Applied Statements
AP
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
6 778
100
3 573
52.7
3 205
47.3
836
12.3
427
6.3
1 263
18.6
1 942
28.7
18
0.3
—
0
1 960
28.9
255
3.8
1 705
25.2
2.047
833
6 646
100
3 493
52.6
3 153
47.4
785
11.8
456
6.9
1 241
18.7
1 912
28.8
82
1.2
—
0
1 994
30
272
4.1
1 722
25.9
2.06
836
6 707
100
3 503
52.2
3 204
47.8
754
11.2
483
7.2
1 237
18.4
1 967
29.3
336
5
—
0
2 303
34.3
284
4.2
2 019
30.1
2.412
837
6 723
100
3 554
52.9
3 169
47.1
789
11.7
409
6.1
1 198
17.8
1 971
29.3
203
3
—
0
2 172
32.3
168
2.5
2 004
29.8
2.38
842
6 425
100
3 449
53.7
2 976
46.3
767
11.9
407
6.3
1 174
18.3
1 802
28
4
0.06
—
0
1 806
28.1
246
3.8
1 560
24.3
1.85
843
6 630
100
3 536
53.3
3 094
46.7
775
11.7
408
6.2
1 183
17.8
1 911
28.8
-134
-2.02
—
0
1 777
26.8
202
3
1 575
23.8
1.86
847
6 739
100
3 594
53.3
3 145
46.7
771
11.4
404
6
1 175
17.4
1 970
29.2
-9
-0.1
—
0
1 961
29.1
244
3.6
1 717
25.5
2.02
849
6 749
100
3 648
54.1
3 101
45.9
726
10.8
378
5.6
1 107
16.4
1 994
29.5
-45
-0.7
—
0
1 949
28.9
358
5.3
1 591
23.6
1.85
859
6 520
100
3 514
53.9
3 006
46.1
705
10.8
373
5.7
1 082
16.6
1 924
29.5
-63
-1
—
0
1 861
28.5
255
3.9
1 606
24.6
1.85
869
6 245
100
3 318
53.1
2 927
46.9
686
11
344
5.5
1 033
16.5
1 894
30.3
-30
-0.5
—
0
1 864
29.8
328
5.3
1 536
24.6
1.74
883
6 271
100
3 312
52.8
2 959
47.2
654
10.4
330
5.3
987
15.7
1 972
31.4
-51
-0.8
—
0
1 925
30.7
133
2.1
1 792
28.6
2
897
6 123
100
3 178
51.9
2 945
48.1
622
10.2
305
5
932
15.2
2 013
32.9
-8
-0.1
—
0
2 006
32.8
294
4.8
1 712
28
1.89
907
6 196
100
3 229
52.1
2 967
47.9
640
10.3
310
5
954
15.4
2 013
32.5
-33
-0.5
—
0
1 980
32
264
4.3
1 716
27.7
1.87
918
5 582
100
2 929
52.5
2 653
47.5
617
11.1
292
5.2
914
16.4
1 739
31.2
-34
-0.6
—
0
1 545
27.7
215
3.9
1 330
23.8
1.43
927
5 162
100
2 813
54.5
2 349
45.5
606
11.7
303
5.9
914
17.7
1 435
27.8
-43
-0.8
—
0
1 240
24
110
2.1
1 130
21.9
1.22
925
4 688
100
2 558
54.6
2 130
45.4
559
11.9
282
6
847
18.1
1 283
27.4
-40
-0.9
—
0
1 243
26.5
112
2.4
1 131
24.1
1.23
920
4 395
100
2 440
55.5
1 955
44.5
572
13
271
6.2
847
19.3
1 108
25.2
-68
-1.5
—
0
1 040
23.7
199
4.5
841
19.1
0.91
922
3 957
100
2 208
55.8
1 749
44.2
550
13.9
263
6.6
817
20.6
932
23.6
-54
-1.4
—
0
878
22.2
123
3.1
755
19.1
0.82
923
4 162
100
2 304
55.4
1 858
44.6
552
13.3
259
6.2
816
19.6
1 042
25
-37
-0.9
—
0
1 005
24.1
113
2.7
892
21.4
0.96
927
3 754
100
2 120
56.5
1 634
43.5
515
13.7
252
6.7
771
20.5
863
23
-23
-0.6
—
0
840
22.4
142
3.8
698
18.6
0.75
930
3 562
100
2 005
56.3
1 557
43.7
514
14.4
227
6.4
747
21
810
22.7
-28
-0.8
—
0
782
22
211
5.9
571
16
0.61
937
3 539
100
2 009
56.8
1 530
43.2
508
14.4
246
7
758
21.4
772
21.8
-13
-0.4
—
0
759
21.4
93
2.6
666
18.8
0.7
948
3 753
100
2 088
55.6
1 665
44.4
516
13.7
225
6
746
19.9
919
24.5
-31
-0.8
—
0
888
23.7
141
3.8
771
20.5
0.79
965
3 759
100
2 102
55.9
1 657
44.1
519
13.8
244
6.5
767
20.4
890
23.7
-15
-0.4
—
0
875
23.3
95
2.5
757
20.1
0.76
987
4 162
100
2 298
55.2
1 864
44.8
504
12.1
261
6.3
771
18.5
1 093
26.3
-16
-0.4
—
0
1 077
25.9
49
1.2
1 016
24.4
1.02
1 005
4 579
100
2 523
55.1
2 056
44.9
509
11.1
248
5.4
761
16.6
1 295
28.3
-34
-0.7
—
0
1 261
27.5
90
2
1 100
24
1.05
1 040
4 205
100
2 265
53.9
1 940
46.1
489
11.6
221
5.3
715
17
1 225
29.1
-42
-1
—
0
1 183
28.1
12
0.3
165
3.9
0.15
1 071
4 130
100
2 263
54.8
1 867
45.2
473
11.5
292
7.1
770
18.6
1 097
26.6
62
1.5
—
0
1 159
28.1
92
2.2
1 067
25.8
0.99
1 075
3 744
100
2 044
54.6
1 700
45.4
454
12.1
210
5.6
669
17.9
1 031
27.5
-53
-1.4
—
0
978
26.1
53
1.4
925
24.7
0.85
1 083
3 546
100
1 946
54.9
1 600
45.1
437
12.3
226
6.4
667
18.8
933
26.3
-25
-0.7
—
0
908
25.6
84
2.4
824
23.2
0.76
1 087
3 278
100
1 833
55.9
1 445
44.1
416
12.7
185
5.6
607
18.5
838
25.6
-67
-2.04
—
0
771
23.5
68
2.1
703
21.4
0.65
1 089
3 297
100
1 898
57.6
1 399
42.4
393
11.9
222
6.7
621
18.8
778
23.6
-38
-1.2
—
0
740
22.4
130
3.9
610
18.5
0.56
1 095
2 821
100
1 629
57.7
1 192
42.3
386
13.7
235
8.3
626
22.2
566
20.1
-2
-0.07
—
0
564
20
59
2.1
505
17.9
0.46
1 093
2 450
100
1 446
59
1 004
41
386
15.8
220
9
611
24.9
393
16
2
0.08
—
0
395
16.1
75
3.1
320
13.1
0.29
1 119
2 257
100
1 341
59.4
916
40.6
374
16.6
187
8.3
566
25.1
350
15.5
-36
-1.6
—
0
314
13.9
28
1.2
286
12.7
0.25
1 154
2 368
100
1 409
59.5
959
40.5
363
15.3
143
6
511
21.6
448
18.9
-37
-1.6
—
0
397
16.8
61
2.6
336
14.2
0.28
1 190
2 490
100
1 472
59.1
1 018
40.9
371
14.9
250
10
627
25.2
391
15.7
-16
-0.6
—
0
375
15.1
46
1.8
329
13.2
0.27
1 231
2 442
100
1 426
58.4
1 016
41.6
365
14.9
255
10.4
626
25.6
390
16
-1
-0.04
—
0
389
15.9
25
1
364
14.9
0.29
1 241
2 359
100
1 400
59.3
959
40.7
351
14.9
321
13.6
678
28.7
281
11.9
156
6.6
—
0
437
18.5
89
3.8
348
14.8
0.28
1 240
2 264
100
1 305
57.6
959
42.4
360
15.9
229
10.1
595
26.3
364
16.1
32
1.4
—
0
398
17.6
142
6.3
256
11.3
0.21
1 234
2 265
100
1 273
56.2
992
43.8
357
15.8
227
10
590
26
402
17.7
-32
-1.4
—
0
370
16.3
69
3
301
13.3
0.24
1 233
2 353
100
1 352
57.5
1 001
42.5
355
15.1
204
8.7
565
24
436
18.5
-71
-3.02
—
0
365
15.5
103
4.4
262
11.1
0.21
1 229
2 190
100
1 299
59.3
891
40.7
356
16.3
261
11.9
623
28.4
268
12.2
47
2.1
—
0
315
14.4
62
2.8
253
11.6
0.21
1 225
1 988
100
1 193
60
795
40
338
17
202
10.2
546
27.5
249
12.5
-28
-1.4
—
0
194
9.8
11
0.6
183
9.2
0.15
1 222