HM Statements
HM
HM 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
101.99
100
87.362
85.7
14.632
14.3
—
0
3.937
3.9
3.941
3.9
10.691
10.5
-3.923
-3.8
—
0
6.768
6.6
1.748
1.7
4.504
4.4
1.928
2.336
84.896
100
72.286
85.1
12.61
14.9
—
0
2.822
3.3
2.731
3.2
9.879
11.6
-1.122
-1.3
—
0
8.757
10.3
2.041
2.4
18.727
22.1
8.01
2.336
35.858
100
26.773
74.7
9.085
25.3
—
0
2.406
6.7
0.526
1.5
8.559
23.9
-5.08
-14.2
—
0
3.479
9.7
1.941
5.4
1.316
3.7
0.563
2.336
19.888
100
16.075
80.8
3.814
19.2
—
0
2.353
11.8
3.162
15.9
0.652
3.3
-1.306
-6.6
—
0
-0.654
-3.3
0.037
0.2
-0.728
-3.7
-0.312
2.336
13.673
100
11.826
86.5
1.847
13.5
—
0
1.976
14.5
1.801
13.2
0.046
0.3
-1.516
-11.09
0.002
0.01
-1.467
-10.7
0.02
0.1
-1.45
-10.6
-0.621
2.336
23.129
100
18.362
79.4
4.767
20.6
—
0
4.737
20.5
5.039
21.8
-0.272
-1.2
-2.332
-10.08
-0.002
-0.009
-2.606
-11.3
0.001
0.004
-2.468
-10.7
-1.056
2.336
26.719
100
20.614
77.2
6.105
22.8
—
0
3.054
11.4
2.674
10
3.431
12.8
-0.344
-1.3
—
0
3.087
11.6
0.634
2.4
2.417
9
1.035
2.336
23.974
100
20.703
86.4
3.271
13.6
—
0
2.708
11.3
0.327
1.4
2.944
12.3
-0.712
-3
—
0
2.232
9.3
0.428
1.8
1.773
7.4
0.759
2.336
52.474
100
38.935
74.2
13.539
25.8
—
0
6.215
11.8
6.336
12.1
7.203
13.7
-0.213
-0.4
—
0
6.989
13.3
2.683
5.1
4.209
8
1.802
2.336
83.258
100
63.243
76
20.016
24
—
0
3.872
4.7
3.894
4.7
16.122
19.4
-0.747
-0.9
—
0
15.375
18.5
1.873
2.2
13.489
16.2
5.774
2.336
61.53
100
50.93
82.8
10.6
17.2
—
0
4.021
6.5
4.51
7.3
6.09
9.9
-0.799
-1.3
—
0
5.291
8.6
0.669
1.1
4.612
7.5
1.974
2.336
13.046
100
9.881
75.7
3.165
24.3
—
0
2.995
23
2.682
20.6
0.483
3.7
-0.771
-5.9
—
0
-0.288
-2.2
-0.156
-1.2
-0.178
-1.4
-0.076
2.336
15.946
100
13.163
82.6
2.783
17.4
—
0
2.51
15.7
2.45
15.4
0.333
2.1
-2.274
-14.3
—
0
-1.941
-12.2
-0.182
-1.1
-1.735
-10.9
-0.743
2.336
13.697
100
10.336
75.5
3.361
24.5
—
0
3.249
23.7
3.212
23.5
0.148
1.1
-0.521
-3.8
—
0
-0.373
-2.7
0.197
1.4
-0.56
-4.09
-0.24
2.336
63.494
100
39.462
62.2
24.032
37.8
—
0
3.22
5.1
5.886
9.3
18.145
28.6
-1.622
-2.6
—
0
16.523
26
2.269
3.6
13.975
22
5.982
2.336
13.43
100
11.31
84.2
2.12
15.8
—
0
3.834
28.5
4.363
32.5
-2.243
-16.7
-0.44
-3.3
—
0
-2.683
-20
0.448
3.3
-3.122
-23.2
-1.336
2.336
11.2
100
8.942
79.8
2.258
20.2
—
0
3.205
28.6
3.254
29.1
-0.996
-8.9
-0.784
-7
—
0
-1.779
-15.9
-1.109
-9.9
-1.125
-10.05
-0.482
2.336
5.696
100
3.797
66.7
1.899
33.3
—
0
3.869
67.9
4.182
73.4
-2.283
-40.08
-0.769
-13.5
—
0
-3.051
-53.6
0.03
0.5
-3.356
-58.9
-1.437
2.336
24.325
100
18.759
77.1
5.566
22.9
—
0
3.218
13.2
3.195
13.1
2.371
9.7
-1.479
-6.08
—
0
0.893
3.7
0.568
2.3
0.701
2.9
0.541
1.295
4.49
100
3.41
76
1.08
24
—
0
1.767
39.3
1.321
29.4
-0.241
-5.4
-0.801
-17.8
—
0
-1.043
-23.2
0.288
6.4
-1.092
-24.3
-0.57
1.916
15.35
100
11.75
76.5
3.6
23.5
—
0
1.21
7.9
1.24
8.1
2.36
15.4
-0.18
-1.2
-0.02
-0.1
2.18
14.2
0.34
2.2
1.83
11.9
0.79
2.32
3.66
100
2.72
74.3
0.95
26
—
0
1.16
31.7
1.14
31.1
-0.2
-5.5
-0.66
-18.03
-0.02
-0.5
-0.86
-23.5
-0.03
-0.8
-0.82
-22.4
-0.26
3.16
15.47
11.74
3.73
—
1.3
1.53
2.2
0.12
-0.43
1.89
0.44
1.45
0.62
2.34
1.61
1.72
-0.11
—
1.23
1.25
-1.36
0.07
-1.07
-2.36
-0.24
-2.12
-0.91
2.34
21.85
17.73
4.12
—
0.89
0.91
3.21
0.03
-0.26
2.99
0.46
2.53
1.08
2.34
12.06
9.37
2.69
—
1.01
1.11
1.57
0.07
-0.29
1.37
0.29
1.09
0.46
2.34
40.92
31.99
8.93
—
1.07
1.03
7.9
0.01
-0.59
7.32
1.37
5.95
2.55
2.34
0.9
0.52
0.38
—
0.75
0.75
-0.37
0.01
-0.04
-0.4
-0.07
-0.33
-0.14
2.34
6.22
3.62
2.6
—
1.02
1.2
1.4
-0.5
-0.47
0.43
0.11
0.33
0.14
2.34
0.04
—
0.04
—
1.6
1.61
-1.56
0.52
-0.04
-1.11
-0.18
-0.93
-0.4
2.34
1.84
1.51
0.34
—
0.77
0.78
-0.44
0.03
-0.13
-0.54
-0.1
-0.44
-0.19
2.34
1.73
1.27
0.46
—
1.81
1.83
-1.37
0.02
-0.03
-1.38
-0.26
-1.12
-0.48
2.34
4.88
3.9
0.98
—
0.59
0.58
0.4
0.06
—
0.46
0.1
0.37
0.16
2.36
11.94
7.77
4.17
—
0.36
0.33
3.84
0.53
-0.02
4.37
0.83
3.53
1.51
2.34
0.08
-0.29
0.37
—
0.42
0.63
-0.26
0.05
-0.01
-0.22
-0.04
-0.18
-0.08
2.34
0.15
0.15
—
—
0.17
-0.04
0.05
0.03
-0.01
0.06
-0.07
0.14
0.06
2.34
5.94
4.49
1.46
—
0.78
0.78
0.68
0.02
-0.01
0.69
0.21
0.47
0.2
2.36
4.74
3.93
0.81
—
0.4
0.42
0.39
0.01
-0.11
0.29
0.08
0.21
0.09
2.34