Churchill Statements
CH
Churchill 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
890.7
100
499.1
56
391.6
44
—
0
57.4
6.4
61
6.8
330.6
37.1
-35.8
-4.02
0.1
0.01
294.3
33
84.1
9.4
208.5
23.4
2.795
74.6
590.9
100
403.6
68.3
187.3
31.7
—
0
54.8
9.3
56.9
9.6
130.4
22.1
-32.6
-5.5
8.1
1.4
101.8
17.2
21.4
3.6
80.4
13.6
1.076
74.7
561.2
100
396.6
70.7
164.6
29.3
—
0
51.7
9.2
55.3
9.9
109.3
19.5
-34.7
-6.2
0.4
0.07
71.9
12.8
14.3
2.5
57.6
10.3
0.769
74.9
572.5
100
407.2
71.1
165.3
28.9
—
0
50.2
8.8
51.5
9
113.8
19.9
-34.6
-6.04
4.1
0.7
81.8
14.3
20.8
3.6
61
10.7
0.79
77.1
768.5
100
464.1
60.4
304.4
39.6
—
0
48.1
6.3
53.8
7
250.6
32.6
-26.4
-3.4
—
0
199.2
25.9
56.2
7.3
143
18.6
1.86
76.9
559.5
100
382.5
68.4
177
31.6
—
0
52.3
9.3
57.3
10.2
119.7
21.4
-26.4
-4.7
1.4
0.3
208.9
37.3
53.2
9.5
155.7
27.8
2.04
76.2
480.1
100
346.6
72.2
133.5
27.8
—
0
51.5
10.7
53.7
11.2
79.8
16.6
-17.4
-3.6
2.6
0.5
-3.1
-0.6
-5.4
-1.1
1
0.2
0.03
76.4
383.1
100
277.6
72.5
105.5
27.5
—
0
38.4
10
41.3
10.8
64.2
16.8
6.2
1.6
4.2
1.1
73.4
19.2
16.4
4.3
57
14.9
0.74
76.8
582.5
100
340.4
58.4
242.1
41.6
—
0
38.4
6.6
41.2
7.1
200.9
34.5
5.4
0.9
0.2
0.03
479.9
82.4
140.6
24.1
339.3
58.2
4.4
77.2
364.1
100
267.8
73.6
96.3
26.4
—
0
35.9
9.9
39
10.7
57.3
15.7
11.2
3.1
—
0
58.6
16.1
16.5
4.5
42.1
11.6
0.54
77.6
364.8
100
271
74.3
93.8
25.7
—
0
38.8
10.6
49.2
13.5
44.6
12.2
18.6
5.1
0.4
0.1
53.7
14.7
11.9
3.3
43.3
11.9
0.54
77.8
393
100
267.5
68.1
125.5
31.9
—
0
36.1
9.2
55.9
14.2
69.6
17.7
20
5.1
0.1
0.03
87.7
22.3
26.3
6.7
61.4
15.6
0.78
78.4
515.1
100
318.1
61.8
197
38.2
—
0
33.4
6.5
50.4
9.8
146.6
28.5
14.4
2.8
0.1
0.02
149.9
29.1
41.6
8.1
108.3
21
1.38
78.6
324.3
100
234
72.2
90.3
27.8
—
0
30.2
9.3
43.5
13.4
46.8
14.4
5.5
1.7
0.1
0.03
52.3
16.1
16.2
5
36.1
11.1
0.46
79.2
278.2
100
194.3
69.8
83.9
30.2
—
0
29.5
10.6
61.2
22
22.7
8.2
-6.2
-2.2
0.2
0.07
16.7
6
-1.6
-0.6
17.1
6.1
0.23
79.2
337.8
100
228.5
67.6
109.3
32.4
—
0
38.8
11.5
59.3
17.6
50
14.8
7.9
2.3
-0.4
-0.1
57
16.9
13.9
4.1
43.2
12.8
0.54
80.2
185.1
100
151.3
81.7
33.8
18.3
—
0
22.4
12.1
34
18.4
-0.2
-0.1
-31.4
-17
0.3
0.2
-31.5
-17.02
-7.9
-4.3
-118.8
-64.2
-1.5
79
252.9
100
201.5
79.7
51.4
20.3
—
0
24.1
9.5
45.2
17.9
6.2
2.5
-22.6
-8.9
—
0
-34.2
-13.5
-11.6
-4.6
-23.4
-9.3
-0.28
79.4
280.6
100
215.1
76.7
65.5
23.3
—
0
32.6
11.6
61.7
22
3.8
1.4
4
1.4
0.4
0.1
7.9
2.8
-4.6
-1.6
4
1.4
0.04
80.6
306.3
100
220.3
71.9
86
28.1
—
0
34.4
11.2
57.3
18.7
28.7
9.4
-4.8
-1.6
0.2
0.07
23.2
7.6
8
2.6
14.8
4.8
0.19
81.4
477.4
100
268.8
56.3
208.6
43.7
—
0
30.1
6.3
51.6
10.8
157
32.9
-9.9
-2.07
0.4
0.08
146.9
30.8
38.6
8.1
107.1
22.4
1.33
81.4
265.4
100
193.5
72.9
71.9
27.1
—
0
24.9
9.4
40.4
15.2
31.5
11.9
-9.6
-3.6
—
0
18.4
6.9
6.5
2.4
11.6
4.4
0.15
81.2
219
100
178.3
81.4
40.7
18.6
—
0
27.3
12.5
27.3
12.5
13.4
6.1
-5.7
-2.6
0.2
0.09
6.5
3
-0.8
-0.4
11.4
5.2
0.13
82.6
221.3
100
173.7
78.5
47.6
21.5
—
0
21.7
9.8
21.7
9.8
25.9
11.7
-0.8
-0.4
0.1
0.05
74.7
33.8
16.7
7.5
56.3
25.4
0.68
82.2
379.4
100
217.6
57.4
161.8
42.6
—
0
23.1
6.1
23.1
6.1
138.7
36.6
-0.9
-0.2
0.3
0.08
136
35.8
32.8
8.6
103.1
27.2
1.26
81.6
189.3
100
149.8
79.1
39.5
20.9
—
0
18.4
9.7
18.4
9.7
21.1
11.1
-3.1
-1.6
0.1
0.05
16.7
8.8
2.6
1.4
182
96.1
2.09
87
178.9
145.1
33.8
—
24.4
25.9
7.9
-10.5
0.5
-43.4
-20.1
38.2
0.4
94.5
196.9
149.4
47.5
—
19.9
19.9
27.6
-3.7
0.1
23.4
10.3
16.7
0.17
93
339.3
195.7
143.6
—
20.2
20.2
123.4
-3.9
0.7
119.7
47
78.3
0.8
97.8
167.5
140.4
27.1
—
18.6
18.6
8.5
-5.7
—
2.8
0.6
7.2
0.07
100.8
-207.9
-169.7
-38.2
—
4.1
-31.6
-6.6
-7
1.5
16.5
1.1
27.3
0.27
100
303.4
239.1
64.3
8.8
27.6
36.4
27.9
-6.2
-0.2
20.4
11.7
8.6
0.08
101.4
438.5
281.6
156.9
9.7
24.6
34.3
122.6
-10.4
0.4
111.5
41.7
68.5
0.67
102
288.4
245.5
42.9
10.8
23.1
33.9
9
-6.8
-0.5
-1
-3.8
2.7
0.03
102
272.4
223.8
48.6
9.4
22.5
31.9
16.7
-10.3
6.2
8.2
0.7
7.8
0.08
103
279.8
232.9
46.9
10
24.6
34.6
12.3
-4.3
-0.2
5
0.8
4.1
0.04
106.6
409.2
263.3
146
9.8
22
31.9
114.1
-4.2
—
101.7
46.7
54.2
0.49
110.5
250.9
216.8
34.1
10.2
21.6
31.8
2.3
1.5
-0.2
-2.8
-1.3
-1.6
-0.02
103.6
168.1
153.5
14.6
—
24.1
24.1
-9.5
-5.7
0.1
-18.8
-5
-13.5
-0.13
102.7
173.5
146.9
26.5
—
18.2
18.2
8.4
-4.1
0.1
4.4
0.8
3.5
0.03
103.8
303.5
190.6
112.8
—
18.7
18.7
94.2
-2.5
0.4
92.1
34.8
56.7
0.54
106
167.1
144.5
22.6
—
21.5
21.5
1.2
-2.3
—
-1.1
-0.4
-0.7
-0.01
105
162.1
306.5
-144.4
—
22.2
-139.5
-4.9
-4.9
0.2
-9.7
-4.1
-5.3
-0.05
104.2
185.5
154.1
31.4
—
21.2
21.1
10.3
-2.3
4.4
12.4
3.2
9.1
0.17
53.9
283.6
179.4
104.2
—
22.1
22.1
82.1
-1.8
1
81.3
31
49.2
0.92
54.4
147.9
127.7
20.2
—
17.6
17.5
2.6
-1.2
—
1.4
0.3
1
0.02
53.7
157.4
135.7
21.7
—
19.3
19.4
2.3
-1.4
0.2
1.1
-1.1
2.6
0.049
52.8