Porr Statements
PO
Porr 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
1 588.44
100
1 093.69
68.9
494.75
31.1
—
0
378.32
23.8
476.72
30
18.034
1.1
44.66
2.8
—
0
62.694
3.9
17.327
1.1
44.68
2.8
1.167
38.299
1 568.98
100
1 073.52
68.4
495.46
31.6
—
0
379.74
24.2
485.87
31
9.592
0.6
30.903
2
—
0
40.495
2.6
9.426
0.6
28.481
1.8
0.74
38.488
1 624.85
100
1 103.12
67.9
521.72
32.1
—
0
395.37
24.3
512.64
31.6
9.079
0.6
13.952
0.9
—
0
23.031
1.4
7.094
0.4
13.712
0.8
0.36
38.089
1 266.29
100
854.87
67.5
411.41
32.5
—
0
300.29
23.7
406.42
32.1
4.99
0.4
-0.512
-0.04
—
0
4.478
0.4
1.833
0.1
-1.86
-0.1
-0.05
37.2
1 635.66
100
1 135.33
69.4
500.33
30.6
—
0
329.29
20.1
462.22
28.3
38.114
2.3
14.383
0.9
—
0
52.497
3.2
13.22
0.8
36.291
2.2
0.932
38.92
1 554.44
100
1 111.77
71.5
442.67
28.5
—
0
350.95
22.6
413.3
26.6
29.366
1.9
6.09
0.4
—
0
35.456
2.3
7.7
0.5
21.816
1.4
0.56
38.957
1 485.08
100
1 003.64
67.6
481.44
32.4
—
0
373.93
25.2
473.61
31.9
7.826
0.5
13.678
0.9
—
0
21.504
1.4
6.252
0.4
11.443
0.8
0.29
39.459
1 110.83
100
724.45
65.2
386.38
34.8
—
0
295.82
26.6
398.04
35.8
-11.665
-1.05
12.242
1.1
—
0
0.577
0.05
0.227
0.02
-5.137
-0.5
-0.13
39.515
1 446.94
100
994.2
68.7
452.75
31.3
—
0
321.1
22.2
418.45
28.9
34.298
2.4
8.559
0.6
—
0
42.857
3
7.722
0.5
29.999
2.1
0.94
31.922
1 434.63
100
990.36
69
444.27
31
—
0
333.31
23.2
439.01
30.6
5.254
0.4
25.799
1.8
—
0
31.053
2.2
13.391
0.9
8.908
0.6
0.293
30.449
1 319.91
100
859.15
65.1
460.76
34.9
—
0
342.65
26
452.93
34.3
7.827
0.6
12.977
1
—
0
20.804
1.6
5.008
0.4
8.821
0.7
0.288
30.6
968.35
100
600.05
62
368.31
38
—
0
278.76
28.8
382.59
39.5
-14.284
-1.5
4.931
0.5
—
0
-9.353
-1
-2.168
-0.2
-11.794
-1.2
-0.387
30.481
1 285.92
100
862.22
67.1
423.7
32.9
—
0
326.06
25.4
426.69
33.2
-2.992
-0.2
14.294
1.1
—
0
11.302
0.9
6.85
0.5
-2.814
-0.2
-0.092
30.552
1 294.7
100
912.2
70.5
382.49
29.5
—
0
314.01
24.3
423.2
32.7
-40.704
-3.1
4.934
0.4
—
0
-35.77
-2.8
-11.649
-0.9
-29.389
-2.3
-0.963
30.531
1 158.86
100
761.7
65.7
397.16
34.3
—
0
309.26
26.7
406.09
35
-8.933
-0.8
7.884
0.7
—
0
-1.049
-0.09
0.626
0.05
-5.833
-0.5
-0.189
30.904
912.37
100
577.61
63.3
334.76
36.7
—
0
260.76
28.6
353.37
38.7
-18.616
-2.04
-6.915
-0.8
—
0
-25.531
-2.8
-4.508
-0.5
-27.766
-3.04
-0.96
28.923
1 360.58
100
925.61
68
434.97
32
—
0
303.85
22.3
436.55
32.1
-1.583
-0.1
24.571
1.8
—
0
22.988
1.7
4.941
0.4
8.046
0.6
0.285
28.229
1 338.18
100
934.67
69.8
403.51
30.2
—
0
331.92
24.8
421.03
31.5
-17.519
-1.3
23.727
1.8
—
0
6.208
0.5
2.381
0.2
0.319
0.02
0.01
31.9
1 236.2
100
800.55
64.8
435.65
35.2
—
0
341.85
27.7
430.25
34.8
5.405
0.4
14.65
1.2
—
0
20.055
1.6
4.966
0.4
12.004
1
0.42
28.581
945.45
100
621.74
65.8
323.71
34.2
—
0
265.56
28.1
342.74
36.3
-19.029
-2.01
7.187
0.8
—
0
-11.842
-1.3
-2.712
-0.3
-12.459
-1.3
-0.43
28.974
1 314.67
100
912.18
69.4
402.49
30.6
—
0
304.2
23.1
382.51
29.1
19.977
1.5
36.959
2.8
—
0
56.936
4.3
14.028
1.1
33.645
2.6
1.192
28.229
1 421.2
100
1 047.18
73.7
374.02
26.3
—
0
318.55
22.4
378.16
26.6
-4.137
-0.3
28.727
2
—
0
24.59
1.7
6.863
0.5
16.614
1.2
0.57
29.147
1 315.7
100
890.4
67.7
425.3
32.3
—
0
317.9
24.2
419.2
31.9
6.1
0.5
13.6
1
-0.1
-0.008
19.6
1.5
4.3
0.3
14.4
1.1
0.5
28.8
907.6
100
607.7
67
299.9
33
—
0
238.2
26.2
316.1
34.8
-16.2
-1.8
3.2
0.4
—
0
-13
-1.4
-3.3
-0.4
-10.5
-1.2
-0.36
29.1
1 277.8
100
899.9
70.4
377.8
29.6
—
0
287
22.5
348.7
27.3
29.2
2.3
27.7
2.2
—
0
56.9
4.5
14.6
1.1
41.5
3.2
1.42
29.3
1 243.9
100
857.5
68.9
386.4
31.1
—
0
281.4
22.6
374.4
30.1
12
1
12.4
1
—
0
24.4
2
6
0.5
15.9
1.3
0.61
26.1
1 107.9
100
767.4
69.3
340.6
30.7
—
0
274.6
24.8
336.9
30.4
3.6
0.3
11.4
1
—
0
15
1.4
3.9
0.4
11.8
1.1
0.45
26
663.3
100
414.9
62.6
248.4
37.4
—
0
193.1
29.1
262.2
39.5
-13.8
-2.08
2.8
0.4
—
0
-11
-1.7
-2.9
-0.4
-8.8
-1.3
-0.3
29.2
933.4
100
619.2
66.3
314.2
33.7
—
0
210.5
22.6
279
29.9
35.1
3.8
15.2
1.6
0
0
50.3
5.4
14.2
1.5
35.5
3.8
1.23
28.8
974.5
100
665.2
68.3
309.2
31.7
—
0
245.9
25.2
299.6
30.7
9.6
1
9.7
1
0
0
19.3
2
4.9
0.5
13.3
1.4
0.46
29
911
100
587.9
64.5
323.1
35.5
—
0
242.2
26.6
302.9
33.2
20.2
2.2
11.2
1.2
0
0
31.4
3.4
7
0.8
23.8
2.6
0.84
28.3
598.3
100
378.4
63.2
219.9
36.8
—
0
175.4
29.3
231
38.6
-11.1
-1.9
1.1
0.2
—
0
-10
-1.7
-1.8
-0.3
-8.8
-1.5
-0.31
28.2
901.1
100
580.3
64.4
320.8
35.6
—
0
209.6
23.3
282.6
31.4
38.2
4.2
10.3
1.1
0
0
48.5
5.4
11.5
1.3
36.3
4
1.27
28.5
917.3
100
631
68.8
286.2
31.2
—
0
224.6
24.5
279.6
30.5
6.7
0.7
8.8
1
0
0
15.5
1.7
2.3
0.3
12.1
1.3
0.42
28.8
792.6
100
504.7
63.7
287.9
36.3
—
0
217.4
27.4
275.2
34.7
12.7
1.6
16.5
2.1
0
0
29.2
3.7
6.7
0.8
21.5
2.7
0.76
28.3
528.8
100
344.3
65.1
184.5
34.9
—
0
156
29.5
200.5
37.9
-16
-3.03
3.9
0.7
0.1
0.02
-12
-2.3
-0.5
-0.09
-12.2
-2.3
-0.43
28.6
863.8
100
625.5
72.4
238.3
27.6
—
0
210.1
24.3
238.8
27.6
-0.5
-0.06
14.6
1.7
—
0
14.1
1.6
3.7
0.4
6.1
0.7
0.35
17.3