OEX Statements
OE
OEX 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
195.62
100
163.32
83.5
32.293
16.5
—
0
19.699
10.1
18.515
9.5
13.778
7
-2.286
-1.2
—
0
11.492
5.9
2.305
1.2
9.191
4.7
1.343
6.842
182.41
100
151.15
82.9
31.269
17.1
—
0
20.468
11.2
20.128
11
11.141
6.1
0.535
0.3
—
0
11.676
6.4
2.491
1.4
9.359
5.1
1.368
6.842
165.28
100
136.93
82.8
28.35
17.2
—
0
19.324
11.7
18.727
11.3
9.623
5.8
-0.873
-0.5
—
0
8.75
5.3
2.405
1.5
6.474
3.9
0.946
6.842
183.26
100
150.3
82
32.962
18
—
0
25.285
13.8
40.919
22.3
-7.957
-4.3
-0.032
-0.02
—
0
-7.989
-4.4
2.25
1.2
-9.369
-5.1
-1.37
6.842
177.31
100
146.26
82.5
31.044
17.5
—
0
18.649
10.5
18.64
10.5
12.404
7
-1.557
-0.9
—
0
10.872
6.1
2.373
1.3
8.81
5
1.268
6.842
170.71
100
140.19
82.1
30.518
17.9
—
0
16.699
9.8
18.498
10.8
12.02
7
-2.976
-1.7
—
0
11.518
6.7
2.729
1.6
9.397
5.5
1.359
6.842
157.73
100
133.13
84.4
24.606
15.6
—
0
15.762
10
15.819
10
8.787
5.6
-1.839
-1.2
—
0
98.316
62.3
20.453
13
78.145
49.5
11.42
6.842
121.89
100
120.56
98.9
1.328
1.1
—
0
0.758
0.6
2.075
1.7
-0.747
-0.6
-1.636
-1.3
—
0
-2.383
-2
1.781
1.5
3.252
2.7
0.47
6.838
158.18
100
133.26
84.2
24.922
15.8
—
0
16.076
10.2
16.134
10.2
8.788
5.6
-2.628
-1.7
—
0
6.16
3.9
2.014
1.3
5.318
3.4
0.73
7.256
136.56
100
115.13
84.3
21.422
15.7
—
0
14.669
10.7
15.35
11.2
6.072
4.4
0.117
0.09
—
0
7.549
5.5
1.786
1.3
7.456
5.5
0.98
7.569
128.99
100
109.76
85.1
19.221
14.9
—
0
13.341
10.3
13.594
10.5
5.627
4.4
-1.358
-1.05
—
0
4.269
3.3
1.249
1
4.487
3.5
0.59
7.569
91.603
100
—
0
—
0
—
0
3.248
3.5
5.278
5.8
86.325
94.2
-5.086
-5.6
—
0
86.347
94.3
1.401
1.5
88.659
96.8
11.71
7.569
125.44
100
102.77
81.9
22.664
18.1
—
0
15.586
12.4
14.721
11.7
7.943
6.3
-0.995
-0.8
0.001
0.0008
6.949
5.5
1.553
1.2
4.791
3.8
0.633
7.569
117.81
100
98.392
83.5
19.418
16.5
—
0
14.29
12.1
11.766
10
7.652
6.5
-1.609
-1.4
—
0
6.043
5.1
0.506
0.4
4.788
4.1
0.633
7.569
118.22
100
100.11
84.7
18.116
15.3
—
0
15.632
13.2
16.325
13.8
1.791
1.5
-1.581
-1.3
—
0
0.21
0.2
0.518
0.4
-0.899
-0.8
-0.119
7.569
149.87
100
126.63
84.5
23.248
15.5
—
0
16.493
11
22.693
15.1
0.555
0.4
-3.643
-2.4
—
0
21.477
14.3
5.097
3.4
16.233
10.8
2.58
6.292
147.77
100
129.19
87.4
18.578
12.6
—
0
16.543
11.2
17.029
11.5
1.549
1
-2.412
-1.6
—
0
-0.863
-0.6
0.186
0.1
-0.275
-0.2
-0.03
7.99
147.1
100
123.64
84.1
23.455
15.9
—
0
18.55
12.6
18.252
12.4
5.203
3.5
-2.309
-1.6
—
0
2.894
2
0.49
0.3
3.169
2.2
0.39
7.99
134.71
100
115.5
85.7
19.207
14.3
—
0
16.673
12.4
16.216
12
2.991
2.2
-2.297
-1.7
—
0
0.694
0.5
0.832
0.6
1.073
0.8
0.13
7.99
165.37
100
142.51
86.2
22.862
13.8
—
0
14.384
8.7
15.844
9.6
7.018
4.2
-1.464
-0.9
—
0
5.554
3.4
1.326
0.8
5.186
3.1
0.64
7.99
136.47
100
112.84
82.7
23.627
17.3
—
0
16.001
11.7
16.357
12
7.27
5.3
-1.368
-1.002
—
0
5.902
4.3
1.382
1
5.477
4
0.68
7.99
116.1
100
98.5
84.8
17.7
15.2
—
0
13.6
11.7
13.8
11.9
3.9
3.4
-1.5
-1.3
-0.9
-0.8
2.4
2.1
0.8
0.7
3.4
2.9
0.48
7
138.9
100
117.6
84.7
21.3
15.3
—
0
16.8
12.1
17
12.2
4.3
3.1
-2.2
-1.6
-0.3
-0.2
2.1
1.5
0.5
0.4
1.5
1.1
0.22
6.9
172.5
147.4
25.1
—
15.1
16.3
8.8
-2.7
-1
6.2
1.1
5.4
0.78
6.9
144.3
119.1
25.2
—
16.4
16.4
8.9
-1.8
-0.5
7.1
1.9
5.1
0.73
6.9
132.1
108.9
23.2
—
16.2
16.2
7
-2.1
-0.5
4.9
0.8
4.1
0.59
6.9
116.7
99.2
17.5
—
13.3
13.2
4.3
-1.8
-0.5
2.5
0.7
1.9
0.27
6.9
124.7
103.5
21.2
—
12.5
14
7.2
-1.7
—
5.5
1.1
4.4
0.64
6.9
97.6
81
16.6
—
10.3
10.5
6.1
-1.5
—
4.6
1
3.4
0.5
6.9
94.3
79.5
14.7
—
10.1
10
4.8
-1
—
3.7
0.8
2.7
0.38
6.9
83.2
71
12.1
—
9.4
9.3
2.9
-0.7
-0.4
2.2
0.6
1.3
0.19
6.9
97.2
81.2
16
—
8.8
9.4
6.6
-0.8
-0.2
5.8
1.1
4.7
0.51
9.1
91.4
77.7
13.7
—
8.7
8.5
5.1
-0.7
-0.4
4.4
0.9
2.9
0.47
6.1
89.5
77
12.5
—
9.3
9.2
3.2
-0.4
-0.4
2.8
0.7
1.7
0.29
5.8
66.2
58.5
7.6
—
5
4.9
2.8
-0.3
-0.3
2.5
0.5
1.9
0.38
5.1
61.7
44.6
17.1
—
13.6
13
4.1
-1.7
—
2.4
0.9
1.5
0.29
5.1
65.9
60.7
5.1
—
3.2
3.1
2.1
-0.5
-0.3
1.7
0.2
1.4
0.28
5.1
64.7
57.7
7
—
3.9
4.2
2.9
-0.5
-0.2
2.4
0.6
1.8
0.36
5.2
56.3
51.4
4.9
—
3.3
3.2
1.7
-0.1
-0.1
1.6
0.3
1.3
0.25
5.1
68.3
49.9
18.3
—
12.2
14.2
4.2
-0.2
0.1
4
0.9
3.1
0.61
5.1
61.7
47.8
13.9
—
11.7
11.4
2.6
-0.1
—
2.4
0.5
1.9
0.35
5.5
65.3
50.4
14.9
—
11.9
12.3
2.6
-0.2
-0.2
2.4
0.5
1.9
0.34
5.7
68.5
54.4
14.1
—
12.1
12
2.1
-0.1
-0.3
2
0.4
1.6
0.28
5.7
83.5
66.1
17.4
—
12.6
13.7
3.7
-0.2
-0.1
3.6
0.8
2.8
0.44
6.3