National Statements
FI
National 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
329.47
100
207.04
62.8
122.43
37.2
—
0
52.917
16.1
52.917
16.1
69.515
21.1
4.3
1.3
0.047
0.01
73.862
22.4
17.082
5.2
56.78
17.2
0.606
93.667
297.31
100
188.23
63.3
109.08
36.7
—
0
56.156
18.9
56.156
18.9
52.925
17.8
6.4
2.2
-1.807
-0.6
57.518
19.3
13.797
4.6
43.721
14.7
0.467
93.666
270.06
100
173.03
64.1
97.031
35.9
—
0
48.85
18.1
48.85
18.1
48.181
17.8
1.8
0.7
0.167
0.06
50.148
18.6
10.556
3.9
39.592
14.7
0.423
93.64
300.07
100
192.22
64.1
107.86
35.9
—
0
53.559
17.8
53.559
17.8
54.299
18.1
2.2
0.7
0.516
0.2
57.015
19
13.227
4.4
43.788
14.6
0.468
93.604
324.2
100
209.8
64.7
114.5
35.3
—
0
51.4
15.9
51.3
15.8
63.1
19.5
1.8
0.6
0.3
0.09
65.2
20.1
15.5
4.8
49.6
15.3
0.53
93.6
286.7
100
184.2
64.2
102.5
35.8
—
0
53.6
18.7
53.7
18.7
48.8
17
1.8
0.6
-2.5
-0.9
48.1
16.8
11.8
4.1
36.3
12.7
0.39
93.6
268.5
100
173.6
64.7
94.9
35.3
—
0
50.5
18.8
50.4
18.8
44.4
16.5
0.4
0.1
0.1
0.04
44.9
16.7
10.6
3.9
34.4
12.8
0.37
93.6
299.6
100
199.6
66.6
100
33.4
—
0
53.1
17.7
53.1
17.7
46.9
15.7
0.2
0.07
-0.1
-0.03
47
15.7
11
3.7
36
12
0.39
93.6
318.1
100
218.7
68.8
99.4
31.2
—
0
52.9
16.6
52.9
16.6
46.5
14.6
—
0
-0.1
-0.03
46.4
14.6
10.9
3.4
35.5
11.2
0.38
93.6
284.2
100
186.5
65.6
97.8
34.4
—
0
52.5
18.5
52.4
18.4
45.3
15.9
-0.1
-0.04
—
0
45.1
15.9
10.8
3.8
34.3
12.1
0.37
93.6
258.9
100
165.1
63.8
93.8
36.2
—
0
53.1
20.5
53.1
20.5
40.7
15.7
—
0
-0.1
-0.04
40.6
15.7
9.5
3.7
31.1
12
0.33
93.6
283.2
100
181.7
64.2
101.5
35.8
—
0
49.9
17.6
49.9
17.6
51.6
18.2
—
0
-0.1
-0.04
51.6
18.2
12.3
4.3
39.3
13.9
0.42
93.6
311.7
100
186.9
60
124.8
40
—
0
54.4
17.5
54.5
17.5
70.3
22.6
—
0
-0.1
-0.03
70.3
22.6
16.5
5.3
53.8
17.3
0.58
93.6
261.1
100
160.4
61.4
100.7
38.6
—
0
49.3
18.9
49.3
18.9
51.4
19.7
0.1
0.04
-0.2
-0.08
51.3
19.6
12.2
4.7
39.1
15
0.42
93.6
245.9
100
150.3
61.1
95.7
38.9
—
0
47.5
19.3
47.5
19.3
48.2
19.6
0.1
0.04
—
0
48.2
19.6
11.5
4.7
36.7
14.9
0.39
93.6
271.8
100
163.8
60.3
108
39.7
—
0
46.5
17.1
46.4
17.1
61.6
22.7
0.1
0.04
—
0
61.7
22.7
14.5
5.3
47.2
17.4
0.5
93.8
293.4
100
176.1
60
117.2
39.9
—
0
50.5
17.2
50.6
17.2
66.7
22.7
0.3
0.1
—
0
66.9
22.8
15.8
5.4
51.2
17.5
0.55
93.5
262.4
100
163.7
62.4
98.7
37.6
—
0
52.3
19.9
52.4
20
46.3
17.6
1.2
0.5
-0.2
-0.08
47.3
18
11.1
4.2
36.2
13.8
0.38
94.8
222.8
100
140.7
63.2
82.1
36.8
—
0
48.9
21.9
48.9
21.9
33.2
14.9
1
0.4
—
0
34.2
15.4
7.6
3.4
26.6
11.9
0.28
93.6
251.6
100
158.8
63.1
92.8
36.9
—
0
51.2
20.3
51.2
20.3
41.6
16.5
1
0.4
—
0
42.7
17
10
4
32.7
13
0.35
93.8
263.6
100
167
63.4
96.6
36.6
—
0
52
19.7
51.9
19.7
44.6
16.9
0.7
0.3
—
0
45.3
17.2
10.8
4.1
34.5
13.1
0.37
93.8
239.9
100
155.3
64.7
84.6
35.3
—
0
50.8
21.2
50.9
21.2
33.7
14
0.2
0.08
0.7
0.3
34.6
14.4
8.4
3.5
26.1
10.9
0.28
93.8
220.9
100
140.3
63.5
80.6
36.5
—
0
49.5
22.4
49.5
22.4
31.1
14.1
1.1
0.5
—
0
32.2
14.6
7.4
3.3
24.8
11.2
0.26
93.9
260.7
100
157.2
60.3
103.5
39.7
—
0
51.4
19.7
51.3
19.7
52.2
20
1.1
0.4
—
0
53.3
20.4
12.2
4.7
41.1
15.8
0.44
93.9
292.6
100
176.9
60.5
115.7
39.5
—
0
52.7
18
52.6
18
63.1
21.6
0.8
0.3
—
0
63.8
21.8
15
5.1
48.8
16.7
0.52
93.8
244.3
100
144.9
59.3
99.4
40.7
—
0
49.4
20.2
49.4
20.2
50.1
20.5
0.5
0.2
-0.1
-0.04
50.4
20.6
14.1
5.8
36.4
14.9
0.39
93.8
227.5
100
136.3
59.9
91.2
40.1
—
0
45.4
20
45.4
20
45.8
20.1
0.3
0.1
—
0
46.1
20.3
9.2
4
41.1
18.1
0.43
93.8
244.1
100
148
60.6
96.1
39.4
—
0
45.4
18.6
45.4
18.6
50.7
20.8
0.2
0.08
—
0
50.9
20.9
16.9
6.9
34
13.9
0.36
93.9
259.8
100
155.3
59.8
104.5
40.2
—
0
46.7
18
46.7
18
57.8
22.2
0.2
0.08
—
0
58
22.3
19.8
7.6
38.3
14.7
0.41
93.8
212.1
100
126.1
59.5
85.9
40.5
—
0
41.6
19.6
41.5
19.6
44.4
20.9
0.1
0.05
-0.1
-0.05
44.5
21
15.3
7.2
29.2
13.8
0.31
93.6
194.6
100
118.6
60.9
75.9
39
—
0
39.2
20.1
39.2
20.1
36.8
18.9
0.1
0.05
—
0
36.9
19
12.6
6.5
24.3
12.5
0.26
93.5
203.2
100
124.5
61.3
78.7
38.7
—
0
41.4
20.4
41.3
20.3
37.4
18.4
—
0
—
0
37.4
18.4
12.8
6.3
24.6
12.1
0.26
93.5
217.1
100
131.6
60.6
85.5
39.4
—
0
41.5
19.1
41.5
19.1
44
20.3
0.1
0.05
—
0
44.1
20.3
15.1
7
29
13.4
0.31
93.5
179
100
113.7
63.5
65.4
36.5
—
0
38.9
21.7
38.8
21.7
26.5
14.8
—
0
-0.1
-0.06
26.4
14.7
8.8
4.9
17.4
9.7
0.19
93.5
161.7
100
109.1
67.5
52.6
32.5
—
0
35.4
21.9
35.5
22
17.1
10.6
—
0
—
0
17.1
10.6
5.8
3.6
11.2
6.9
0.12
92.9
178.7
100
118.1
66.1
60.6
33.9
—
0
37.2
20.8
37.2
20.8
23.4
13.1
-0.1
-0.06
-0.1
-0.06
23.3
13
8
4.5
15.3
8.6
0.16
93.3
185.4
100
122.5
66.1
62.9
33.9
—
0
36.8
19.8
36.7
19.8
26.1
14.1
-0.1
-0.05
—
0
26
14
8.9
4.8
17.1
9.2
0.18
93.2
164.6
100
109.1
66.3
55.5
33.7
—
0
37
22.5
36.9
22.4
18.6
11.3
-0.1
-0.06
—
0
18.5
11.2
6.3
3.8
12.1
7.4
0.13
93.2
143
100
96.9
67.8
46.1
32.2
—
0
32.6
22.8
32.6
22.8
13.5
9.4
-0.1
-0.07
-0.1
-0.07
13.3
9.3
4.5
3.1
8.8
6.2
0.09
93.2
163.6
100
105.8
64.7
57.7
35.3
—
0
38
23.2
38
23.2
19.8
12.1
-0.1
-0.06
—
0
19.6
12
6.7
4.1
12.9
7.9
0.14
93.1
174.6
100
114.8
65.8
59.8
34.2
—
0
37.6
21.5
37.7
21.6
22.2
12.7
-0.1
-0.06
2.5
1.4
23.3
13.3
7.9
4.5
15.2
8.7
0.16
93.1
164.3
100
109
66.3
55.4
33.7
—
0
39
23.7
39
23.7
16.4
10
-0.1
-0.06
-0.8
-0.5
15.4
9.4
3.5
2.1
11.7
7.1
0.13
93.1
136.8
100
92.1
67.3
44.7
32.7
—
0
34.5
25.2
34.4
25.1
10.3
7.5
-0.2
-0.1
0.2
0.1
10.3
7.5
3.1
2.3
7
5.1
0.08
93
167.7
100
108.8
64.9
58.8
35.1
—
0
39.7
23.7
39.7
23.7
19.2
11.4
-0.2
-0.1
—
0
19
11.3
6.5
3.9
12.3
7.3
0.13
93