Symbolic Statements
EV
Symbolic 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
1.097
0
1.098
0
-1.098
0
0.5
0
0.093
0
-0.505
0
0.055
0
-0.56
0
-0.052
10.803
—
100
—
0
—
0
—
0
0.936
0
0.937
0
-0.937
0
-1.126
0
-0.105
0
-2.168
0
-0.006
0
-2.162
0
-0.176
12.3
—
100
—
0
—
0
—
0
1.152
0
1.152
0
-1.152
0
0.539
0
0.014
0
-0.599
0
-0.059
0
-0.491
0
-0.044
12.316
—
100
—
0
—
0
—
0
3.427
0
3.43
0
-3.43
0
-0.002
0
—
0
-3.432
0
—
0
17.445
0
1.42
12.245
—
100
—
0
—
0
—
0
0.637
0
0.638
0
-0.638
0
-0.002
0
—
0
-0.64
0
0.015
0
0.075
0
—
12.258
—
100
—
0
—
0
—
0
0.726
0
0.726
0
-0.726
0
0.002
0
0.318
0
-0.406
0
0.024
0
0.953
0
0.07
12.257
6.46
100
2.24
34.7
4.22
65.3
1.3
20.1
2.79
43.2
4.39
68
-0.17
-2.6
-0.38
-5.9
-0.29
-4.5
-0.84
-13.003
0.08
1.2
-0.92
-14.2
-0.08
12.21
6.96
100
2.38
34.2
4.58
65.8
1.16
16.7
2.66
38.2
4.12
59.2
0.47
6.8
0.13
1.9
0.17
2.4
0.76
10.9
0.18
2.6
0.59
8.5
0.05
12.26
6.77
100
2.13
31.5
4.64
68.5
1.09
16.1
2.86
42.2
4.25
62.8
0.39
5.8
-0.11
-1.6
—
0
0.28
4.1
0.15
2.2
0.14
2.1
0.01
12.26
6.33
100
2.19
34.6
4.14
65.4
1.01
16
2.55
40.3
3.85
60.8
0.29
4.6
-0.05
-0.8
0.02
0.3
0.26
4.1
0.31
4.9
-0.05
-0.8
—
12.18
6.29
100
2.14
34
4.15
66
1.06
16.9
2.98
47.4
4.32
68.7
-0.17
-2.7
0.34
5.4
—
0
0.17
2.7
0.2
3.2
-0.03
-0.5
—
12.16
6.68
100
2.44
36.5
4.25
63.6
0.92
13.8
2.99
44.8
4.18
62.6
0.07
1
-0.69
-10.3
0.06
0.9
-0.57
-8.5
0.81
12.1
-1.38
-20.7
-0.11
12.17
6.11
100
2.14
35
3.97
65
1.18
19.3
2.79
45.7
4.27
69.9
-0.3
-4.9
0.18
2.9
0.01
0.2
-0.11
-1.8
0.11
1.8
-0.22
-3.6
-0.02
12.16
6.26
100
2.16
34.5
4.1
65.5
1.2
19.2
2.9
46.3
4.4
70.3
-0.3
-4.8
0.11
1.8
—
0
-6.89
-110.06
0.1
1.6
-6.98
-111.5
-0.57
12.16
6.7
100
1.95
29.1
4.75
70.9
1.29
19.3
3.87
57.8
5.41
80.7
-0.67
-10
-0.35
-5.2
-0.01
-0.1
-1.03
-15.4
0.09
1.3
-1.12
-16.7
-0.09
12.14
6.92
100
2.24
32.4
4.68
67.6
1.29
18.6
2.93
42.3
4.48
64.7
0.2
2.9
0.22
3.2
0.34
4.9
-17.01
-245.8
-1.03
-14.9
-15.98
-230.9
-1.32
12.11
7.42
100
2.36
31.8
5.06
68.2
1.07
14.4
3.17
42.7
4.51
60.8
0.56
7.5
0.27
3.6
0.07
0.9
0.89
12
0.34
4.6
0.55
7.4
0.05
12.12
8.14
100
2.89
35.5
5.25
64.5
0.96
11.8
3.79
46.6
5.04
61.9
0.2
2.5
0.1
1.2
0.02
0.2
0.33
4.1
0.17
2.1
0.16
2
0.01
12.12
8.16
100
2.86
35
5.3
65
0.85
10.4
3.38
41.4
4.5
55.1
0.8
9.8
-0.19
-2.3
-0.03
-0.4
0.58
7.1
0.1
1.2
0.48
5.9
0.04
12.17
9.17
3
6.17
0.54
4.24
5.12
1.05
-0.7
0.02
0.22
0.64
-0.32
-0.04
11.94
7.55
2.57
4.98
0.36
3
3.64
1.34
-0.27
—
0.94
0.18
0.76
0.06
11.99
6.22
1.56
4.66
0.67
2
2.92
1.75
-0.29
—
1.46
0.35
1.1
0.09
11.97
5.88
1.55
4.33
0.47
2.04
2.76
1.57
-0.25
—
1.32
0.35
0.97
0.08
11.94
6.12
1.33
4.79
0.53
2.24
3.02
1.77
-0.12
0.18
1.84
0.55
1.29
0.11
11.94
6.1
1.26
4.84
0.7
2.19
3.14
1.7
-0.33
—
1.37
0.43
0.94
0.08
11.98
6.08
1.26
4.82
0.83
2.05
3.15
1.67
-0.52
—
1.09
0.31
0.78
0.07
11.96
6.48
1.45
5.03
0.96
2.35
3.58
1.45
0.08
—
0.6
0.17
0.43
0.04
11.96
7.07
1.88
5.2
0.96
2.47
3.66
1.53
0.1
—
1.11
0.02
1.09
0.09
11.93
5.77
1.44
4.33
0.91
2.35
3.38
0.95
-0.24
—
0.71
0.14
0.57
0.05
11.93
6.07
1.52
4.55
0.96
2.54
3.61
0.94
0.15
—
1.09
0.31
0.78
0.07
11.95
6.66
1.61
5.05
1.01
2.49
3.63
1.42
-0.12
—
1.3
0.44
0.86
0.07
11.94
7.6
1.79
5.81
0.86
2.37
3.33
2.48
-0.02
—
2.46
0.85
1.6
0.13
11.95
7.56
1.96
5.61
0.95
2.24
3.28
2.32
0.19
—
2.51
0.83
1.68
0.14
11.93
7.94
2
5.94
0.96
2.26
3.29
2.65
-0.08
-0.03
2.51
0.84
1.68
0.14
11.91
6.58
1.9
4.68
0.88
2.49
3.45
1.24
-0.1
—
0.93
0.28
0.65
0.05
11.92
6.57
2.02
4.55
0.84
2.55
3.45
1.1
-0.08
0.09
0.55
-0.25
0.8
0.07
11.87
6.07
1.6
4.47
0.72
2.25
3
1.47
-0.11
—
1.36
0.44
0.92
0.08
11.77
5.79
1.7
4.08
0.68
2.01
2.83
1.25
0.19
—
1.44
0.53
0.91
0.08
11.69
6.67
1.84
4.83
0.71
2.2
3.05
1.78
-0.05
—
1.74
0.56
1.17
0.1
11.69
6.85
2.05
4.8
0.89
2.01
3.04
1.77
0.06
—
1.83
0.39
1.44
0.12
11.65