Decentral Statements
WD
Decentral 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
0.143
100
0.016
11.3
0.127
88.7
—
0
0.18
125.9
0.18
125.9
-0.053
-37.3
0
0.007
—
0
-0.053
-37.3
—
0
-0.053
-37.3
0
7 394.79
0.293
100
0.048
16.5
0.245
83.5
—
0
0.078
26.8
0.078
26.8
0.166
56.8
—
0
0.064
22
0.231
78.8
—
0
0.231
78.8
0
6 645.57
0.512
100
—
0
0.512
100
—
0
0.056
10.9
0.056
10.9
0.456
89.1
—
0
0.032
6.3
0.488
95.3
—
0
0.488
95.3
0
7 583.88
0.14
100
—
0
0.14
100
—
0
0.076
54
0.076
54
0.064
46
—
0
-0.005
-3.7
0.059
42.3
—
0
0.059
42.3
0
7 675.37
—
100
—
0
—
0
—
0
0.05
0
0.05
0
-0.05
0
—
0
—
0
-0.05
0
—
0
-0.05
0
0
7 675.37
0.055
100
0
0.7
0.054
99.3
—
0
0.215
392.6
0.195
356.6
-0.141
-257.2
—
0
-0.266
-486.2
-1.959
-3577.7
—
0
-1.959
-3577.7
0
7 078.78
0.085
100
0.013
15.7
0.072
84.3
—
0
0.089
105.2
0.089
105.2
-0.018
-20.9
—
0
—
0
-0.018
-20.9
—
0
-0.018
-20.9
—
7 443.14
0.09
100
0.009
9.9
0.081
90.1
—
0
0.179
198.6
0.179
198.6
-0.098
-108.5
—
0
—
0
-0.098
-108.5
—
0
-0.098
-108.5
0
7 413.4
0.063
100
—
0
0.063
100
—
0
0.191
305.4
0.191
305.4
-0.128
-205.4
—
0
1.552
2482.8
-1.835
-2936.7
—
0
-1.863
-2981.04
0
7 443.14
0.064
100
0.007
10.8
0.057
89.2
—
0
0.037
57.1
0.037
57.1
0.021
32.1
—
0
0.132
206.1
0.152
238.2
—
0
0.149
233.5
0
15 104.78
0.07
100
0.002
2.5
0.068
97.5
—
0
0.079
114
0.079
114
-0.011
-16.5
-0.023
-33.5
0.006
9.2
-0.028
-40.8
—
0
-0.028
-40.8
0
3 456.18
0.07
100
0.011
15.4
0.059
84.6
—
0
0.194
277.9
0.194
277.9
-0.135
-193.3
-0.032
-45.9
0.045
64
-0.122
-175.2
—
0
-0.122
-175.2
0
1 330.79
0.063
100
0.001
2
0.061
98
—
0
0.212
339.9
0.212
339.9
-0.151
-242
-0.029
-45.6
-0.04
-64.5
-0.22
-352.03
—
0
-0.223
-356.8
0
556.25
0.306
100
0.046
15.2
0.259
84.8
—
0
0.42
137.3
0.42
137.3
-0.16
-52.5
—
0
-0.019
-6.4
-0.18
-58.9
—
0
-0.18
-58.9
-0.001
158.88
0.018
100
0.001
7
0.017
93
—
0
0.336
1843.1
0.336
1843.1
-0.319
-1750.1
-0.447
-2456
-0.004
-24.2
-0.77
-4230.3
—
0
-0.77
-4230.3
-0.006
134.74
0.131
100
0.182
138.7
-0.051
-38.7
—
0
1.327
1011.5
1.327
1011.5
-1.378
-1050.2
-0.005
-3.8
-0.037
-28.6
-1.42
-1082.6
—
0
-1.42
-1082.6
-0.011
130.19
0.028
100
0.002
5.6
0.026
94.4
—
0
1.512
5499.8
1.512
5499.8
-1.486
-5405.4
-0.001
-3.7
—
0
-1.487
-5409.05
—
0
-1.487
-5409.05
-0.01
148.75
0.221
100
0.005
2.4
0.215
97.6
—
0
4.851
2199.2
4.851
2199.2
-4.636
-2101.6
—
0
—
0
-4.636
-2101.6
—
0
-4.636
-2101.6
-0.043
107.47
0.221
100
0.004
1.8
0.217
98.2
—
0
3.259
1477.2
3.259
1477.2
-3.042
-1379
—
0
—
0
-3.042
-1379
—
0
-3.042
-1379
-0.028
108.82
0.06
100
—
0
0.06
100
—
0
1.02
1700
1.02
1700
-0.96
-1600
—
0
—
0
-0.96
-1600
—
0
-0.96
-1600
-0.01
101.62
0.08
100
—
0
0.08
100
—
0
1.03
1287.5
1.03
1287.5
-0.95
-1187.5
0.01
12.5
—
0
-0.94
-1175
—
0
-0.94
-1175
-0.01
116.52
0.31
100
0.29
93.5
0.02
6.5
—
0
0.1
32.3
0.11
35.5
-0.09
-29.03
-0.03
-9.7
—
0
-0.12
-38.7
—
0
-0.12
-38.7
-2.4
0.05
0.35
100
0.34
97.1
0.01
2.9
—
0
0.07
20
0.1
28.6
-0.08
-22.9
-0.03
-8.6
—
0
-0.11
-31.4
—
0
-0.11
-31.4
-2.75
0.04
0.45
100
0.32
71.1
0.12
26.7
—
0
0.31
68.9
0.32
71.1
-0.19
-42.2
-0.02
-4.4
—
0
-0.16
-35.6
—
0
-0.16
-35.6
-5.33
0.03
0.44
100
0.42
95.5
0.02
4.5
—
0
0.17
38.6
0.19
43.2
-0.17
-38.6
-0.02
-4.5
—
0
-0.19
-43.2
—
0
-0.19
-43.2
-19
0.01
0.45
100
0.47
104.4
-0.02
-4.4
—
0
0.16
35.6
0.16
35.6
-0.18
-40
-0.02
-4.4
—
0
-0.2
-44.4
—
0
-0.2
-44.4
-20
0.01
0.55
100
0.49
89.1
0.06
10.9
—
0
0.21
38.2
0.21
38.2
-0.15
-27.3
-0.02
-3.6
—
0
-0.17
-30.9
—
0
-0.17
-30.9
-34.98
—
0.42
100
0.45
107.1
-0.03
-7.1
—
0
0.41
97.6
0.41
97.6
-0.44
-104.8
-0.3
-71.4
—
0
-0.69
-164.3
—
0
-0.69
-164.3
-69
0.01
0.5
100
0.5
100
—
0
—
0
0.3
60
0.31
62
-0.32
-64
-0.33
-66
—
0
-0.65
-130
—
0
-0.65
-130
-211.82
—
0.45
100
0.46
102.2
-0.01
-2.2
—
0
0.27
60
0.29
64.4
-0.3
-66.7
-0.65
-144.4
—
0
-0.95
-211.1
—
0
-0.95
-211.1
-95
0.01
0.57
100
0.46
80.7
0.11
19.3
—
0
0.34
59.6
0.36
63.2
-0.26
-45.6
-0.03
-5.3
—
0
-0.29
-50.9
—
0
-0.29
-50.9
-268.49
—
0.62
100
0.44
71
0.18
29
—
0
1.07
172.6
1.1
177.4
-0.93
-150
—
0
0.09
14.5
-0.84
-135.5
—
0
-0.84
-135.5
-736.37
—
0.52
100
0.59
113.5
-0.07
-13.5
—
0
0.47
90.4
0.48
92.3
-0.56
-107.7
-0.72
-138.5
—
0
-1.27
-244.2
—
0
-1.27
-244.2
-1 215.12
—
0.62
100
0.69
111.3
-0.07
-11.3
—
0
0.7
112.9
0.71
114.5
-0.78
-125.8
—
0
—
0
-0.88
-141.9
—
0
-0.88
-141.9
-871.49
—
0.52
100
0.37
71.2
0.15
28.8
—
0
0.1
19.2
0.11
21.2
0.04
7.7
-0.01
-1.9
—
0
0.03
5.8
—
0
0.03
5.8
32.84
—