Progressive Statements
RX
Progressive 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
13.477
100
8.782
65.2
4.695
34.8
—
0
3.445
25.6
4.202
31.2
0.493
3.7
0.023
0.2
—
0
-9.276
-68.8
—
0
-9.276
-68.8
-1.486
6.241
14.628
100
10.623
72.6
4.005
27.4
—
0
3.494
23.9
4.27
29.2
-0.265
-1.8
0.024
0.2
—
0
-0.372
-2.5
—
0
-0.372
-2.5
-0.06
6.24
14.42
100
9.744
67.6
4.676
32.4
—
0
3.324
23.1
4.08
28.3
0.596
4.1
0.026
0.2
—
0
-13.273
-92.05
—
0
-13.273
-92.05
-2.142
6.196
12.359
100
8.579
69.4
3.781
30.6
—
0
4.431
35.9
5.139
41.6
-1.358
-11
-0.017
-0.1
—
0
-1.375
-11.1
—
0
-1.375
-11.1
-0.223
6.173
22.948
100
16.242
70.8
6.706
29.2
—
0
5.931
25.8
6.068
26.4
0.638
2.8
-0.202
-0.9
—
0
-4.767
-20.8
—
0
-4.767
-20.8
-0.851
5.604
11.392
100
8.245
72.4
3.147
27.6
—
0
3.133
27.5
3.133
27.5
0.014
0.1
-0.144
-1.3
—
0
-0.13
-1.1
—
0
-0.13
-1.1
-0.039
3.358
10.433
100
7.303
70
3.13
30
—
0
3.506
33.6
3.506
33.6
-0.376
-3.6
5.677
54.4
—
0
5.301
50.8
—
0
5.301
50.8
1.613
3.286
10.144
100
7.982
78.7
2.162
21.3
—
0
4.032
39.7
4.032
39.7
-1.87
-18.4
-8.002
-78.9
0.417
4.1
-8.963
-88.4
—
0
-9.504
-93.7
-3.293
2.886
9.974
100
7.943
79.6
2.03
20.4
—
0
2.228
22.3
2.228
22.3
-0.197
-2
-0.298
-3
-0.147
-1.5
-0.88
-8.8
0.001
0.009
-0.881
-8.8
-0.321
2.745
10.051
100
7.67
76.3
2.381
23.7
—
0
2.516
25
2.516
25
-0.136
-1.3
-1.412
-14.05
—
0
-1.361
-13.5
—
0
-1.361
-13.5
-0.499
2.727
9.853
100
7.647
77.6
2.207
22.4
—
0
2.846
28.9
2.846
28.9
-0.639
-6.5
0.497
5
0
-0.0001
-0.153
-1.6
-0.007
-0.07
-0.146
-1.5
-0.054
2.682
9.798
100
6.871
70.1
2.926
29.9
—
0
2.702
27.6
2.702
27.6
0.224
2.3
-0.111
-1.1
—
0
0.526
5.4
-0.002
-0.02
0.528
5.4
0.175
3.019
9.597
100
6.988
72.8
2.61
27.2
—
0
2.795
29.1
2.795
29.1
-0.186
-1.9
-0.066
-0.7
—
0
-0.187
-2
0.004
0.04
-0.191
-2
0
510.74
9.604
100
7.173
74.7
2.431
25.3
—
0
3.075
32
3.075
32
-0.644
-6.7
0.105
1.1
—
0
0.032
0.3
0.005
0.05
0.027
0.3
0
501.34
10.314
100
7.386
71.6
2.928
28.4
—
0
2.8
27.1
2.866
27.8
0.062
0.6
-0.411
-4
0
0.001
-0.35
-3.4
—
0
-0.35
-3.4
-0.001
415.16
10.143
100
7.67
75.6
2.473
24.4
—
0
2.584
25.5
2.653
26.2
-0.18
-1.8
-0.701
-6.9
—
0
-0.881
-8.7
—
0
-0.881
-8.7
-0.002
436.28
12.172
100
9.605
78.9
2.567
21.1
—
0
3.262
26.8
3.384
27.8
-0.816
-6.7
-0.454
-3.7
—
0
-1.272
-10.5
0.003
0.02
-1.275
-10.5
-0.003
436.28
5.175
100
4.152
80.2
1.023
19.8
—
0
1.441
27.8
1.494
28.9
-0.471
-9.1
-0.174
-3.4
—
0
-0.647
-12.5
—
0
-0.647
-12.5
-0.002
425.63
5.349
100
4.105
76.8
1.243
23.2
—
0
1.773
33.2
1.848
34.6
-0.605
-11.3
-0.013
-0.2
—
0
-0.618
-11.6
—
0
-0.618
-11.6
-0.001
425.71
5.147
100
3.967
77.1
1.18
22.9
—
0
1.324
25.7
1.346
26.1
-0.165
-3.2
-0.475
-9.2
—
0
-0.64
-12.4
0.002
0.03
-0.642
-12.5
-0.002
402.6
2.532
100
1.75
69.1
0.782
30.9
—
0
1.1
43.4
1.1
43.4
-0.317
-12.5
-0.087
-3.4
—
0
-0.404
-16
-0.082
-3.2
-0.323
-12.7
-0.011
29.573
2.542
100
1.745
68.6
0.798
31.4
—
0
0.857
33.7
0.857
33.7
-0.06
-2.4
-0.063
-2.5
—
0
-0.053
-2.1
-0.008
-0.3
-0.045
-1.8
-0.001
36.515
2.428
100
1.843
75.9
0.585
24.1
—
0
0.752
31
0.752
31
-0.168
-6.9
-0.007
-0.3
—
0
-0.175
-7.2
—
0
-0.175
-7.2
-0.005
36.359
2.53
100
1.639
64.8
0.89
35.2
—
0
0.982
38.8
0.982
38.8
-0.092
-3.6
-0.003
-0.1
—
0
-0.095
-3.8
0.055
2.2
-0.15
-5.9
-0.005
32.746
1.938
100
1.086
56
0.852
44
—
0
0.946
48.8
0.946
48.8
-0.094
-4.8
-0.001
-0.07
—
0
-0.098
-5.06
0.004
0.2
-0.102
-5.3
-0.003
35.879
1.9
100
0.88
46.3
1.02
53.7
—
0
1.08
56.8
1.08
56.8
-0.06
-3.2
—
0
—
0
-0.06
-3.2
0.02
1.1
-0.08
-4.2
—
36.28
1.87
100
0.95
50.8
0.92
49.2
—
0
0.89
47.6
0.89
47.6
0.03
1.6
-0.01
-0.5
—
0
0.03
1.6
0.04
2.1
-0.02
-1.07
—
35.13
0.02
100
—
0
0.02
100
—
0
0.04
200
0.04
200
-0.02
-100
—
0
—
0
-0.02
-100
-0.01
-50
-0.01
-50
—
14.49
0.02
100
—
0
0.03
150
—
0
0.04
200
0.04
200
-0.02
-100
—
0
—
0
-0.02
-100
—
0
-0.02
-100
—
5.28
0.03
100
—
0
0.03
100
—
0
0.04
133.3
0.04
133.3
-0.01
-33.3
—
0
—
0
-0.01
-33.3
—
0
-0.01
-33.3
—
5.28
0.01
100
—
0
0.01
100
—
0
0.04
400
0.04
400
-0.03
-300
—
0
—
0
-0.03
-300
—
0
-0.03
-300
-0.01
5.28
0.03
100
0.01
33.3
0.02
66.7
—
0
0.04
133.3
0.04
133.3
-0.02
-66.7
—
0
—
0
-0.02
-66.7
—
0
-0.02
-66.7
—
5.28
0.03
100
0.01
33.3
0.02
66.7
—
0
0.05
166.7
0.04
133.3
-0.02
-66.7
—
0
—
0
-0.02
-66.7
—
0
-0.02
-66.7
—
4.78
0.02
100
0.01
50
0.02
100
—
0
0.05
250
0.04
200
-0.03
-150
-0.01
-50
—
0
-0.04
-200
—
0
-0.04
-200
-0.02
2.28
0.03
100
0.01
33.3
0.03
100
—
0
0.05
166.7
0.05
166.7
-0.02
-66.7
-0.01
-33.3
—
0
-0.03
-100
—
0
-0.03
-100
-0.01
2.28
0.05
100
—
0
0.04
80
—
0
0.09
180
0.09
180
-0.05
-100
—
0
—
0
-0.05
-100
—
0
-0.05
-100
-0.02
2.28
0.07
100
0.01
14.3
0.06
85.7
0.01
14.3
0.06
85.7
0.07
100
-0.01
-14.3
-0.01
-14.3
—
0
-0.02
-28.6
—
0
-0.02
-28.6
-0.01
2.28
0.05
100
0.01
20
0.04
80
—
0
0.09
180
0.1
200
-0.05
-100
—
0
—
0
-0.05
-100
—
0
-0.05
-100
-0.02
2.28
0.05
100
0.01
20
0.03
60
—
0
0.08
160
0.09
180
-0.05
-100
—
0
—
0
-0.05
-100
—
0
-0.05
-100
-0.02
2.28
0.08
100
0.02
25
0.07
87.5
—
0
0.08
100
0.08
100
-0.02
-25
—
0
—
0
-0.02
-25
—
0
-0.02
-25
-0.01
2.28