Borders and Statements
BO
Borders and 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
—
0
0.603
0
0.603
0
-0.603
0
0.045
0
—
0
-0.558
0
—
0
-0.558
0
-0.001
730.81
—
100
—
0
—
0
—
0
0.482
0
0.44
0
-0.44
0
-0.062
0
—
0
-0.502
0
—
0
-0.502
0
-0.001
507.07
—
100
—
0
—
0
—
0
0.747
0
0.747
0
-0.747
0
-0.11
0
—
0
-0.857
0
—
0
-0.857
0
-0.002
553.34
—
100
—
0
—
0
—
0
0.55
0
0.55
0
-0.55
0
-0.027
0
—
0
-0.577
0
—
0
-0.577
0
-0.001
515
—
100
—
0
—
0
—
0
0.546
0
0.546
0
-0.546
0
0.1
0
—
0
-0.446
0
—
0
-0.446
0
-0.001
515
—
100
—
0
—
0
—
0
0.467
0
0.467
0
-0.467
0
0.186
0
—
0
-0.281
0
—
0
-0.281
0
-0.001
515
—
100
—
0
—
0
—
0
0.579
0
0.579
0
-0.579
0
-0.142
0
—
0
-0.721
0
—
0
-0.721
0
-0.001
515
—
100
—
0
—
0
—
0
0.627
0
0.627
0
-0.627
0
0.077
0
—
0
-0.55
0
—
0
-0.55
0
-0.001
515
—
100
—
0
—
0
—
0
0.82
0
0.82
0
-0.82
0
—
0
—
0
-0.82
0
—
0
-0.82
0
-0.002
515
—
100
—
0
—
0
—
0
1.019
0
1.019
0
-1.019
0
0.014
0
—
0
-1.005
0
—
0
-1.005
0
-0.002
484.1
—
100
—
0
—
0
—
0
0.783
0
0.783
0
-0.783
0
-0.178
0
—
0
-0.961
0
—
0
-0.961
0
-0.002
484.1
—
—
—
—
0.923
0.923
-0.923
0.602
—
-0.321
—
-0.321
-0.001
484.1
—
—
—
—
0.811
0.811
-0.811
-0.06
—
-0.871
—
-0.871
-0.002
484.1
—
—
—
—
0.81
0.81
-0.81
-1.69
—
-2.5
—
-2.5
-0.01
484.1
—
—
—
—
0.93
0.93
-0.93
-0.17
—
-1.11
—
-1.11
—
484.1
—
—
—
—
1
1
-1
-0.79
—
-1.79
—
-1.79
—
484.1
—
—
—
—
0.96
0.96
-0.96
0.15
—
-0.81
—
-0.81
—
484.1
—
—
—
—
1.37
1.37
-1.37
-1.58
—
-2.95
—
-2.95
-0.01
484.1
—
—
—
—
1.67
1.67
-1.67
0.73
—
-0.93
—
-0.93
—
484.1
—
—
—
—
1.43
1.43
-1.43
1.84
—
0.4
—
0.4
—
484.1
—
—
—
—
1.39
1.39
-1.39
-1.97
—
-3.36
—
-3.36
-0.01
484.1
—
—
—
—
1.89
1.89
-1.89
1.86
—
-0.03
0.18
-0.2
—
484.22
—
—
—
—
1.24
1.24
-1.24
0.16
—
-1.08
—
-1.08
—
442.07
—
—
—
—
1.14
1.14
-1.14
-1.36
—
-2.5
-0.31
-2.18
-0.01
428.58
—
—
—
—
0.94
0.94
-0.94
1.7
—
0.76
0.32
0.44
—
428.58
—
—
—
—
0.89
0.89
-0.89
1.4
—
0.51
—
0.51
—
428.58
—
—
—
—
0.61
0.61
-0.61
-0.06
—
-0.67
—
-0.67
—
428.58
—
—
—
—
0.72
0.72
-0.72
-0.16
2.67
1.79
—
1.79
0.01
214.88
—
—
—
—
0.49
0.49
-0.49
0.1
1.75
1.36
—
1.36
0.01
194.34
—
—
—
—
0.83
0.83
-0.83
-4.07
—
-4.9
-0.08
-4.82
-0.02
194.34
—
—
—
—
0.45
0.45
-0.45
0.63
—
0.17
0.08
0.09
—
194.34
—
—
—
—
1.01
1.01
-1.01
0.9
—
-0.1
—
-0.1
—
166.68
—
—
—
—
0.71
0.71
-0.71
0.48
—
-0.23
—
-0.23
—
127.69
—
—
—
—
1.57
1.57
-1.57
1
—
-0.57
—
-0.57
—
127.69
—
—
—
—
0.65
0.65
-0.65
0.32
—
-0.33
—
-0.33
—
127.69
—
—
—
—
0.33
0.33
-0.33
0.11
—
-0.22
—
-0.22
—
77.32
—
—
—
—
0.06
0.06
-0.06
0.01
—
-0.05
—
-0.05
—
33.5