Techtronic Statements
66
Techtronic 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
7 311.99
100
4 391.27
60.1
2 920.72
39.9
298.05
4.1
2 004.02
27.4
2 294.38
31.4
626.33
8.6
-32.628
-0.4
—
0
593.71
8.1
43.341
0.6
550.37
7.5
0.3
1 835.53
6 851.95
100
4 133.98
60.3
2 717.97
39.7
304.86
4.4
1 847.42
27
2 143.25
31.3
574.72
8.4
-30.125
-0.4
—
0
544.59
7.9
44.031
0.6
500.56
7.3
0.273
1 836.64
6 879.46
100
4 177.8
60.7
2 701.66
39.3
243.48
3.5
1 906.01
27.7
2 141.69
31.1
559.97
8.1
-48.948
-0.7
—
0
511.02
7.4
35.245
0.5
475.78
6.9
0.259
1 835.72
6 220.31
100
3 754.48
60.4
2 465.83
39.6
252.56
4.1
1 650.82
26.5
1 896.81
30.5
569.02
9.1
-33.592
-0.5
—
0
535.43
8.6
36.268
0.6
499.16
8
0.272
1 835.28
7 033.61
100
4 286.86
60.9
2 746.74
39.1
231.78
3.3
1 890.02
26.9
2 114.86
30.1
631.89
9
-10.421
-0.1
—
0
621.47
8.8
43.479
0.6
577.99
8.2
0.315
1 836.78
6 809.41
100
4 152.84
61
2 656.57
39
229.57
3.4
1 813.16
26.6
2 036.12
29.9
620.45
9.1
-1.742
-0.03
—
0
618.71
9.1
43.306
0.6
575.4
8.5
0.312
1 841.63
6 393.75
100
3 928.7
61.4
2 465.05
38.6
196.13
3.1
1 703.94
26.7
1 893.69
29.6
571.35
8.9
-8.233
-0.1
—
0
563.12
8.8
39.418
0.6
523.6
8.2
0.285
1 838.39
5 606.24
100
3 450.22
61.5
2 156.03
38.5
195.72
3.5
1 460.75
26.1
1 650.68
29.4
505.35
9
-0.324
-0.006
—
0
505.02
9
35.672
0.6
469.19
8.4
0.255
1 836.55
4 205.7
100
2 608.64
62
1 597.05
38
120.9
2.9
1 118.62
26.6
1 234.15
29.3
362.91
8.6
-6.679
-0.2
—
0
356.23
8.5
24.586
0.6
331.57
7.9
0.181
1 833.82
3 938.47
100
2 448.57
62.2
1 489.91
37.8
121.2
3.1
1 015.67
25.8
1 130.71
28.7
359.2
9.1
-4.667
-0.1
—
0
354.54
9
24.603
0.6
329.9
8.4
0.18
1 832.67
3 728.25
100
2 325.5
62.4
1 402.75
37.6
108.59
2.9
984.46
26.4
1 088.68
29.2
314.07
8.4
-7.322
-0.2
—
0
306.75
8.2
21.687
0.6
285
7.6
0.156
1 832.37
3 590.35
100
2 249.41
62.7
1 340.95
37.3
103.45
2.9
914.55
25.5
1 014.24
28.2
326.71
9.1
-7.531
-0.2
—
0
319.18
8.9
21.413
0.6
297.73
8.3
0.162
1 835.5
3 430.83
100
2 157.2
62.9
1 273.63
37.1
99.111
2.9
897.02
26.1
992.88
28.9
280.75
8.2
-5.314
-0.2
—
0
275.43
8
20.657
0.6
254.74
7.4
0.138
1 840.43
3 182.01
2 011.63
1 170.38
86.44
800.42
883.67
286.71
-4.596
—
282.11
15.984
265.99
0.144
1 841.9
2 881.62
1 825.8
1 055.82
77.181
748.44
823.35
232.47
-9.092
—
223.38
18.988
204.43
0.111
1 835.76
2 794.8
1 778.3
1 016.4
76.2
694.3
767.7
248.8
-2.1
0
246.7
14.8
231.9
0.13
1 842.8
2 685.7
1 716.9
968.8
71
698.5
767.4
201.4
-8
0
193.4
16.4
177
0.1
1 835
2 564
1 647.7
916.3
62.3
638.3
697.4
218.9
-5.3
0
213.6
18.1
195.7
0.11
1 838
2 474
1 592.6
881.4
65.5
637
700.5
180.9
-7.6
0.1
173.4
14.7
158.7
0.09
1 837.7
2 503
1 616.8
886.2
61.3
637.8
696.8
189.4
-12.5
0
176.9
13.1
164.1
0.09
1 838.3
2 249.9
1 463.1
786.8
56.7
570.5
626
160.8
-12.6
-1.2
148.2
12.6
136.3
0.07
1 838.2
2 257.4
1 479.1
778.3
58.9
562.3
615.5
162.8
-10.5
0
148.9
18.8
132.7
0.07
1 843.3
2 042.4
1 348.4
694
48.2
505.9
552.1
141.9
-14.4
-1.9
127.5
10.2
117.6
0.06
1 836.5
1 997.6
1 330.5
667.1
42.2
493.6
534.6
132.5
-14.5
-1.2
117.9
14.2
104.6
0.06
1 837.7
1 854.8
1 232.7
622.1
37.4
460.2
495.4
126.7
-22.4
0
104.3
7.9
96.4
0.06
1 830
1 883.1
1 275.8
607.3
37.9
473
504.3
103
-30.6
0.1
72.5
2.2
70.6
0.04
1 828.2
1 783.9
1 197.6
586.3
31.3
442.4
470.8
115.5
-27.8
0
87.7
7
80.3
0.05
1 836.9
1 775.8
1 211.2
564.6
27.7
452.4
474.1
90.5
-35
0
47.3
-1.5
48.4
0.03
1 608.6
1 607
1 082.7
524.4
36.9
394.4
420.3
104
-37.3
0.1
48.4
1.5
46.5
0.03
1 601
1 631.3
1 127.7
503.5
49.3
404.3
442.4
61.1
-40.9
—
20.2
-10.5
30
0.02
1 578.2
1 463.1
999.6
463.5
16.9
385.6
398.2
65.3
-30.1
0
35.2
2.4
33.3
0.02
1 576.6
1 733.7
1 209.5
524.2
29.7
426
451.5
72.6
-25.1
0
-33.5
-11.9
-23.1
-0.02
1 501.3
1 684.8
1 154.9
529.9
27.2
403.1
425.3
104.6
-30.4
0
52.9
6.7
45.5
0.03
1 507.1
1 648.9
1 133.1
515.8
33.6
422.6
449.7
66.1
-24.8
-0.1
-54.2
-5.1
-49.3
-0.03
1 504.1
1 527
1 041.8
485.2
35
394.8
387.9
97.3
-21.6
0
75.7
10
65.2
0.04
1 569.8
1 425.2
971.1
454.2
26.4
323.2
346.2
107.9
-20.6
0.1
87.4
13.8
73.1
0.05
1 558.9
1 384.1
950.9
433.2
28.8
313.2
339.8
93.4
-18.2
0
75.2
9.9
64.9
0.04
1 563
1 564.3
1 078.5
485.8
31
353.8
380.8
105
-21.7
0
83.3
8.2
72.5
0.05
1 520.2
1 311.2
904.1
407.1
32.3
286.8
317.1
89.9
-16.7
-1.9
73.2
12
58.6
0.04
1 465.6
1 229.9
852.9
377
22.4
258.2
277.3
99.7
-7.9
0.1
91.9
8.5
80.6
0.06
1 431.2
863.5
606.2
257.4
21.2
187
206.3
51
-4.8
-1.8
46.2
5.5
38.4
0.03
1 372.3
1 076.4
741.5
334.8
25.5
238
262.8
72.1
-5.9
-0.8
66.1
4.7
59.6
0.04
1 350.9
617.4
451.3
166
9
124.5
129.2
36.9
-4.3
0
32.6
3.9
27
0.02
1 324.9
709.6
516.8
192.7
8.4
143.4
147.9
44.8
-5.9
0
38.9
7.1
30.9
0.024
1 308.2