Timber Statements
TM
Timber 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
2.47
0
1.37
0
3.84
0
-3.84
0
-0.06
0
—
0
-4.06
0
—
0
-4.06
0
-1.32
3.08
—
100
—
0
—
0
2.37
0
1.63
0
4
0
-4
0
-0.06
0
—
0
-4.06
0
—
0
-4.06
0
-1.32
3.08
—
100
—
0
—
0
2.1
0
1.47
0
3.57
0
-3.57
0
-0.05
0
—
0
-3.62
0
0.01
0
-3.62
0
-1.72
2.11
—
100
—
0
—
0
1.79
0
1.34
0
3.13
0
-3.13
0
-0.06
0
—
0
-3.19
0
—
0
-3.19
0
-1.52
2.1
—
100
—
0
—
0
7.89
0
1.51
0
9.4
0
-9.4
0
-0.09
0
—
0
-9.5
0
—
0
-9.5
0
-7.48
1.27
0.08
100
—
0
—
0
1.52
1900
1.7
2125
3.22
4025
-3.14
-3925
-0.05
-62.5
0.08
100
-3.07
-3837.5
—
0
-3.07
-3837.5
-2.41
1.27
0.19
100
—
0
—
0
1.53
805.3
1.47
773.7
2.99
1573.7
-2.8
-1473.7
-0.02
-10.5
—
0
-2.82
-1484.2
-0.03
-15.8
-2.81
-1478.9
-2.6
1.08
0.27
100
—
0
—
0
1.97
729.6
1.3
481.5
3.27
1211.1
-3
-1111.1
—
0
—
0
-3.01
-1114.8
—
0
-3.04
-1125.9
-4.15
0.73
0.39
100
—
0
—
0
1.8
461.5
1.56
400
3.36
861.5
-2.97
-761.5
—
0
—
0
-2.97
-761.5
—
0
-3
-769.2
-4.1
0.73
0.04
100
—
0
—
0
0.85
2125
1.07
2675
1.91
4775
-1.87
-4675
—
0
—
0
-1.87
-4675
—
0
-1.91
-4775
-2.72
0.7
0.1
100
—
0
—
0
0.49
490
1.31
1310
1.81
1810
-1.71
-1710
2.55
2550
—
0
0.85
850
0.04
40
0.77
770
1.47
0.53
0.32
100
—
0
—
0
0.69
215.6
1.23
384.4
1.92
600
-1.59
-496.9
4.43
1384.4
—
0
2.84
887.5
—
0
2.8
875
7.17
0.39
—
100
—
0
—
0
12.91
0
1.06
0
13.96
0
-13.96
0
-0.97
0
—
0
-15.25
0
—
0
-15.28
0
-69.45
0.22
0.03
100
—
0
—
0
1.02
3400
0.46
1533.3
1.47
4900
-1.45
-4833.3
-0.88
-2933.3
—
0
-3.52
-11733.3
—
0
-3.55
-11833.3
-17.74
0.2
—
100
—
0
—
0
0.38
0
0.89
0
1.27
0
-1.27
0
0.28
0
-0.32
0
-1.31
0
—
0
-1.31
0
-43.66
0.03
—
100
—
0
—
0
0.74
0
1.38
0
2.12
0
-2.12
0
—
0
0.01
0
-2.11
0
—
0
-2.11
0
-105.49
0.02
—
100
—
0
—
0
1.38
0
1.29
0
2.66
0
-2.66
0
—
0
0.01
0
-2.65
0
—
0
-2.65
0
-132.5
0.02
—
100
—
0
—
0
2.2
0
1.44
0
3.64
0
-3.64
0
0.01
0
0.01
0
-3.62
0
—
0
-3.62
0
-181
0.02
0.01
100
—
0
—
0
1.79
17900
1.43
14300
3.23
32300
-3.22
-32200
0.03
300
-0.86
-8600
-4.06
-40600
—
0
-4.06
-40600
-405.99
0.01
0.01
100
0.06
600
-0.05
-500
2.23
22300
2.17
21700
4.4
44000
-4.45
-44500
0.04
400
0.02
200
-4.39
-43900
—
0
-4.39
-43900
-438.99
0.01
0.02
100
0.01
50
0.01
50
2.73
13650
1.75
8750
4.48
22400
-4.47
-22350
0.02
100
0.03
150
-4.41
-22050
—
0
-4.41
-22050
-441
0.01
0.02
100
0.01
50
0.01
50
2.33
11650
2.05
10250
4.37
21850
-4.36
-21800
-0.07
-350.00000000000006
0.03
150
-4.4
-22000
—
0
-4.4
-22000
-440
0.01
0.02
100
0.22
1100
-0.2
-1000
1.68
8400
1.96
9800
3.64
18200
-3.84
-19200
0.03
150
0.02
100
-3.79
-18950
-7.66
-38300
-3.79
-18950
-379
0.01
0.02
0.01
0.01
2.11
1.63
3.74
-3.74
0.17
-0.15
-3.71
—
-3.71
-371
0.01
0.02
0.01
0.01
2.41
1.87
4.28
-4.27
0.53
0.01
-3.74
—
-3.74
-754.7
—
0.02
0.01
0.01
2.94
2.1
5.04
-5.03
-0.36
—
-5.4
—
-5.4
-1 196.37
—
0.02
0.45
-0.44
2.53
1.81
4.33
-4.77
-0.17
-0.1
-5.03
—
-5.16
-1 357.38
—
0.03
0.03
0.01
2.49
1.68
4.17
-4.17
0.33
-0.05
-3.88
—
-3.88
-1 861.34
—
0.02
0.02
—
2.97
2.06
5.03
-5.04
—
—
-5.03
—
-5.03
-2 633.5
—
0.03
0.02
0.01
2.17
2.3
4.47
-4.46
—
—
-4.46
—
-4.46
-2 553.91
—
0.04
0.2
-0.16
1.84
2.55
4.39
-4.55
—
—
-4.55
—
-4.55
-2 909.63
—
0.02
0.02
—
1.65
2.2
3.85
-3.85
—
—
-3.85
—
-3.85
-2 745.27
—
0.01
0.01
-0.01
1.14
2.43
3.57
-3.57
—
—
-3.57
—
-3.74
-3 628
—
—
0.01
-0.01
1.08
2.11
3.18
-3.19
—
-0.44
-3.62
—
-3.86
-4 935.47
—
—
—
—
0.67
2.12
2.78
-2.78
—
0.01
-2.78
—
-3.03
-4 006.86
—
—
—
—
0.81
1.27
2.08
-2.08
—
0.02
-2.07
—
-2.1
-2 966.25
—
—
—
—
0.66
1.17
1.83
-1.83
—
0.02
-1.81
—
-1.85
-2 671.08
—
—
—
—
0.39
0.7
1.08
-1.08
-0.07
—
-1.15
—
-1.15
-1 916.42
—
—
—
—
0.67
0.84
1.51
-1.51
-0.07
—
-1.58
—
-1.58
-16 070.16
—
—
—
—
—
0.05
0.05
-0.05
—
—
-0.05
—
-0.05
-75.91
—