Globe Trade Statements
GT
Globe Trade Income Statement
B
M
EUR (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
46.9
100
14.1
30.1
32.8
69.9
—
0
5.1
10.9
3.5
7.5
29.3
62.5
-5.1
-10.9
-0.5
-1.07
23.6
50.3
1.9
4.1
21.2
45.2
0.037
574.26
45.7
100
13.5
29.5
32.2
70.5
—
0
5.1
11.2
4
8.8
28.2
61.7
-14.6
-33.04
-0.5
0
13
28.4
3.2
7
9.3
20.4
0.016
574.26
48.1
100
15.1
31.4
33
68.6
—
0
6.4
13.3
8.9
18.5
24.1
50.1
-7.3
-15.2
1.4
2.9
18
37.4
-0.4
-0.8
17.9
37.2
0.031
574.26
45.8
100
13.2
28.8
32.6
71.2
—
0
6.8
14.8
7
15.3
25.6
55.9
-15.1
-33
—
0
10.4
22.7
4.8
10.5
4.6
10
0.008
574.26
47
100
14
29.8
33
70.2
—
0
5
10.6
4
8.5
29
61.7
-57
-121.3
—
0
-28
-59.6
-5
-10.6
-23
-48.9
-0.04
574.26
42.717
100
13.137
30.8
29.58
69.2
—
0
4.482
10.5
3.161
7.4
26.419
61.8
-11.978
-28.04
—
0
14.28
33.4
2.724
6.4
11.154
26.1
0.019
574.26
40.438
100
13.136
32.5
27.302
67.5
—
0
6.541
16.2
6.819
16.9
20.483
50.7
-45.63
-112.8
—
0
-27.624
-68.3
-2.969
-7.3
-24.911
-61.6
-0.043
574.26
41.846
100
11.574
27.7
30.272
72.3
—
0
3.077
7.4
3.558
8.5
26.714
63.8
-12.744
-30.5
—
0
13.346
31.9
4.639
11.1
8.369
20
0.015
574.26
42.514
100
11.184
26.3
31.33
73.7
—
0
3.577
8.4
4.075
9.6
27.255
64.1
2.821
6.6
—
0
31.877
75
6.392
15
25.039
58.9
0.044
574.26
41.765
100
11.471
27.5
30.294
72.5
—
0
3.613
8.7
4.448
10.7
25.846
61.9
-6.057
-14.5
—
0
19.923
47.7
4.699
11.3
14.914
35.7
0.026
574.26
47.528
100
12.827
27
34.701
73
—
0
5.291
11.1
4.498
9.5
30.203
63.5
-18.518
-39
—
0
10.723
22.6
1.064
2.2
9.379
19.7
0.019
494.3
45.575
100
11.505
25.2
34.07
74.8
—
0
3.486
7.6
3.779
8.3
30.291
66.5
-9.029
-19.8
—
0
16.789
36.8
5.211
11.4
11.312
24.8
0.023
485.56
41.621
100
10.263
24.7
31.358
75.3
—
0
3.676
8.8
3.777
9.1
27.581
66.3
-8.348
-20.06
—
0
16.399
39.4
3.606
8.7
12.498
30
0.026
485.56
37.227
100
9.761
26.2
27.466
73.8
—
0
3.344
9
3.577
9.6
23.889
64.2
-11.229
-30.2
—
0
12.609
33.9
3.903
10.5
8.462
22.7
0.017
485.56
38.547
100
10.936
28.4
27.611
71.6
—
0
4.834
12.5
5.48
14.2
22.131
57.4
-82.108
-213.007
—
0
-62.219
-161.4
-7.863
-20.4
-53.803
-139.6
-0.111
485.56
42.884
100
10.536
24.6
32.348
75.4
—
0
2.924
6.8
2.876
6.7
29.472
68.7
-7.106
-16.6
—
0
21.429
50
4.11
9.6
17.233
40.2
0.035
485.56
37.665
100
8.897
23.6
28.768
76.4
—
0
3.517
9.3
3.855
10.2
24.913
66.1
-66.851
-177.5
—
0
-43.16
-114.6
-6.55
-17.4
-36.196
-96.1
-0.075
485.56
41.025
100
11.158
27.2
29.867
72.8
—
0
1.744
4.3
2.132
5.2
27.735
67.6
-19.547
-47.6
—
0
8.094
19.7
5.308
12.9
2.577
6.3
0.005
485.56
45.133
100
11.015
24.4
34.118
75.6
—
0
4.12
9.1
5.156
11.4
28.962
64.2
-14.844
-32.9
—
0
14.146
31.3
1.633
3.6
12.25
27.1
0.025
485.56
43.347
100
10.69
24.7
32.657
75.3
—
0
2.805
6.5
2.512
5.8
30.145
69.5
-4.049
-9.3
—
0
26.731
61.7
6.67
15.4
19.893
45.9
0.041
485.56
41.822
100
10.262
24.5
31.56
75.5
—
0
4.611
11
4.883
11.7
26.677
63.8
1.446
3.5
—
0
28.021
67
4.923
11.8
23.099
55.2
0.048
483.96
39.46
100
9.909
25.1
29.551
74.9
—
0
4.891
12.4
5.118
13
24.433
61.9
-2.29
-5.8
—
0
23.288
59
3.539
9
19.583
49.6
0.041
483.54
38.66
100
10.573
27.3
28.087
72.7
—
0
5.065
13.1
4.499
11.6
23.588
61
0.26
0.7
—
0
24.129
62.4
1.143
3
22.827
59
0.047
483.6
38.161
100
9.416
24.7
28.745
75.3
—
0
2.025
5.3
3.559
9.3
25.186
66
0.027
0.07
—
0
25.213
66.1
2.251
5.9
22.784
59.7
0.047
483.54
37.67
100
10.4
27.6
27.27
72.4
—
0
3.42
9.1
4.56
12.1
22.71
60.3
4.53
12
-0.24
-0.6
26.67
70.8
4.91
13
21.53
57.2
0.05
472.63
39.47
100
11.99
30.4
27.48
69.6
—
0
1.87
4.7
3.09
7.8
24.39
61.8
2.93
7.4
-0.16
-0.4
29.95
75.9
5.64
14.3
24.06
61
0.05
470.3
40.67
100
13.63
33.5
27.04
66.5
—
0
5.48
13.5
5.44
13.4
21.6
53.1
32.83
80.7
-0.33
-0.8
54.73
134.6
9.82
24.1
44.79
110.1
0.1
470.36
29.65
100
7.54
25.4
22.11
74.6
—
0
3.26
11
4.12
13.9
17.99
60.7
49.18
165.9
-0.29
-1
65.88
222.2
13.79
46.5
51.88
175
0.11
470.3
28.19
100
7.11
25.2
21.09
74.8
—
0
5.52
19.6
5.9
20.9
15.18
53.8
17.02
60.4
-0.52
-1.8
35.02
124.2
7.51
26.6
27.45
97.4
0.06
460.88
30.23
100
8.33
27.6
21.91
72.5
—
0
3.1
10.3
3.2
10.6
18.7
61.9
15.34
50.7
-0.35
-1.2
33.07
109.4
0.98
3.2
32.18
106.5
0.07
460.22
29.84
100
8.04
26.9
21.8
73.1
—
0
4.48
15
4.8
16.1
17
57
37.56
125.9
-0.23
-0.8
53.99
180.9
1.03
3.5
51.88
173.9
0.11
460.22
31.64
100
8.69
27.5
22.95
72.5
—
0
4.59
14.5
5.09
16.1
17.85
56.4
5.93
18.7
-0.36
-1.1
24.52
77.5
-46.89
-148.2
71.41
225.7
0.16
460.22
28.02
100
6.82
24.3
21.2
75.7
—
0
3.07
11
3.48
12.4
17.71
63.2
8.91
31.8
-0.35
-1.2
27.42
97.9
8.55
30.5
18.82
67.2
0.04
460.22
30.81
100
9.41
30.5
21.4
69.5
—
0
3.32
10.8
3.72
12.1
17.68
57.4
1.15
3.7
-0.42
-1.4
18.64
60.5
2.3
7.5
16.44
53.4
0.04
460.22
29.35
100
8.95
30.5
20.41
69.5
—
0
4.39
15
5.03
17.1
15.37
52.4
18.84
64.2
-0.15
-0.5
33.54
114.3
6.73
22.9
28.36
96.6
0.07
412.77
27.98
100
8.51
30.4
19.47
69.6
—
0
3.21
11.5
3.62
12.9
15.85
56.6
-4.9
-17.5
-0.1
-0.4
10.8
38.6
0.03
0.1
10.45
37.3
0.03
357.48
30.44
100
10.29
33.8
20.14
66.2
—
0
3.24
10.6
3.38
11.1
16.77
55.1
-7.99
-26.2
-0.14
-0.5
7.44
24.4
9.25
30.4
-1.87
-6.1
-0.01
357.48
29.6
100
9.59
32.4
20.01
67.6
—
0
2.93
9.9
2.51
8.5
17.5
59.1
-13.7
-46.3
-1.26
-4.3
3.8
12.8
-4.07
-13.8
8.25
27.9
0.02
357.48
29.76
100
10.09
33.9
19.68
66.1
—
0
3.35
11.3
3.25
10.9
16.42
55.2
-25.99
-87.3
-0.86
-2.9
-135.67
-455.9
4.43
14.9
-125.11
-420.4
-0.35
357.49
30.78
100
10.25
33.3
20.54
66.7
—
0
1.85
6
1.32
4.3
19.21
62.4
-9.93
-32.3
-1.31
-4.3
8.99
29.2
4.38
14.2
5.12
16.6
0.01
357.48
32.78
100
11.72
35.8
21.07
64.3
—
0
4
12.2
3.45
10.5
17.61
53.7
-53.85
-164.3
-0.9
-2.7
-70.85
-216.1
-0.71
-2.2
-62.72
-191.3
-0.18
357.48
30.96
100
11.11
35.9
19.85
64.1
—
0
2.47
8
3.02
9.8
16.83
54.4
-13.23
-42.7
-0.08
-0.3
3.01
9.7
4.77
15.4
-1.11
-3.6
—
351.63
31.03
100
12.79
41.2
18.24
58.8
—
0
3.19
10.3
3.8
12.2
14.44
46.5
-9.38
-30.2
-0.02
-0.06
-93.72
-302.03
6.45
20.8
-80.76
-260.3
-0.25
324.98
30.57
100
9.98
32.6
20.58
67.3
—
0
2.6
8.5
3.5
11.4
17.09
55.9
-19.95
-65.3
-0.01
-0.03
-3.4
-11.1
-1.2
-3.9
-0.99
-3.2
—
324.98