Power Statements
PS
Power 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
110.59
100
75.398
68.2
35.188
31.8
4.959
4.5
4.52
4.1
9.844
8.9
25.344
22.9
-2.909
-2.6
—
0
22.435
20.3
0.895
0.8
21.54
19.5
0.937
22.993
95.24
100
69.484
73
25.756
27
5.197
5.5
9.532
10
15.094
15.8
10.662
11.2
-3.346
-3.5
—
0
7.316
7.7
0.201
0.2
7.115
7.5
0.31
22.973
104.75
100
77.219
73.7
27.536
26.3
5.429
5.2
9.336
8.9
15.202
14.5
12.334
11.8
-3.595
-3.4
—
0
8.739
8.3
0.369
0.4
8.37
8
0.364
22.985
115.9
100
88
75.9
27.9
24.1
4.8
4.1
10.6
9.1
15.8
13.6
12.1
10.4
-4.2
-3.6
—
0
7.9
6.8
0.2
0.2
7.8
6.7
0.34
23
121.9
100
94.9
77.9
27
22.1
4.7
3.9
10.6
8.7
15.7
12.9
11.3
9.3
-4.6
-3.8
—
0
6.7
5.5
0.2
0.2
6.4
5.3
0.28
23
116.5
100
93
79.8
23.5
20.2
4.6
3.9
9.9
8.5
14.9
12.8
8.5
7.3
-4.7
-4.03
—
0
3.9
3.3
0.1
0.09
3.7
3.2
0.16
23
137
100
107.6
78.5
29.4
21.5
5
3.6
10
7.3
15.5
11.3
13.9
10.1
-4.3
-3.1
—
0
9.6
7
0.3
0.2
9.3
6.8
0.41
23
124.9
100
100.8
80.7
24.1
19.3
4.8
3.8
11.5
9.2
16.9
13.5
7.2
5.8
-3.6
-2.9
—
0
3.6
2.9
0.4
0.3
3.2
2.6
0.14
23
120.5
100
102.2
84.8
18.3
15.2
4.6
3.8
10
8.3
15
12.4
3.2
2.7
-2.7
-2.2
—
0
0.6
0.5
-0.8
-0.7
1.4
1.2
0.06
22.9
98.9
100
82.2
83.1
16.7
16.9
4.6
4.7
11.4
11.5
16.5
16.7
0.2
0.2
-2.4
-2.4
—
0
-2.2
-2.2
0.4
0.4
-2.6
-2.6
-0.11
22.9
127
100
117.3
92.4
9.7
7.6
4.7
3.7
10
7.9
15.3
12
-5.6
-4.4
-2.1
-1.7
—
0
-7.7
-6.06
0.5
0.4
-7.6
-6
-0.33
22.9
117.6
100
106.3
90.4
11.3
9.6
5.4
4.6
11
9.4
17
14.5
-5.7
-4.8
-1.6
-1.4
—
0
-7.3
-6.2
-0.1
-0.09
-7.2
-6.1
-0.31
22.9
111.5
100
98.3
88.2
13.2
11.8
6.1
5.5
21.1
18.9
27.8
24.9
-14.6
-13.09
-1.5
-1.3
—
0
-16.1
-14.4
-0.5
-0.4
-15.6
-14
-0.68
22.9
100.2
100
93.1
92.9
7.1
7.1
6.2
6.2
15.8
15.8
22.7
22.7
-15.6
-15.6
-2.2
-2.2
—
0
-17.8
-17.8
0.4
0.4
-18.2
-18.2
-0.79
22.9
105
100
86.2
82.1
18.8
17.9
6.3
6
13.3
12.7
20.4
19.4
-1.5
-1.4
-1.5
-1.4
—
0
-3
-2.9
0.1
0.1
-3.1
-3
-0.13
22.9
114.5
100
96.3
84.1
18.2
15.9
6.6
5.8
12
10.5
19.3
16.9
-1.1
-1
-1.5
-1.3
0.9
0.8
-1.7
-1.5
0.1
0.09
-1.5
-1.3
-0.08
22.9
93.1
100
89.3
95.9
3.8
4.1
5.8
6.2
12.6
13.5
19.1
20.5
-15.4
-16.5
-1.4
-1.5
—
0
-17.3
-18.6
0.1
0.1
-17.7
-19.01
-0.76
22.9
105.1
100
87.4
83.2
17.7
16.8
6.8
6.5
13.9
13.2
21.4
20.4
-3.7
-3.5
-1.3
-1.2
0.2
0.2
-4.8
-4.6
-1.7
-1.6
-0.7
-0.7
-0.03
22.9
153.1
100
123.4
80.6
29.7
19.4
6.2
4
12.6
8.2
19.8
12.9
9.9
6.5
-1.7
-1.1
0.2
0.1
8.3
5.4
0.3
0.2
8.1
5.3
0.35
22.9
138.5
100
111.6
80.6
26.9
19.4
6.4
4.6
11.5
8.3
18.8
13.6
8.1
5.8
-1.9
-1.4
—
0
6.2
4.5
0.5
0.4
5.8
4.2
0.25
22.9
138.7
100
113.1
81.5
25.6
18.5
6
4.3
14
10.1
20.9
15.1
4.7
3.4
-7.9
-5.7
0.4
0.3
-2.8
-2.02
0.2
0.1
-3
-2.2
-0.14
21.7
115.8
100
98.1
84.7
17.7
15.3
6.3
5.4
16.1
13.9
23.3
20.1
-5.6
-4.8
2.3
2
0.1
0.09
-3.2
-2.8
-0.6
-0.5
-2.6
-2.2
-0.14
18.6
138.2
100
126.2
91.3
12
8.7
7.9
5.7
16.7
12.1
26
18.8
-14
-10.1
6.6
4.8
-0.1
-0.07
-9.7
-7.02
0.2
0.1
-9.9
-7.2
-0.53
18.6
136.3
100
117.5
86.2
18.8
13.8
7.7
5.6
16.4
12
25.4
18.6
-6.6
-4.8
-12.2
-9
0.1
0.07
-18.7
-13.7
0.1
0.07
-18.8
-13.8
-1.01
18.6
127.1
100
109
85.8
18.1
14.2
7
5.5
13.3
10.5
21.6
17
-3.5
-2.8
-8.3
-6.5
0.1
0.08
-11.7
-9.2
0.1
0.08
-11.8
-9.3
-0.63
18.6
94.4
100
84.5
89.5
9.9
10.5
6
6.4
13.3
14.1
20.4
21.6
-10.4
-11.02
-4.1
-4.3
0.1
0.1
-14.5
-15.4
-0.3
-0.3
-14.2
-15.04
-0.77
18.5
131.5
116
15.5
6.5
11.3
18.9
-3.5
-3.2
0.2
-6.5
-0.3
-37.2
-3.41
10.9
100
86.7
13.3
5.7
12.1
19
-5.7
-3.4
—
-9.1
0.1
-12.8
-1.17
10.9
100.9
88.4
12.5
3.8
10.7
15.8
-3.3
-2.2
-2.1
-7.6
0.1
-10.9
-1
10.9
84.3
74.5
9.8
4
10.2
15.4
-5.6
-6.1
-0.5
-24.1
0.5
-24.5
-2.25
10.9
98.3
86.4
11.9
4.7
8.6
14.7
-2.8
-4.4
-0.1
-7.9
-1.2
-6.6
-0.62
10.8
78.9
72.8
6.1
4.5
6.9
12.8
-6.6
-3.7
-0.1
-10.5
-1.8
-8.7
-0.81
10.8
85.8
81.3
4.5
4.8
6.7
12.6
-8.1
-1.5
-0.1
-10.8
18
-28.8
-2.68
10.8
76.5
69.8
6.6
4.9
6.4
12.8
-6.1
-0.2
-0.1
-6.7
-3.4
-3.3
-0.31
10.8
69.6
67.5
2.1
6.6
9.4
17.8
-15.7
-0.1
0.1
-27.4
-11.9
-15.5
-1.43
10.8
112
96.7
15.3
5.6
7.3
13.9
1.4
7.4
-0.1
8.6
-0.5
9.1
0.82
11.1
94.6
77.3
17.4
6.2
6.7
12.9
4.5
1.8
-0.1
6.2
1.3
4.9
0.44
11.2
86.1
69.7
16.5
5.2
7.2
12.4
4.1
-4.1
—
-0.1
1.4
-1.5
-0.13
10.8
103.5
85.4
18.1
7.5
6.5
10.6
7.5
4.5
-3.4
8.3
0.2
9.3
0.83
11.1
94
75.3
18.6
4.5
6.1
11.2
7.5
0.5
3.2
11.1
4
6.3
0.56
11.2
83.4
68
15.4
3.7
5.8
9.5
5.9
-0.3
0.5
6.1
2.3
3.8
0.34
11.2
66.7
54.8
11.9
3.6
4.8
8.4
3.5
0.1
—
3.6
1.3
2.1
0.19
11.1
61.5
49.7
11.8
3.1
4.7
7.9
3.9
-6.5
—
-2.6
1.2
-3.8
-0.36
10.5
64.6
52.3
12.4
3.3
5
8.2
4.1
-12.7
—
-8.6
1.4
-10
-0.97
10.3
59.1
48
11.2
2.3
5.1
7.3
3.9
-4.4
—
-0.9
1.2
-2.1
-0.23
9.2
52.6
43.4
9.2
1.8
4.3
6.1
3.1
-0.2
-4.8
-2
1
-2.9
-0.32
9.1
52.5
44
8.4
5.4
0.1
5.4
3
-0.3
-1
1.7
1
0.7
0.08
9.1