Friedman Statements
FR
Friedman 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
114.55
100
96.414
84.2
18.137
15.8
—
0
18.74
16.4
19.535
17.1
-1.398
-1.2
4.694
4.1
0.003
0.003
3.299
2.9
0.732
0.6
2.556
2.2
0.368
6.939
132.23
100
65.716
49.7
66.516
50.3
—
0
56.513
42.7
59.583
45.1
6.933
5.2
0.205
0.2
0.003
0.002
7.141
5.4
2.183
1.7
4.912
3.7
0.711
6.912
115.97
100
105.53
91
10.442
9
—
0
4.269
3.7
4.269
3.7
6.173
5.3
-4.916
-4.2
0.001
0.0009
1.258
1.1
0.074
0.06
1.174
1
0.162
7.245
130.7
100
124.9
95.6
5.8
4.4
—
0
4.3
3.3
4.3
3.3
1.6
1.2
3.6
2.8
—
0
4.7
3.6
1.1
0.8
3.5
2.7
0.48
7.3
137.3
100
121
88.1
16.3
11.9
—
0
6
4.4
5.9
4.3
10.4
7.6
-0.1
-0.07
—
0
10.3
7.5
2.6
1.9
7.6
5.5
1.04
7.3
124.2
100
110.6
89
13.6
11
—
0
6.3
5.1
6.3
5.1
7.3
5.9
8.6
6.9
-7.3
-5.9
8.5
6.8
2.2
1.8
6.2
5
0.86
7.3
111.9
100
105.7
94.5
6.1
5.5
—
0
4.7
4.2
4.7
4.2
1.4
1.3
-0.4
-0.4
0.8
0.7
1.8
1.6
0.4
0.4
1.4
1.3
0.19
7.3
149.7
100
145
96.9
4.7
3.1
—
0
4.2
2.8
3.8
2.5
0.9
0.6
-1.051
-0.7
3.8
2.5
3.2
2.1
0.7
0.5
2.4
1.6
0.33
7.4
161.8
100
143.1
88.4
18.7
11.6
—
0
5.6
3.5
5.6
3.5
13.1
8.1
-0.4
-0.2
2.8
1.7
14.7
9.1
3.5
2.2
11
6.8
1.53
7.2
75.1
100
77.5
103.2
-2.4
-3.2
—
0
1.8
2.4
1.9
2.5
-4.3
-5.7
-0.1
-0.1
-5.1
-6.8
-9.5
-12.6
-2
-2.7
-7.5
-10
-1.29
5.8
51.7
100
55.3
107
-3.6
-7
—
0
2
3.9
2
3.9
-5.6
-10.8
-0.1
-0.2
1.7
3.3
-3.9
-7.5
-1
-1.9
-3
-5.8
-0.45
6.6
92.6
100
62.9
67.9
29.7
32.1
—
0
5.3
5.7
5.2
5.6
24.4
26.3
-6.913
-7.5
-6.8
-7.3
17.5
18.9
4.3
4.6
12.2
13.2
1.92
6.4
65.9
100
48.6
73.7
17.3
26.3
—
0
3.4
5.2
3.4
5.2
14
21.2
—
0
-1.4
-2.1
14.3
21.7
3
4.6
11.3
17.1
1.64
6.9
49.2
100
31.5
64
17.7
36
—
0
3.3
6.7
3.3
6.7
14.4
29.3
—
0
-0.5
-1.02
13.9
28.3
3.5
7.1
10.4
21.1
1.5
6.9
28.5
100
24
84.2
4.5
15.8
—
0
1.7
6
1.7
6
2.8
9.8
—
0
—
0
2.8
9.8
0.6
2.1
2.1
7.4
0.3
7
24.9
100
23.8
95.6
1.1
4.4
—
0
1.4
5.6
1.4
5.6
-0.3
-1.2
—
0
—
0
-0.3
-1.2
-0.1
-0.4
-0.3
-1.2
-0.04
7.1
23.5
100
23.3
99.1
0.3
1.3
—
0
1.4
6
1.4
6
-1.1
-4.7
—
0
—
0
-1.1
-4.7
-0.3
-1.3
-0.9
-3.8
-0.12
7.1
33
100
31.1
94.2
1.9
5.8
—
0
1.5
4.5
1.5
4.5
0.4
1.2
—
0
—
0
-3.9
-11.8
-0.9
-2.7
-3
-9.09
-0.43
7
28.2
100
28.1
99.6
0.1
0.4
—
0
1.2
4.3
1.2
4.3
-1.1
-3.9
—
0
—
0
-1.1
-3.9
-0.3
-1.06
-0.9
-3.2
-0.13
7
40
100
40.8
102
-0.8
-2
—
0
1.3
3.3
1.2
3
-2
-5
0.004
0.01
—
0
-2
-5
-0.5
-1.3
-1.5
-3.8
-0.22
7
41
100
39.5
96.3
1.5
3.7
—
0
1.2
2.9
1.2
2.9
0.3
0.7
0.006
0.02
—
0
0.3
0.7
0.1
0.2
0.2
0.5
0.03
7
42.2
100
41.4
98.1
0.8
1.9
—
0
0.9
2.1
0.9
2.1
-0.1
-0.2
—
0
0.4
0.9
-1.5
-3.6
-0.3
-0.7
-1.2
-2.8
-0.17
7
43.3
100
41.4
95.6
1.9
4.4
—
0
1.1
2.5
1.1
2.5
0.9
2.1
—
0
—
0
0.9
2.1
0.2
0.5
0.7
1.6
0.09
7
53.4
100
49.5
92.7
3.9
7.3
—
0
1.3
2.4
1.3
2.4
2.6
4.9
—
0
—
0
2.6
4.9
0.6
1.1
2
3.7
0.29
7
48.2
100
42
87.1
6.2
12.9
—
0
1.5
3.1
1.5
3.1
4.7
9.8
0.06
0.1
0.1
0.2
4.8
10
1.2
2.5
3.6
7.5
0.51
7
44
100
38.8
88.2
5.2
11.8
—
0
1.2
2.7
1.2
2.7
3.9
8.9
—
0
—
0
4
9.1
0.9
2
3
6.8
0.43
7
28
26.3
1.7
—
1
1
0.7
—
—
0.7
0.3
0.2
0.02
7
26.1
24.6
1.5
—
0.9
0.9
0.6
—
—
0.6
0.2
0.4
0.06
7
23.1
21.5
1.5
—
1
1.1
0.5
—
—
0.5
0.1
0.4
0.05
7
21.1
20.5
0.5
—
1.1
1.1
-0.5
0.01
—
-0.5
-0.1
-0.4
-0.05
7
16
15.4
0.6
—
1
1
-0.4
0.01
—
-0.4
-0.1
-0.2
-0.03
6.8
18.3
18.4
—
—
0.9
0.9
-1
0.01
—
-0.9
-0.3
-0.6
-0.09
6.8
22.4
23.6
-1.3
—
1.1
1.1
-2.3
0.01
—
-2.3
-0.9
-1.5
-0.21
6.8
15.9
15.8
0.2
—
1
1
-0.8
0.01
—
-0.8
-0.3
-0.5
-0.08
6.8
18.5
17.1
1.5
—
1.1
1.1
0.4
0.33
0.3
0.7
0.2
0.5
0.07
6.8
23.2
22.3
0.9
—
1.2
1.2
-0.3
0.02
—
-0.3
-0.1
-0.2
-0.03
6.8
24
21.8
2.1
—
1.4
1.4
0.8
—
—
0.8
0.3
0.5
0.08
6.8
25.3
25
0.4
—
1
1
-0.7
0.02
—
-0.7
-0.2
-0.5
-0.07
6.8
23.6
22.3
1.3
—
1
1
0.3
0.02
—
0.3
0.1
0.2
0.03
6.8
31.5
29.1
2.4
—
1.3
1.3
1.1
0.02
—
1.1
0.4
0.8
0.11
6.9
27.9
26.9
1
—
1.1
1.1
-0.1
0.02
—
-0.1
—
-0.1
-0.02
6.8
32
30.3
1.7
—
1.1
1.1
0.6
0.02
—
0.6
0.2
0.4
0.06
6.8
28.3
26.4
1.8
—
1.1
1.1
0.7
0.02
—
0.7
0.3
0.5
0.07
6.8
26.31
25.23
1.08
—
1.05
1.05
0.03
0.02
—
0.05
0.02
0.03
—
6.8
29.58
27.14
2.44
—
1.3
1.3
1.14
0.02
—
1.15
0.35
0.81
0.12
6.8
31.96
28.87
3.09
—
1.25
1.25
1.84
0.02
—
1.86
0.61
1.25
0.18
6.8
31.72
28.84
2.88
—
1.18
1.18
1.7
0.02
—
1.72
0.57
1.15
0.17
6.8