Dino Statements
DN
Dino 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
7 243.01
100
5 602.52
77.4
1 640.49
22.6
—
0
1 220.27
16.8
1 218.76
16.8
421.73
5.8
-28.991
-0.4
—
0
392.74
5.4
44.64
0.6
347.87
4.8
3.548
98.04
6 671.25
100
5 131.65
76.9
1 539.6
23.1
—
0
1 142.17
17.1
1 142.08
17.1
397.52
6
-32.884
-0.5
—
0
364.64
5.5
69.389
1
295.25
4.4
3.012
98.04
6 697.95
100
5 163.5
77.1
1 534.45
22.9
—
0
1 074.11
16
1 068.37
16
466.08
7
-25.818
-0.4
—
0
433.74
6.5
85.291
1.3
348.44
5.2
3.554
98.04
6 875.33
100
5 282.41
76.8
1 592.92
23.2
—
0
1 036.06
15.1
1 034.43
15
558.5
8.1
-34.951
-0.5
—
0
523.54
7.6
99.509
1.4
424.04
6.2
4.325
98.04
6 548.68
100
5 086.3
77.7
1 462.38
22.3
—
0
979.91
15
980.27
15
482.11
7.4
-34.36
-0.5
—
0
447.75
6.8
85.557
1.3
362.19
5.5
3.694
98.04
5 544.29
100
4 209.25
75.9
1 335.04
24.1
—
0
962.08
17.4
959.35
17.3
375.7
6.8
-41.745
-0.8
—
0
333.95
6
63.297
1.1
270.65
4.9
2.761
98.04
5 692.9
100
4 378.16
76.9
1 314.74
23.1
—
0
877.57
15.4
877.02
15.4
437.73
7.7
-32.602
-0.6
—
0
405.13
7.1
76.923
1.4
328.2
5.8
3.348
98.04
5 367.78
100
4 080.6
76
1 287.18
24
—
0
825.37
15.4
827.66
15.4
459.52
8.6
-40.317
-0.8
—
0
419.21
7.8
79.837
1.5
339.37
6.3
3.462
98.04
4 886.68
100
3 702.93
75.8
1 183.75
24.2
—
0
805.88
16.5
806.04
16.5
377.71
7.7
-35.543
-0.7
—
0
342.17
7
69.031
1.4
273.14
5.6
2.786
98.04
3 854.26
100
2 876.94
74.6
977.32
25.4
—
0
714.46
18.5
714.46
18.5
262.85
6.8
-27.739
-0.7
—
0
235.12
6.1
43.74
1.1
191.38
5
1.952
98.04
3 863.94
100
2 924.15
75.7
939.79
24.3
—
0
649.33
16.8
647.13
16.7
292.67
7.6
-13.906
-0.4
—
0
278.76
7.2
43.225
1.1
235.53
6.1
2.402
98.04
3 487.04
100
2 616.42
75
870.63
25
—
0
576.67
16.5
577.73
16.6
292.9
8.4
-11.315
-0.3
—
0
281.58
8.1
52.824
1.5
228.76
6.6
2.333
98.04
3 250.33
100
2 441.49
75.1
808.84
24.9
—
0
557.27
17.1
558.18
17.2
250.66
7.7
-9.934
-0.3
—
0
240.73
7.4
44.556
1.4
196.17
6
2.001
98.04
2 760.7
100
2 056.29
74.5
704.41
25.5
—
0
515.97
18.7
516.65
18.7
187.76
6.8
-10.429
-0.4
—
0
177.34
6.4
32.501
1.2
144.84
5.2
1.477
98.04
2 763.68
100
2 021.22
73.1
742.45
26.9
—
0
483.43
17.5
482.86
17.5
259.59
9.4
-11.363
-0.4
—
0
248.23
9
44.688
1.6
203.54
7.4
2.076
98.04
2 676.34
100
1 977.06
73.9
699.28
26.1
—
0
456.69
17.1
455.86
17
243.42
9.1
-12.363
-0.5
—
0
231.06
8.6
42.596
1.6
188.46
7
1.922
98.04
2 465.41
100
1 848.13
75
617.28
25
—
0
427.87
17.4
426.07
17.3
191.21
7.8
-9.785
-0.4
—
0
181.43
7.4
33.424
1.4
148
6
1.51
98.04
2 220.38
100
1 675.57
75.5
544.81
24.5
—
0
399.88
18
401.17
18.1
143.64
6.5
-15.348
-0.7
—
0
128.29
5.8
24.375
1.1
103.91
4.7
1.06
98.04
2 123.1
100
1 603.45
75.5
519.65
24.5
—
0
349.04
16.4
342
16.1
177.66
8.4
-17.259
-0.8
—
0
157.42
7.4
28.419
1.3
129
6.1
1.316
98.04
2 023.3
100
1 532.43
75.7
490.87
24.3
—
0
341.54
16.9
340.49
16.8
150.39
7.4
-14.784
-0.7
—
0
135.6
6.7
26.154
1.3
109.45
5.4
1.116
98.04
1 939.67
100
1 472.21
75.9
467.45
24.1
—
0
323.81
16.7
325.23
16.8
142.23
7.3
-15.139
-0.8
—
0
127.09
6.6
21.595
1.1
105.49
5.4
1.076
98.04
1 560.48
100
1 177.03
75.4
383.45
24.6
—
0
288.37
18.5
288.83
18.5
94.617
6.1
-12.267
-0.8
—
0
82.35
5.3
15.385
1
66.965
4.3
0.683
98.04
1 570.94
100
1 165.97
74.2
404.96
25.8
—
0
267.26
17
265.94
16.9
139.02
8.8
-13.048
-0.8
—
0
125.98
8
27.152
1.7
98.824
6.3
1.008
98.04
1 543.93
100
1 167.2
75.6
376.73
24.4
—
0
263.04
17
263.71
17.1
113.02
7.3
-11.478
-0.7
—
0
101.54
6.6
19.268
1.2
82.275
5.3
0.839
98.04
1 409.8
100
1 076.5
76.4
333.3
23.6
—
0
236.8
16.8
235.6
16.7
97.7
6.9
-10.5
-0.7
-1.7
-0.1
87.2
6.2
16.7
1.2
70.5
5
0.72
98
1 271.3
100
973.8
76.6
297.5
23.4
—
0
219.2
17.2
218.2
17.2
79.3
6.2
-10
-0.8
-1.4
-0.1
69.3
5.5
13.3
1
55.9
4.4
0.57
98
1 224.3
924.6
299.7
—
197.5
197.2
102.4
-0.2
-9.9
92.3
19.4
72.9
0.74
99.1
1 220.2
937.6
282.6
—
196.5
196.1
86.4
-9.4
-0.6
77
13.5
63.5
0.65
98
1 108.1
858.3
249.7
—
182.1
181.7
68.1
0.2
-9.6
58.7
12
46.7
0.48
99.1
910.3
701.7
208.6
—
162.6
162.3
46.3
-8.3
-0.5
38
7.6
30.5
0.31
98
919.4
705.8
213.6
—
147.7
148
65.6
1.6
-7.7
59.5
21.5
38
0.39
99.1
916.6
705.4
211.3
—
151.5
151.8
59.4
-7.9
-0.7
51.5
-0.4
52
0.53
98
826.1
640.1
186
—
134.3
134.1
52
-0.5
-6.9
44.6
6.7
37.9
0.39
99.1
707.4
547.7
159.6
—
121.9
121.1
38.6
-7.7
-1
30.8
7.5
23.4
0.24
98