.9
30.1
32.5
2.167
2.3
-0.538
-0.6
—
0
1.629
1.8
0.213
0.2
1.416
1.5
0.016
87.339
88.473
100
56.729
64.1
31.744
35.9
—
0
28.8
32.6
27.382
30.9
4.362
4.9
0.01
0.01
0.202
0.2
4.574
5.2
0.849
1
3.725
4.2
0.043
87.339
84.498
100
51.614
61.1
32.884
38.9
—
0
20.767
24.6
29.346
34.7
3.538
4.2
-1.382
-1.6
—
0
2.156
2.6
0.293
0.3
1.863
2.2
0.021
87.339
86.22
100
49.47
57.4
36.75
42.6
—
0
22.678
26.3
31.767
36.8
4.983
5.8
-0.086
-0.1
—
0
4.897
5.7
0.304
0.4
4.593
5.3
0.053
87.339
96.168
100
50.987
53
45.181
47
—
0
22.439
23.3
32.482
33.8
12.699
13.2
0.403
0.4
—
0
13.102
13.6
1.88
2
11.222
11.7
0.128
87.339
91.145
100
49.554
54.4
41.591
45.6
—
0
21.072
23.1
32.474
35.6
9.117
10
-0.834
-0.9
—
0
8.283
9.1
-0.617
-0.7
8.9
9.8
0.102
87.339
74.518
100
40.771
54.7
33.747
45.3
—
0
18.218
24.4
29.947
40.2
3.8
5.1
-1.192
-1.6
—
0
2.608
3.5
0.393
0.5
2.215
3
0.025
87.339
150.29
100
92.491
61.5
57.803
38.5
—
0
39.344
26.2
55.841
37.2
1.962
1.3
-1.213
-0.8
-0.78
-0.5
0.894
0.6
0.867
0.6
0.027
0.02
0
87.339
158.14
100
108.66
68.7
49.479
31.3
—
0
29.387
18.6
49.698
31.4
-0.219
-0.1
-1.538
-1
—
0
-2.308
-1.5
2.135
1.4
-4.443
-2.8
-0.05
88.351
80.686
100
58.438
72.4
22.248
27.6
—
0
13.908
17.2
22.427
27.8
-0.179
-0.2
-0.801
-1
—
0
-0.98
-1.2
0.254
0.3
-1.234
-1.5
-0.014
86.326
70.64
100
49.94
70.7
20.7
29.3
—
0
13
18.4
20.8
29.4
-0.11
-0.2
-0.51
-0.7
-1.06
-1.5
-0.61
-0.9
0.59
0.8
-1.23
-1.7
-0.01
86.33
78.69
100
53.99
68.6
24.7
31.4
—
0
13.24
16.8
24.62
31.3
0.07
0.09
-1.03
-1.3
0.51
0.6
-0.45
-0.6
0.63
0.8
-0.34
-0.4
—
86.13
75.3
100
55.39
73.6
19.91
26.4
—
0
13.06
17.3
21.38
28.4
-1.47
-2
-0.95
-1.3
-1.91
-2.5
-2.41
-3.2
0.63
0.8
-2.88
-3.8
-0.03
86.08
83.04
100
56.65
68.2
26.39
31.8
—
0
17.18
20.7
27.12
32.7
-0.73
-0.9
-0.39
-0.5
—
0
-1.12
-1.3
0.21
0.3
-0.96
-1.2
-0.01
86.08
77.54
100
53.73
69.3
23.81
30.7
—
0
11.3
14.6
19.93
25.7
3.89
5
-0.91
-1.2
-0.93
-1.2
2.97
3.8
1.34
1.7
1.64
2.1
0.05
35.53
61.89
100
51.53
83.3
10.36
16.7
—
0
5.63
9.1
9.37
15.1
0.99
1.6
-0.13
-0.2
—
0
0.86
1.4
-0.03
-0.05
0.88
1.4
0.02
35.53
55.75
100
44.33
79.5
11.41
20.5
—
0
4.5
8.1
8.08
14.5
3.34
6
-1.17
-2.1
-0.08
-0.1
2.17
3.9
0.74
1.3
1.43
2.6
0.04
35.53
44.06
100
37.97
86.2
6.08
13.8
—
0
2.52
5.7
3.62
8.2
2.46
5.6
-0.04
-0.09
-0.65
-1.5
2.43
5.5
0.47
1.1
1.95
4.4
0.05
35.53