Iconic Statements
IC
Iconic Income Statement
B
M
USD (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
2.01
100
1.12
55.7
0.89
44.3
—
0
3.29
163.7
3.29
163.7
-2.39
-118.9
-0.17
-8.5
0.03
1.5
-2.53
-125.9
—
0
-2.68
-133.3
-0.03
107.3
0.88
100
1.54
175
-0.66
-75
—
0
5.41
614.8
5.41
614.8
-6.07
-689.8
7.05
801.1
—
0
-21.64
-2459.09
—
0
-21.72
-2468.2
-0.2
107.34
3.16
100
2.55
80.7
0.62
19.6
—
0
4.64
146.8
4.64
146.8
-4.03
-127.5
12.79
404.7
0.01
0.3
-1.92
-60.8
—
0
-5.18
-163.9
-0.05
104.96
6.65
100
4.92
74
1.73
26
—
0
5.57
83.8
5.59
84.1
-3.86
-58.05
-0.24
-3.6
0.01
0.2
-4.09
-61.5
—
0
-4.08
-61.4
-0.04
97.09
4.05
100
2.21
54.6
1.84
45.4
—
0
4.81
118.8
4.81
118.8
-2.97
-73.3
-0.18
-4.4
—
0
-3.15
-77.8
—
0
-3.06
-75.6
-0.03
94.92
0.89
100
1.83
205.6
-0.94
-105.6
—
0
5.18
582
4.24
476.4
-5.18
-582.02
0.21
23.6
0.02
2.2
-4.37
-491.01
—
0
-4.46
-501.1
-0.05
90.33
2.85
100
2.15
75.4
0.7
24.6
—
0
—
0
4.04
141.8
-3.35
-117.5
-0.45
-15.8
-0.02
-0.7
-3.82
-134.04
—
0
-3.66
-128.4
-0.05
69.76
0.58
100
0.43
74.1
0.15
25.9
—
0
1.3
224.1
1.79
308.6
-1.64
-282.8
-0.03
-5.2
—
0
-1.67
-287.9
—
0
-1.68
-289.7
-0.1
17.45
0.63
100
0.42
66.7
0.22
34.9
—
0
0.44
69.8
0.9
142.9
-0.68
-107.9
—
0
—
0
-0.65
-103.2
—
0
-0.67
-106.3
-0.04
16.31
0.68
100
0.81
119.1
-0.13
-19.1
—
0
0.54
79.4
0.98
144.1
-1.11
-163.2
—
0
—
0
-1.11
-163.2
—
0
-0.96
-141.2
-0.06
17.27
0.71
100
0.4
56.3
0.31
43.7
—
0
0.85
119.7
0.95
133.8
-0.64
-90.1
-0.56
-78.9
—
0
-1.2
-169.01
—
0
-1.22
-171.8
-0.07
16.27
1.06
100
0.35
33
0.71
67
—
0
0.55
51.9
1.24
117
-0.54
-50.9
0.07
6.6
—
0
-0.46
-43.4
—
0
-0.55
-51.9
-0.03
16.51
0.41
100
0.27
65.9
0.14
34.1
—
0
0.46
112.2
1.05
256.1
-0.91
-222
—
0
—
0
-0.91
-222
—
0
-0.84
-204.9
-0.05
15.42
0.68
100
0.48
70.6
0.19
27.9
—
0
0.57
83.8
0.76
111.8
-0.57
-83.8
—
0
—
0
-0.57
-83.8
—
0
-1.62
-238.2
-0.11
14.04
0.27
100
0.15
55.6
0.12
44.4
—
0
0.7
259.3
1.12
414.8
-1
-370.4
—
0
—
0
-1
-370.4
—
0
-0.97
-359.3
-0.08
12.53
0.15
100
0.15
100
—
0
—
0
0.67
446.7
0.77
513.3
-0.78
-520
—
0
—
0
-0.78
-520
—
0
-0.69
-460
-0.07
10.54
0.12
100
0.16
133.3
-0.03
-25
—
0
0.77
641.7
0.94
783.3
-0.98
-816.7
—
0
—
0
-0.98
-816.7
—
0
-0.67
-558.3
-0.11
6.16
0.14
100
0.16
114.3
-0.02
-14.3
—
0
0.42
300
0.56
400
-0.58
-414.3
-1.42
-1014.3
-0.01
-7.1
-3.36
-2400
—
0
-3.11
-2221.4
-0.49
6.35
0.22
100
0.15
68.2
0.07
31.8
—
0
0.65
295.5
0.69
313.6
-0.62
-281.8
0.29
131.8
0.01
4.5
-0.32
-145.5
—
0
-0.31
-140.9
-0.05
6.38
0.14
100
0.01
7.1
0.14
100
—
0
0.36
257.1
0.43
307.1
-0.3
-214.3
-0.78
-557.1
—
0
-1.08
-771.4
—
0
-0.98
-700
-0.16
6.62
0.06
100
0.04
66.7
0.02
33.3
—
0
0.75
1250
0.79
1316.7
-0.77
-1283.3
0.67
1116.7
—
0
-0.1
-166.7
—
0
0.25
416.7
0.04
6.17
—
—
—
—
0.02
0.02
-0.02
-0.01
—
-0.03
—
5.24
0.99
5.25
—
—
—
—
0.03
0.03
-0.03
-0.01
—
-0.04
—
-0.06
-3
0.02
—
—
—
—
0.02
0.02
-0.02
-0.01
—
-0.03
—
-0.05
-2.5
0.02
—
—
—
—
0.01
0.01
-0.01
-0.01
—
-0.02
—
-0.04
-2
0.02
—
—
—
—
—
—
—
-0.01
—
-0.01
—
-0.03
-1.5
0.02
—
—
—
—
0.01
0.01
-0.01
-0.02
—
-0.02
—
-0.04
-2
0.02
—
—
—
—
0.01
0.01
-0.01
-0.01
—
-0.02
—
-0.04
-2
0.02
—
—
—
—
0.01
0.01
-0.01
-0.01
—
-0.02
—
-0.04
-2
0.02
—
—
—
—
0.03
0.03
-0.03
-0.01
—
-0.04
—
-0.06
-3
0.02
—
—
—
—
0.25
0.24
-0.24
-0.18
—
-0.24
—
-0.24
-12
0.02
0.03
0.02
0.01
—
0.24
0.24
-0.23
-0.03
—
-1.08
—
-1.08
-54
0.02
—
—
—
—
0.03
0.03
-0.03
-0.01
—
-0.04
—
-0.66
-33
0.02
—
—
—
—
0.01
—
—
-0.01
—
-0.01
—
-0.76
-38
0.02
0.28
0.29
-0.01
—
0.68
0.69
-0.7
-0.07
0.1
-0.67
—
-0.67
-16.75
0.04
0.16
0.1
0.06
—
0.54
0.55
-0.49
-0.02
—
-0.51
—
-0.51
-25.5
0.02
0.25
0.16
0.09
—
2.7
2.72
-2.63
-0.37
—
-3.01
—
-3.01
-768.06
—
0.08
0.07
0.02
—
0.54
0.54
-0.52
-0.2
—
-0.72
—
-0.72
-72 586.01
—
—
—
—
—
0.04
0.04
-0.04
—
0.05
—
—
—
0.02
0.05
—
—
—
—
0.01
0.01
-0.01
—
—
-0.01
—
-0.01
-0.2
0.05
—
—
—
—
0.01
0.01
-0.01
—
—
-0.01
—
-0.01
-0.2
0.05
—
—
—
—
0.03
0.03
-0.03
—
—
-0.03
—
-0.03
-0.6
0.05
—
100
—
0
—
0
—
0
0.03
0
0.03
0
-0.03
0
—
0
—
0
-0.03
0
—
0
-0.03
0
-0.6
0.05