Applied Statements
AM
Applied 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
0.112
100
0.14
125.5
-0.028
-25.5
0.016
14.4
0.342
306.1
0.358
320.5
-0.386
-345.9
-0.644
-576.5
-0.717
-641.8
0.191
170.9
—
0
0.191
170.9
0.001
321.09
0.106
100
0.178
167.7
-0.072
-67.7
0.007
6.2
0.336
316.4
0.342
322.6
-0.414
-390.3
-0.481
-453.04
0.121
114.1
-0.774
-729.2
—
0
-0.774
-729.2
-0.003
229.96
0.078
100
0.133
170.8
-0.055
-70.8
0.243
311.9
0.405
519.4
0.649
831.3
-0.704
-902.2
-0.472
-604.6
0.06
77.3
-1.116
-1429.4
—
0
-1.116
-1429.4
-0.005
222.6
0.309
100
0.343
111.1
-0.034
-11.09
0.072
23.4
0.35
113.2
0.422
136.6
-0.456
-147.7
-0.471
-152.5
0.345
111.5
-0.583
-188.7
—
0
-0.638
-206.5
-0.003
207.45
0.361
100
0.434
120.3
-0.073
-20.3
0.048
13.3
0.444
122.9
0.491
136.2
-0.565
-156.5
-0.475
-131.5
0.02
5.6
-1.019
-282.4
—
0
-1.132
-313.6
-0.006
199.14
0.465
100
0.419
90
0.047
10
0.076
16.4
0.412
88.5
0.488
104.9
-0.442
-94.9
-0.463
-99.6
0.07
15
-0.835
-179.4
—
0
-0.887
-190.6
-0.005
195.11
0.274
100
0.462
168.9
-0.189
-68.9
0.052
18.9
0.39
142.3
0.441
161.2
-0.63
-230.06
-0.464
-169.5
0.024
8.9
-0.846
-309.1
—
0
-0.907
-331.3
-0.005
188.24
0.361
100
0.399
110.7
-0.039
-10.7
—
0
0.33
91.3
0.386
107
-0.425
-117.7
-0.446
-123.6
0.023
6.4
-0.848
-234.9
—
0
-0.906
-251.1
-0.005
179.72
0.222
100
0.396
178.4
-0.174
-78.4
0.057
25.6
0.501
225.6
0.558
251.2
-0.732
-329.5
-0.463
-208.6
0.032
14.3
-1.164
-523.8
—
0
-1.187
-534.2
-0.007
175.64
0.144
100
0.23
160.5
-0.087
-60.5
0.042
29.3
0.8
557.3
0.842
586.6
-0.929
-647.07
-0.454
-316.4
0
0.06
-1.383
-963.4
—
0
-1.383
-963.4
-0.008
175.64
0.152
100
0.22
144
-0.067
-44
0.046
29.9
0.635
416.4
0.681
446.3
-0.748
-490.3
-0.446
-292.2
1.3
852.7
0.107
70.2
—
0
0.107
70.2
0.001
175.57
0.101
100
0.274
269.6
-0.172
-169.6
0.07
68.7
0.762
750.6
0.831
819.3
-1.004
-988.9
-0.838
-826.1
0.25
246.7
-1.592
-1568.4
—
0
-1.592
-1568.4
-0.009
175.51
0.045
100
0.216
479.1
-0.171
-379.1
0.049
108.8
0.706
1565.1
0.755
1673.9
-0.926
-2053
-0.421
-933.04
0.001
1.3
-1.346
-2984.7
—
0
-1.346
-2984.7
-0.008
175.51
0.219
100
0.219
100.2
-0.001
-0.2
0.044
20
1.118
510.7
1.162
530.7
-1.162
-530.9
-0.531
-242.7
0.001
0.4
-1.693
-773.2
—
0
-1.693
-773.2
-0.01
175.51
0.121
100
0.226
187.3
-0.105
-87.3
0.034
28
0.813
674.2
0.846
702.2
-0.952
-789.4
-0.392
-325.6
0.001
1.2
-1.343
-1113.9
—
0
-1.343
-1113.9
-0.008
175.51
0.053
100
0.292
549.6
-0.239
-449.6
0.048
90.5
0.435
820.6
0.798
1504.2
-1.037
-1953.8
1.431
2696.1
0.15
283.6
3.532
6656.2
—
0
3.532
6656.2
0.02
175.63
4.682
100
0.581
12.4
4.101
87.6
0.036
0.8
0.614
13.1
0.968
20.7
3.133
66.9
-0.609
-13
-0.009
-0.2
5.537
118.3
—
0
5.537
118.3
0.029
193.8
0.09
100
0.18
200
-0.09
-100
0.06
66.7
0.88
977.8
1.26
1400
-1.34
-1488.9
-0.58
-644.4
—
0
-0.32
-355.6
—
0
-0.32
-355.6
—
161.87
0.05
100
0.17
340
-0.13
-260
0.06
120
1.2
2400
1.58
3160
-1.7
-3400.000000000002
-2.54
-5080
0.35
700
-12.08
-24160
—
0
-12.08
-24160
-0.08
145.62
0.14
0.05
0.09
0.2
1.55
2.07
-1.98
-3.08
—
-5.9
—
-5.9
-0.04
139.63
0.15
0.41
-0.26
0.05
0.66
1.04
-1.31
-2.53
—
-4.41
—
-4.41
-0.04
118.86
1.36
0.83
0.53
0.11
0.49
0.92
-0.4
-2.24
0.02
-1.88
—
-1.88
-0.02
108.72
0.8
0.79
0.01
0.24
0.99
1.56
-1.56
-2.07
—
-2.73
—
-2.73
-0.03
108.61
0.92
0.71
0.21
0.16
0.84
1.33
-1.12
-1.79
-0.11
-2.1
—
-2.1
-0.02
108.8
0.98
0.54
0.44
0.27
0.98
1.58
-1.15
-1.79
—
-1.81
—
-1.81
-0.02
108.48
1.11
0.78
0.34
0.02
1.07
1.43
-1.1
-1.36
0.01
-3.18
—
-3.18
-0.03
113.14
1
0.26
0.75
0.53
1.18
2.04
-1.3
-1.37
0.09
-0.55
—
-0.55
-0.01
97.73
0.24
—
0.23
0.65
1.27
2.26
-2.02
-1.28
-0.11
-4.67
—
-4.67
-0.05
96.75
0.04
—
0.04
0.98
1.16
2.46
-2.42
-1.17
—
1.79
—
1.79
0.02
96.48
0.07
—
0.06
1.29
1.25
2.87
-2.8
-1.09
-0.15
-2.73
—
-2.73
-0.03
95.65
0.16
—
0.16
1.33
1.18
2.84
-2.68
-1.03
-0.4
-4.19
—
-4.19
-0.04
95.11
0.12
0.01
0.11
1
1.52
3.26
-3.15
-0.73
-0.17
-4.35
—
-4.35
-0.05
95.04
0.06
0.02
0.04
1.17
1.08
2.42
-2.39
-0.2
—
-2.58
—
-2.58
-0.03
94.99
0.05
0.02
0.03
1.26
1.34
2.74
-2.71
-0.26
-0.03
-3.04
—
-3.04
-0.03
94.86
0.01
—
0.01
1.2
1.25
2.56
-2.55
0.46
-0.06
-0.36
—
-0.36
—
94.69
0.01
—
0.01
1.13
2.59
3.81
-3.8
-0.13
-0.01
-3.51
—
-3.51
-0.04
94.6
0.01
—
0.01
1.18
2
3.25
-3.25
—
—
-3.87
—
-3.87
-0.04
94.51
0.01
—
0.01
0.88
1.83
2.79
-2.77
0.17
—
-2.6
—
-2.6
-0.03
94.42
0.03
0.02
0.01
1.37
2.15
3.59
-3.58
0.5
—
-3.08
—
-3.08
-0.03
93.68
0.01
0.02
-0.01
0.97
1.94
2.99
-3
-0.84
—
-3.84
—
-3.84
-0.04
90.26