Pool Statements
PO
Pool 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
1 769.78
100
1 239.64
70
530.14
30
—
0
258.66
14.6
258.66
14.6
271.48
15.3
-14.044
-0.8
—
0
257.44
14.5
65.058
3.7
191.42
10.8
4.995
38.325
1 120.81
100
782.25
69.8
338.56
30.2
—
0
229.84
20.5
229.84
20.5
108.72
9.7
-13.419
-1.2
—
0
95.301
8.5
16.473
1.5
78.486
7
2.046
38.362
1 003.05
100
709.27
70.7
293.77
29.3
—
0
214.43
21.4
214.43
21.4
79.344
7.9
-12.104
-1.2
—
0
67.24
6.7
15.745
1.6
51.17
5.1
1.324
38.652
1 474.4
100
1 045.7
70.9
428.7
29.1
—
0
234.3
15.9
234.3
15.9
194.4
13.2
-13.6
-0.9
—
0
180.8
12.3
43.1
2.9
137.1
9.3
3.51
39
1 857.4
100
1 289.6
69.4
567.8
30.6
—
0
240.8
13
240.8
13
327
17.6
-16.9
-0.9
—
0
310.1
16.7
78
4.2
231
12.4
5.91
39.1
1 206.8
100
837
69.4
369.8
30.6
—
0
224
18.6
224
18.6
145.8
12.1
-15.8
-1.3
—
0
129.9
10.8
28.3
2.3
101.1
8.4
2.58
39.1
1 095.9
100
780.2
71.2
315.7
28.8
—
0
207.8
19
207.8
19
107.9
9.8
-15.5
-1.4
—
0
91.8
8.4
20.1
1.8
71.5
6.5
1.82
39.2
1 615.3
100
1 111.7
68.8
503.7
31.2
—
0
239.8
14.8
239.8
14.8
263.9
16.3
-11.7
-0.7
—
0
252.2
15.6
62.2
3.9
189
11.7
4.78
39.6
2 055.8
100
1 389
67.6
666.8
32.4
—
0
247.9
12.1
247.9
12.1
418.9
20.4
-8.5
-0.4
—
0
410.4
20
103.2
5
305.6
14.9
7.65
39.9
1 412.7
100
965.5
68.3
447.2
31.7
—
0
211.5
15
211.4
15
235.7
16.7
-5.2
-0.4
—
0
230.5
16.3
51.3
3.6
178.2
12.6
4.44
40.1
1 035.6
100
713.2
68.9
322.4
31.1
—
0
195.6
18.9
195.6
18.9
126.8
12.2
-1.8
-0.2
—
0
126.1
12.2
18.6
1.8
107.6
10.4
2.72
39.6
1 411.4
100
969.5
68.7
441.9
31.3
—
0
206
14.6
206.1
14.6
235.9
16.7
-2.3
-0.2
—
0
235
16.7
50.4
3.6
184.7
13.1
4.54
40.7
1 787.8
100
1 236.1
69.1
551.7
30.9
—
0
213.1
11.9
213.1
11.9
338.6
18.9
-2
-0.1
—
0
336.6
18.8
77
4.3
259.7
14.5
6.37
40.7
1 060.7
100
759.6
71.6
301.1
28.4
—
0
172.1
16.2
172.1
16.2
129
12.2
-2.6
-0.2
—
0
126.4
11.9
27.9
2.6
98.7
9.3
2.42
40.8
839.3
100
600.2
71.5
239.1
28.5
—
0
164.7
19.6
164.7
19.6
74.4
8.9
-3.1
-0.4
—
0
71.3
8.5
12.2
1.5
59.2
7.1
1.45
40.9
1 139.2
100
810.5
71.1
328.7
28.9
—
0
180.5
15.8
180.5
15.8
148.2
13
-1.9
-0.2
—
0
146.4
12.9
27.4
2.4
119.1
10.5
2.92
40.8
1 280.8
100
907.4
70.8
373.5
29.2
—
0
167.6
13.1
167.6
13.1
205.9
16.1
-2.6
-0.2
—
0
203.2
15.9
45.7
3.6
157.6
12.3
3.87
40.7
677.3
100
487.7
72
189.6
28
—
0
147.1
21.7
147.1
21.7
42.5
6.3
-4.8
-0.7
—
0
30.8
4.5
—
0
30.9
4.6
0.75
41
582.2
100
420.2
72.2
162.1
27.8
—
0
136.3
23.4
136.2
23.4
25.8
4.4
-5.2
-0.9
—
0
20.6
3.5
2.6
0.4
18
3.1
0.44
41
898.5
100
640.6
71.3
257.9
28.7
—
0
153.4
17.1
153.4
17.1
104.5
11.6
-5.5
-0.6
—
0
99
11
19.6
2.2
79.5
8.8
1.95
40.9
1 121.3
100
791
70.5
330.3
29.5
—
0
157.8
14.1
157.8
14.1
172.5
15.4
-6.4
-0.6
—
0
166.1
14.8
34.8
3.1
131.4
11.7
3.22
40.8
597.5
100
422.8
70.8
174.6
29.2
—
0
136.2
22.8
136.3
22.8
38.4
6.4
-6.6
-1.1
—
0
31.8
5.3
-0.8
-0.1
32.6
5.5
0.8
40.7
543.1
100
382.6
70.4
160.4
29.5
—
0
134.5
24.8
134.5
24.8
26
4.8
-6.4
-1.2
—
0
19.5
3.6
2.8
0.5
16.8
3.1
0.41
41.3
811.3
100
576.3
71
235
29
—
0
142.7
17.6
142.7
17.6
92.3
11.4
-4.9
-0.6
—
0
87.4
10.8
18.2
2.2
69.3
8.5
1.66
41.8
1 057.8
100
749.1
70.8
308.7
29.2
—
0
146.6
13.9
146.7
13.9
162
15.3
-6
-0.6
—
0
156.1
14.8
39.1
3.7
117
11.1
2.8
41.8
585.9
100
419.8
71.7
166.1
28.3
—
0
132.5
22.6
132.6
22.6
33.5
5.7
-3.5
-0.6
—
0
30
5.1
-1.3
-0.2
31.3
5.3
0.75
41.9
510.2
364.8
145.4
—
128.1
128.1
17.3
-3.6
—
13.7
—
25.7
0.61
41.7
743.4
526.8
216.6
—
134.7
134.7
81.9
-4
—
77.9
29.2
48.8
1.16
42.2
988.2
698.5
289.7
—
135.5
135.5
154.2
-4
—
150.2
55.7
94.9
2.21
43
546.4
392.8
153.6
—
122.6
122.6
31
-3.6
—
27.4
5.1
22.3
0.52
42.9
445.2
317.5
127.8
—
118
118
9.7
-4.5
—
5.2
2.7
2.6
0.06
42.3
691.4
491.9
199.6
—
125.4
125.4
74.2
-3
—
71.2
26.8
44.5
1.03
43.1
918.9
648.2
270.7
—
128.3
128.3
142.4
-4
—
138.4
53.2
85.4
1.98
43.2
515.3
372.2
143
—
113.5
113.5
29.5
-3
—
26.6
10.2
16.4
0.38
43.3
415.1
296.8
118.3
—
112.3
112.3
6
-1.7
—
4.3
1.6
2.5
0.06
43.8
645.8
461.5
184.3
—
118.8
118.8
65.5
-2.5
—
63
23.7
39.4
0.9
43.9
851.9
603.6
248.3
—
119.1
119.1
129.1
-1.9
—
127.2
49.5
77.9
1.75
44.5
450.4
325.6
124.8
—
109.2
109.2
15.6
-2
—
13.6
5.3
8.4
0.19
44.8
376.4
270.4
106
—
106.8
106.8
-0.7
-1.8
—
-2.5
-0.6
-2.2
-0.05
43.4
615.5
439.3
176.2
—
117.8
117.8
58.5
-1.9
—
56.6
21.7
34.8
0.78
44.9
848.2
601.3
247
—
124.5
124.4
122.5
-1.9
—
120.6
46.8
73.9
1.61
46
406.3
292.2
114.1
—
105.5
105.5
8.6
-1.9
—
6.7
2.6
4.2
0.09
46.4
340.8
245
95.8
—
102.6
102.6
-6.8
-1.5
—
-8.3
-3.2
-5
-0.11
45.7
578.2
415.6
162.6
—
109.2
109.2
53.4
-1.5
—
51.8
19.5
32.3
0.68
47.6
790.4
562.2
228.2
—
116.2
116.2
112
-2.1
—
109.9
43.4
66.5
1.39
47.9
370.4
265.6
104.8
—
97.8
97.8
6.9
-1.6
—
5.3
1.9
3.4
0.07
47.6
306.8
217.9
88.9
—
99.2
99.2
-10.3
-1.1
—
-11.4
-3.3
-8
-0.172
46.5