National Statements
NH
National 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
300.66
100
180.08
59.9
120.58
40.1
—
0
10.57
3.5
98.062
32.6
22.52
7.5
14.08
4.7
—
0
36.6
12.2
9.494
3.2
26.844
8.9
1.726
15.556
297.18
100
183.14
61.6
114.04
38.4
—
0
10.348
3.5
98.363
33.1
15.675
5.3
19.014
6.4
—
0
35.713
12
9.462
3.2
26.213
8.8
1.691
15.505
300.91
100
186.56
62
114.35
38
—
0
11.438
3.8
94.176
31.3
20.176
6.7
16.489
5.5
0
0
36.665
12.2
8.7
2.9
28.406
9.4
1.832
15.507
288.49
100
182.66
63.3
105.82
36.7
—
0
10.094
3.5
92.719
32.1
13.102
4.5
0.927
0.3
—
0
14.029
4.9
3.908
1.4
10.388
3.6
0.678
15.325
282.58
100
175.29
62
107.29
38
—
0
9.901
3.5
93.218
33
14.07
5
8.253
2.9
—
0
22.323
7.9
6.406
2.3
16.281
5.8
1.063
15.322
269.56
100
167.82
62.3
101.74
37.7
—
0
10.092
3.7
91.629
34
10.11
3.8
5.611
2.1
—
0
15.721
5.8
4.436
1.6
11.723
4.3
0.763
15.356
264.55
100
167.34
63.3
97.212
36.7
—
0
10.207
3.9
91.778
34.7
5.434
2.1
-1.749
-0.7
—
0
7.413
2.8
1.839
0.7
6.353
2.4
0.414
15.358
270.84
100
173.2
63.9
97.645
36.1
—
0
10.294
3.8
93.43
34.5
4.215
1.6
-8.462
-3.1
—
0
-4.247
-1.6
-1.14
-0.4
-2.429
-0.9
-0.157
15.446
271.36
100
174.94
64.5
96.423
35.5
—
0
10.411
3.8
91.723
33.8
4.7
1.7
-1.177
-0.4
—
0
3.523
1.3
1.362
0.5
3.203
1.2
0.207
15.487
278.98
100
170.69
61.2
108.29
38.8
—
0
10.065
3.6
93.907
33.7
14.382
5.2
6.16
2.2
—
0
20.542
7.4
5.193
1.9
15.318
5.5
0.991
15.464
283.43
100
157.42
55.5
126.01
44.5
—
0
10.381
3.7
86.897
30.7
39.114
13.8
11.705
4.1
—
0
21.039
7.4
5.044
1.8
15.788
5.6
1.024
15.423
276.74
100
159.31
57.6
117.43
42.4
—
0
10.204
3.7
104.47
37.8
12.96
4.7
-20.596
-7.4
—
0
-7.636
-2.8
-4.09
-1.5
-3.348
-1.2
-0.218
15.364
263.16
100
156.8
59.6
106.35
40.4
—
0
10.17
3.9
92.344
35.1
14.01
5.3
94.084
35.8
—
0
108.09
41.1
2.764
1.1
104.88
39.9
6.802
15.419
250.97
100
141.78
56.5
109.19
43.5
—
0
10.063
4
85.224
34
23.967
9.5
13.075
5.2
—
0
28.541
11.4
7.233
2.9
21.267
8.5
1.382
15.39
259.82
100
147.35
56.7
112.47
43.3
—
0
9.522
3.7
76.036
29.3
36.434
14
24.021
9.2
—
0
37.049
14.3
9.633
3.7
27.55
10.6
1.792
15.372
250.63
100
149.06
59.5
101.57
40.5
—
0
10.32
4.1
83.336
33.3
18.232
7.3
5.952
2.4
—
0
13.259
5.3
0.391
0.2
12.849
5.1
0.836
15.371
261.64
100
151.02
57.7
110.62
42.3
—
0
10.32
3.9
86.044
32.9
24.579
9.4
25.554
9.8
—
0
38.556
14.7
10.034
3.8
28.324
10.8
1.843
15.372
256.12
100
146.64
57.3
109.48
42.7
—
0
10.332
4
91.49
35.7
17.992
7
-52.658
-20.6
—
0
-36.441
-14.2
-9.625
-3.8
-26.852
-10.5
-1.756
15.295
253.88
100
151.39
59.6
102.49
40.4
—
0
9.916
3.9
85.502
33.7
16.988
6.7
1.454
0.6
—
0
18.442
7.3
4.755
1.9
13.77
5.4
0.895
15.389
247.07
100
152.18
61.6
94.892
38.4
—
0
10.167
4.1
87.56
35.4
7.332
3
15.211
6.2
—
0
22.543
9.1
3.167
1.3
19.461
7.9
1.266
15.374
247.15
100
147.88
59.8
99.273
40.2
—
0
10.197
4.1
88.13
35.7
11.143
4.5
7.264
2.9
—
0
18.407
7.4
4.725
1.9
13.711
5.5
0.893
15.353
248.28
100
141.39
56.9
106.9
43.1
—
0
10.238
4.1
90.187
36.3
16.71
6.7
11.913
4.8
—
0
28.623
11.5
7.392
3
21.269
8.6
1.388
15.324
248.92
100
147.97
59.4
100.95
40.6
—
0
10.232
4.1
82.72
33.2
18.228
7.3
6.301
2.5
—
0
24.529
9.9
4.959
2
18.152
7.3
1.18
15.255
246.3
100
149.2
60.6
97.1
39.4
—
0
10.2
4.1
85.1
34.6
12
4.9
10.8
4.4
—
0
22.8
9.3
1.7
0.7
21.1
8.6
1.39
15.2
242.1
100
145.5
60.1
96.7
39.9
—
0
10.3
4.3
83.2
34.4
13.5
5.6
16.8
6.9
0
0
30.3
12.5
7.9
3.3
22.5
9.3
1.47
15.2
243
100
140.1
57.7
102.9
42.3
—
0
10.2
4.2
85.8
35.3
17.1
7
-19.8
-8.1
—
0
-2.7
-1.1
0.2
0.08
-2.8
-1.2
-0.18
15.2
245.5
145.4
100.1
—
10.1
82.4
17.6
3.1
—
20.7
-9.1
21.5
1.41
15.2
241.2
145.9
95.3
—
10.1
84.2
11.1
4.8
0
15.9
4.7
11.4
0.75
15.2
238.7
142.7
96
—
10.1
82.7
13.3
4
0
17.3
6.8
10.7
0.7
15.2
238.5
138.1
100.5
—
10.1
83.5
17
3.7
-0.1
20.6
8
12.7
0.84
15.2
234.9
142.5
92.4
—
10.3
73.8
18.7
3.9
0
22.6
8.7
13.9
0.91
15.2
231.3
140.4
90.9
—
10.3
79.3
11.6
4.1
—
15.7
4.6
11.1
0.73
15.2
227.8
135.1
92.7
—
10.3
77.1
15.5
4
0.1
19.6
7.7
11.9
0.78
15.3
229.6
130
99.6
—
10.3
81
18.6
3.8
0
22.4
8.7
13.7
0.91
15.1
233.9
140
94
—
10
72.9
21
4.4
0.1
25.5
10.5
14.6
0.98
14.9
225.4
135.1
90.3
—
10
75.9
14.4
4
-0.1
18.3
5.7
10.4
0.72
14.4
224.9
131.9
93
—
10
76.7
16.3
3.5
—
19.8
7.5
10.2
0.71
14.4
222.4
125.7
96.7
—
10
78.7
18
3.6
0.1
21.7
8.4
11.1
0.77
14.3
226.4
136
90.4
—
10
69.6
20.8
3.8
0
24.6
9.8
12.6
0.89
14.2
218.2
128.9
89.3
—
9.9
74
15.3
3.3
0.1
18.7
5.8
10.7
0.75
14.2
216.6
125.6
90.9
—
9.9
74.3
16.7
3.7
0
20.4
7.9
10.3
0.72
14.3
210.5
119.7
90.8
—
9.9
73.5
17.3
4.3
0
21.6
8.3
11.1
0.78
14.2
206.8
123.4
83.4
—
9.8
63.5
19.9
5.6
0
25.5
8.9
14.4
0.86
16.7
195.8
113.7
82
—
9.9
62.8
19.3
5.6
0
30.4
10.6
17.7
1.06
16.7
192
109.4
82.7
—
9.9
65.5
17.1
6.5
0
23.6
9.3
12.2
0.73
16.7
194.4
107.1
87.3
—
9.9
71.2
16.1
6.5
—
22.6
8.8
11.6
0.82
14.1
194
108.9
85.1
—
9.8
64.4
20.6
6.6
—
27.2
11.3
13.7
0.82
16.7