Charge Statements
CR
Charge 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
132.28
100
123.25
93.2
9.022
6.8
—
0
14.211
10.7
15.383
11.6
-6.361
-4.8
-0.817
-0.6
1.024
0.8
-6.21
-4.7
0.741
0.6
-10.198
-7.7
-0.048
214.27
147.6
100
139.8
94.7
7.7
5.2
—
0
15
10.2
16.2
11
-8.4
-5.7
-0.9
-0.6
0.8
0.5
-8.6
-5.8
0.2
0.1
-9.2
-6.2
-0.04
212.9
193.5
100
186.8
96.5
6.7
3.5
—
0
15.1
7.8
16.4
8.5
-9.6
-5
0.8
0.4
-0.3
-0.2
-9.1
-4.7
0.1
0.05
-9.6
-5
-0.05
207.1
168
100
160.4
95.5
7.6
4.5
—
0
15.7
9.3
20.3
12.1
-12.7
-7.6
4.7
2.8
-1.1
-0.7
-9.9
-5.9
2
1.2
-12.4
-7.4
-0.06
202.5
185.9
100
179
96.3
6.9
3.7
—
0
16.4
8.8
16.8
9
-10
-5.4
28.1
15.1
-4
-2.2
14.2
7.6
-0.2
-0.1
11.4
6.1
0.05
231.4
181
100
174.8
96.6
6.3
3.5
—
0
15.1
8.3
16.2
9
-9.9
-5.5
-6.2
-3.4
-0.9
-0.5
-17.1
-9.4
—
0
-50.4
-27.8
-0.26
193.5
163
100
156.8
96.2
6.2
3.8
—
0
15.4
9.4
15.6
9.6
-9.5
-5.8
-1
-0.6
-0.9
-0.6
-11.4
-7
-1.4
-0.9
-14.1
-8.7
-0.08
188.4
119.3
100
115.4
96.7
3.9
3.3
—
0
16.1
13.5
16.4
13.7
-12.4
-10.4
-0.6
-0.5
-1.1
-0.9
-14.2
-11.9
0.6
0.5
-22.2
-18.6
-0.14
156.4
117
100
113.1
96.7
3.9
3.3
—
0
12.5
10.7
12.7
10.9
-8.8
-7.5
-0.2
-0.2
-0.8
-0.7
-27.9
-23.8
-2.7
-2.3
-25.2
-21.5
-0.17
152.2