Versus Statements
VS
Versus 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
0.027
100
0.016
60.2
0.011
39.8
—
0
1.51
5606.4
1.51
5606.5
-1.5
-5566.7
—
0
0
-0.3
-1.5
-5567
—
0
-1.5
-5567
-0.598
2.506
0.026
100
0.024
90.8
0.002
9.2
—
0
1.504
5675.1
1.504
5675.1
-1.501
-5665.8
—
0
0
-0.9
-1.502
-5666.7
—
0
-1.502
-5666.7
-0.599
2.506
0.271
100
0.103
38
0.168
62
—
0
7.052
2600.6
7.052
2600.6
-6.884
-2538.6
—
0
0.34
125.5
-10.512
-3876.6
—
0
-10.512
-3876.6
-11.517
0.913
0.02
100
—
0
—
0
—
0
1.33
6650
1.96
9800
-1.94
-9700
0.01
50
0.35
1750
-1.57
-7850
—
0
-1.57
-7850
-0.15
10.71
0.06
100
—
0
—
0
—
0
1.55
2583.3
2.28
3800
-2.22
-3700.000000000001
-0.09
-150
—
0
-2.31
-3850
—
0
-2.31
-3850
-0.22
10.71
0.16
100
—
0
—
0
—
0
0.69
431.3
1.44
900
-1.29
-806.3
-0.04
-25
—
0
-1.33
-831.3
—
0
-1.33
-831.3
-0.16
8.24
0.22
100
—
0
—
0
—
0
2.68
1218.2
3.77
1713.6
-3.56
-1618.2
-0.06
-27.3
0.2
90.9
-11.67
-5304.5
—
0
-11.67
-5304.5
-4.91
2.38
0.32
100
—
0
—
0
—
0
2.91
909.4
3.61
1128.1
-3.3
-1031.3
-0.02
-6.3
-0.2
-62.5
-3.51
-1096.9
—
0
-3.51
-1096.9
-2.12
1.66
0.25
100
—
0
—
0
—
0
3.02
1208
3.72
1488
-3.47
-1388
0.24
96
—
0
-3.23
-1292
—
0
-4
-1600
-2.19
1.82
0.32
100
—
0
—
0
—
0
3.03
946.9
3.73
1165.6
-3.41
-1065.6
0.05
15.6
—
0
-3.36
-1050
—
0
-2.58
-806.3
-2.03
1.27
0.39
100
—
0
—
0
—
0
2.95
756.4
3.57
915.4
-3.18
-815.4
0.57
146.2
0.12
30.8
-2.49
-638.5
—
0
-1.68
-430.8
-1.62
1.04
0.3
100
—
0
—
0
—
0
3.46
1153.3
3.99
1330
-3.69
-1230
2.11
703.3
—
0
-1.58
-526.7
—
0
-0.57
-190
-0.57
1.01
0.07
100
—
0
—
0
—
0
4.08
5828.6
4.76
6800
-4.69
-6700
-6.13
-8757.1
-0.119
-169.3
-10.94
-15628.6
—
0
-9.51
-13585.7
-7.73
1.23
—
100
—
0
—
0
—
0
2.29
0
2.69
0
-2.68
0
-0.15
0
—
0
-2.84
0
—
0
-2.64
0
-3.66
0.72
0.37
100
-0.41
-110.8
0.91
245.9
—
0
1.76
475.7
2.11
570.3
-1.74
-470.3
0.02
5.4
0.05
13.5
-1.67
-451.4
—
0
-1.24
-335.1
-1.59
0.78
0.56
100
0.41
73.2
0.35
62.5
—
0
1.4
250
1.52
271.4
-0.95
-169.6
-0.2
-35.7
-0.06
-10.7
-1.22
-217.9
—
0
-1.02
-182.1
-1.64
0.62
0.44
100
—
0
—
0
—
0
1.67
379.5
2.04
463.6
-1.6
-363.6
-0.45
-102.3
—
0
-2.04
-463.6
—
0
-1.85
-420.5
-3.03
0.61
—
100
—
0
—
0
—
0
1.17
0
1.64
0
-1.64
0
-0.28
0
—
0
-1.91
0
—
0
-1.28
0
-2.16
0.59
0.01
100
—
0
0.01
100
—
0
0.97
9700
1.32
13200
-1.31
-13100
-0.19
-1900
—
0
-1.5
-15000
—
0
-2.24
-22400.000000000004
-4.48
0.5
—
100
—
0
—
0
—
0
2.1
0
2.72
0
-2.72
0
-0.13
0
—
0
-2.85
0
—
0
-1.45
0
-2.73
0.53
0.32
100
—
0
—
0
—
0
0.95
296.9
1.48
462.5
-1.16
-362.5
-0.08
-25
—
0
-1.24
-387.5
—
0
-0.63
-196.9
-1.43
0.44
0.17
100
—
0
—
0
—
0
1.11
652.9
1.77
1041.2
-1.6
-941.2
-0.08
-47.06
—
0
-1.68
-988.2
—
0
-0.87
-511.8
-2.16
0.4
—
100
—
0
—
0
—
0
-0.1
0
0.44
0
-0.44
0
-0.05
0
—
0
-0.48
0
—
0
0.09
0
0.24
0.38
—
100
—
0
—
0
—
0
1.16
0
1.78
0
-1.78
0
-0.2
0
—
0
-1.98
0
—
0
-1.08
0
-2.91
0.37
—
100
—
0
—
0
—
0
2.22
0
2.81
0
-2.81
0
0.03
0
—
0
-2.78
0
—
0
-1.51
0
-4.08
0.37
—
100
—
0
—
0
—
0
1.41
0
1.97
0
-1.97
0
-0.05
0
—
0
-2.02
0
—
0
-1.1
0
-3.44
0.32
—
—
—
—
0.85
1.39
-1.39
-0.03
—
-1.42
—
-1.1
-3.45
0.32
—
—
—
—
0.96
1.42
-1.42
0.03
—
-1.39
—
-0.66
-2.13
0.31
—
—
—
—
1.01
1.45
-1.45
-0.01
—
-1.46
—
-0.84
-2.7
0.31
—
—
—
—
0.68
1.11
-1.11
—
—
-1.11
—
-0.66
-2.36
0.28
—
—
—
—
0.54
1.33
-1.33
—
—
-1.35
—
-0.56
-2.08
0.27
—
—
—
—
1.24
1.24
-1.24
—
—
-1.18
—
-0.93
-3.44
0.27
—
—
—
—
0.7
0.71
-0.71
—
—
-1.14
—
-1.14
-6.33
0.18
—
—
—
—
0.13
0.13
-0.13
-0.02
—
-0.15
—
-0.15
-1
0.15
—
—
—
—
0.21
0.27
-0.27
—
—
-0.27
—
-0.27
-1.82
0.15
—
—
—
—
0.19
0.2
-0.2
—
—
-0.2
—
-0.2
-1.33
0.15
—
—
—
—
0.21
0.21
-0.21
—
—
-0.21
—
-0.21
-1.4
0.15
—
—
—
—
0.1
0.1
-0.1
—
—
-0.1
—
-0.1
-0.5
0.2
—
—
—
—
0.14
0.15
-0.15
—
—
-0.2
—
-0.2
-2.22
0.09
—
—
—
0.01
0.05
0.05
-0.05
-0.01
—
-0.06
—
-0.06
-1.2
0.05
—
—
—
—
0.03
0.03
-0.03
-0.01
—
-0.04
—
-0.04
-1
0.04
—
—
—
—
0.01
0.01
-0.01
-0.01
—
-0.02
—
-0.02
-0.5
0.04
—
—
—
—
0.01
0.01
-0.01
-0.01
—
-0.01
—
-0.01
-0.25
0.04
—
—
—
—
0.02
0.02
-0.02
-0.01
—
-0.02
—
-0.02
-0.5
0.04
—
—
—
—
0.04
0.04
-0.04
-0.01
—
-0.04
—
-0.04
-0.08
0.54
—
—
—
—
0.03
0.03
-0.03
-0.01
—
-0.03
—
-0.03
-0.06
0.54
—
—
—
—
0.02
0.02
-0.02
—
—
-0.02
—
-0.02
-0.03
0.54