Laredo Statements
LR
Laredo 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
—
100
—
0
—
0
—
0
0.772
0
0.772
0
-0.772
0
-0.089
0
0.175
0
-0.686
0
—
0
-0.686
0
-0.01
67.732
—
100
—
0
—
0
—
0
1.352
0
1.352
0
-1.352
0
-0.117
0
0.175
0
-1.119
0
—
0
-1.119
0
-0.017
66.22
—
100
—
0
—
0
—
0
0.627
0
0.627
0
-0.627
0
-0.212
0
0.05
0
-0.789
0
—
0
-0.789
0
-0.013
59.664
—
100
—
0
—
0
—
0
0.59
0
0.59
0
-0.59
0
-0.109
0
—
0
-0.699
0
—
0
-0.699
0
-0.012
57.255
—
100
—
0
—
0
—
0
0.625
0
0.625
0
-0.625
0
-0.125
0
—
0
-0.75
0
—
0
-0.75
0
-0.013
56.195
—
100
—
0
—
0
—
0
0.928
0
0.928
0
-0.928
0
-0.093
0
0.024
0
-0.875
0
—
0
-0.875
0
-0.016
55.201
—
100
-0.251
0
0.251
0
—
0
1.048
0
1.048
0
-0.798
0
-0.06
0
—
0
-0.79
0
—
0
-0.79
0
-0.014
54.515
0.095
100
0.372
390
-0.277
-290.02
—
0
0.151
158.5
0.151
158.5
-0.428
-448.5
-0.024
-25.03
—
0
-0.452
-473.5
—
0
-0.452
-473.5
-0.008
54.515
0.286
100
0.574
200.6
-0.288
-100.6
—
0
0.215
75.3
0.215
75.3
-0.503
-175.9
-0.036
-12.5
—
0
-0.539
-188.4
—
0
-0.539
-188.4
-0.01
54.515
0.286
100
0.591
206.6
-0.305
-106.6
—
0
0.165
57.7
0.165
57.7
-0.47
-164.3
-0.002
-0.5
0.131
45.8
0.885
309.2
—
0
0.885
309.2
0.016
54.515
0.286
100
0.564
196.9
-0.277
-96.9
—
0
0.123
43
0.123
43
-0.4
-139.9
-0.024
-8.4
—
0
-0.356
-124.5
—
0
-0.356
-124.5
-0.007
54.515
1.383
100
1.231
89
0.152
11
—
0
0.102
7.4
0.102
7.4
0.05
3.6
-0.058
-4.2
—
0
0.41
29.7
—
0
0.41
29.7
0.008
54.515
1.248
100
1.263
101.2
-0.015
-1.2
—
0
0.134
10.8
0.134
10.8
-0.15
-12.0003
-0.078
-6.2
—
0
-0.228
-18.2
—
0
-0.228
-18.2
-0.004
54.515
1.676
100
1.719
102.6
-0.043
-2.6
—
0
0.14
8.3
0.14
8.3
-0.183
-10.9
-0.012
-0.7
—
0
-0.195
-11.6
—
0
-0.195
-11.6
-0.004
54.515
1.838
100
1.837
100
0.001
0.03
—
0
0.086
4.7
0.086
4.7
-0.086
-4.7
-0.01
-0.5
—
0
-0.096
-5.2
—
0
-0.096
-5.2
-0.002
54.515
2.186
100
2.112
96.6
0.074
3.4
—
0
0.082
3.7
0.082
3.7
-0.008
-0.4
-0.009
-0.4
—
0
-0.017
-0.8
—
0
-0.017
-0.8
0
54.515
2.037
100
1.951
95.8
0.086
4.2
—
0
0.046
2.3
0.046
2.3
0.039
1.9
-0.009
-0.4
—
0
0.031
1.5
—
0
0.031
1.5
0.001
54.515
2.085
100
2.069
99.2
0.016
0.8
—
0
0.092
4.4
0.092
4.4
-0.077
-3.7
-0.009
-0.4
—
0
-0.085
-4.09
—
0
-0.085
-4.09
-0.002
54.515
1.986
100
2.126
107.1
-0.14
-7.05
—
0
0.061
3.1
0.061
3.1
-0.201
-10.1
-0.008
-0.4
—
0
-0.21
-10.6
—
0
-0.21
-10.6
-0.004
54.515
2.356
100
2.239
95
0.117
5
—
0
0.073
3.1
0.073
3.1
0.044
1.8
-0.008
-0.3
—
0
0.035
1.5
—
0
0.035
1.5
0.001
54.515
2.077
100
1.956
94.2
0.12
5.8
—
0
0.057
2.8
0.057
2.8
0.063
3
-0.008
-0.4
—
0
0.055
2.7
—
0
0.055
2.7
0.001
54.515
2.06
100
1.96
95.1
0.1
4.9
—
0
0.12
5.8
0.12
5.8
-0.02
-1
-0.01
-0.5
—
0
-0.03
-1.5
—
0
-0.03
-1.5
—
54.51
2.05
100
2.06
100.5
-0.01
-0.5
—
0
0.09
4.4
0.09
4.4
-0.1
-4.9
-0.01
-0.5
0.01
0.5
-0.1
-4.9
—
0
-0.1
-4.9
—
54.51
2.68
100
2.31
86.2
0.38
14.2
—
0
0.12
4.5
0.12
4.5
0.25
9.3
-0.01
-0.4
—
0
0.25
9.3
—
0
0.25
9.3
—
54.51
2.17
2.16
0.01
—
0.16
0.16
-0.15
-0.01
—
-0.16
—
-0.16
—
54.51
2.47
2.22
0.24
—
0.12
0.13
0.12
-0.01
—
0.11
—
0.11
—
54.51
2.3
2.64
-0.34
—
0.14
0.14
-0.48
-0.01
—
-0.48
—
-0.48
-0.01
54.51
2.49
2.44
0.05
—
0.14
0.13
-0.08
-0.01
—
-0.09
—
-0.09
—
54.51
2.41
2.51
-0.1
—
0.16
0.16
-0.26
-0.01
—
-0.27
—
-0.27
—
54.51
2.62
2.51
0.11
—
0.22
0.23
-0.11
-0.01
—
-0.12
—
-0.12
—
54.51
2.24
2.37
-0.13
—
0.21
0.21
-0.34
-0.01
—
-0.35
—
-0.35
-0.01
54.51
3.01
2.83
0.18
—
0.21
0.21
-0.03
-0.01
—
-0.04
—
-0.04
—
54.51
2.86
2.69
0.17
—
0.23
0.23
-0.07
-0.01
—
-0.07
—
-0.07
—
54.51
2.79
2.73
0.06
—
0.23
0.23
-0.17
-0.01
-0.02
-0.2
—
-0.2
—
54.28
2.78
2.78
—
—
0.2
0.2
-0.2
-0.01
0.05
-0.16
—
-0.16
—
54.56
2.64
2.83
-0.19
—
0.25
0.25
-0.44
-0.01
0.08
-0.37
—
-0.37
-0.01
53.43
1.85
1.73
0.12
—
0.29
0.28
-0.17
-0.01
0.17
—
—
—
—
53.63
1.55
1.5
0.05
—
0.31
0.31
-0.26
-0.01
0.09
-0.18
—
-0.18
—
53.6
1.03
1.06
-0.03
—
0.25
0.25
-0.28
-0.01
-0.43
-0.72
—
-0.72
-0.01
53.6
0.97
0.88
0.1
—
0.27
0.27
-0.17
-0.01
0.06
-0.12
—
-0.12
—
53.65
0.77
0.74
0.03
—
0.2
0.2
-0.17
-0.01
-0.08
-0.26
—
-0.26
—
53.65
0.7
0.65
0.05
—
0.22
0.21
-0.16
-0.01
-0.05
-0.22
—
-0.22
—
53.54
0.71
0.67
0.05
—
0.21
0.21
-0.16
-0.01
-0.08
-0.24
—
-0.24
—
53.5
0.53
0.49
0.03
—
0.2
0.2
-0.16
-0.01
-0.02
-0.19
—
-0.19
—
53.5
0.49
0.42
0.07
—
0.22
0.22
-0.15
-0.01
0.01
-0.15
—
-0.15
—
53.5