Diamondback Statements
FA
Diamondback 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
2 483
100
776
31.3
1 707
68.7
—
0
46
1.9
548
22.1
1 159
46.7
-11
-0.4
1
0.04
1 146
46.2
252
10.1
831
33.5
4.659
178.36
2 227
100
568
25.5
1 659
74.5
—
0
46
2.1
529
23.8
1 130
50.7
-92
-4.1
4
0.2
1 032
46.3
223
10
763
34.3
4.275
178.48
2 228
100
488
21.9
1 740
78.1
—
0
39
1.8
535
24
1 205
54.1
71
3.2
-1
-0.04
1 275
57.2
264
11.8
955
42.9
5.341
178.8
2 340
100
476
20.3
1 864
79.7
—
0
47
2
523
22.4
1 341
57.3
-108
-4.6
37
1.6
1 269
54.2
276
11.8
907
38.8
5.07
178.9
1 919
100
416
21.7
1 503
78.3
—
0
53
2.8
501
26.1
1 002
52.2
-224
-11.7
-21
-1.09
751
39.1
165
8.6
551
28.7
3.05
180.4
1 925
100
415
21.6
1 510
78.4
—
0
40
2.1
477
24.8
1 033
53.7
-125
-6.5
53
2.8
953
49.5
207
10.8
707
36.7
3.88
182
2 030
100
344
16.9
1 686
83.1
—
0
35
1.7
427
21
1 259
62
75
3.7
-2
-0.1
1 289
63.5
261
12.9
999
49.2
5.62
177.6
2 437
100
410
16.8
2 027
83.2
—
0
34
1.4
402
16.5
1 625
66.7
-48
-2
-5
-0.2
1 560
64
290
11.9
1 172
48.1
6.72
174.4
2 768
100
398
14.4
2 370
85.6
—
0
39
1.4
392
14.2
1 978
71.5
-112
-4.05
1
0.04
1 863
67.3
402
14.5
1 400
50.6
8
174.9
2 408
100
369
15.3
2 039
84.7
—
0
36
1.5
379
15.7
1 660
68.9
-583
-24.2
1
0.04
1 024
42.5
221
9.2
773
32.1
4.35
177.6
2 022
100
348
17.2
1 674
82.8
—
0
47
2.3
362
17.9
1 312
64.9
29
1.4
-8
-0.4
1 330
65.8
279
13.8
1 002
49.6
5.56
180.2
1 910
100
366
19.2
1 544
80.8
—
0
38
2
380
19.9
1 164
60.9
-286
-15
1
0.05
867
45.4
193
10.1
649
34
3.56
182.1
1 681
100
341
20.3
1 340
79.7
—
0
36
2.1
383
22.8
957
56.9
-524
-31.2
-9
-0.5
422
25.1
94
5.6
311
18.5
1.71
182
1 184
100
236
19.9
948
80.1
—
0
25
2.1
299
25.3
649
54.8
-223
-18.8
1
0.08
288
24.3
65
5.5
220
18.6
1.33
164.9
769
100
199
25.9
570
74.1
—
0
24
3.1
294
38.2
276
35.9
-213
-27.7
1
0.1
-958
-124.6
-202
-26.3
-739
-96.1
-4.68
158
720
100
216
30
504
70
—
0
20
2.8
309
42.9
195
27.1
-151
-21
—
0
-1 409
-195.7
-304
-42.2
-1 113
-154.6
-7.05
157.8
425
100
193
45.4
232
54.6
—
0
20
4.7
365
85.9
-133
-31.3
-417
-98.1
—
0
-3 092
-727.5
-681
-160.2
-2 393
-563.06
-15.16
157.8
899
100
257
28.6
642
71.4
—
0
24
2.7
435
48.4
207
23
484
53.8
1
0.1
-317
-35.3
262
29.1
-272
-30.3
-1.71
158.3
1 104
100
259
23.5
845
76.5
—
0
36
3.3
439
39.8
406
36.8
-149
-13.5
-7
-0.6
-596
-54
-124
-11.2
-487
-44.1
-3.01
161.8
975
100
240
24.6
735
75.4
—
0
19
1.9
386
39.6
349
35.8
139
14.3
2
0.2
490
50.3
102
10.5
368
37.7
2.26
162.8
1 021
100
225
22
796
78
—
0
22
2.2
385
37.7
411
40.3
45
4.4
2
0.2
458
44.9
102
10
349
34.2
2.11
165
864
100
193
22.3
671
77.7
—
0
27
3.1
352
40.7
319
36.9
-310
-35.9
1
0.1
10
1.2
-33
-3.8
10
1.2
0.06
165.1
631.8
100
146.9
23.3
484.9
76.7
—
0
19.5
3.1
253.1
40.1
231.8
36.7
197
31.2
-0.2
-0.03
391.8
62
85.6
13.5
306.7
48.5
2.49
123.3
538
100
109.3
20.3
428.7
79.7
—
0
14.2
2.6
161.9
30.1
266.9
49.6
-67.1
-12.5
2
0.4
201.7
37.5
42.3
7.9
157.1
29.2
1.59
98.8
526.3
100
99.3
18.9
427
81.1
—
0
14.5
2.8
145.7
27.7
281.3
53.4
-71.2
-13.5
84.5
16.1
294.6
56
-6.6
-1.3
219.1
41.6
2.22
98.8
480.2
100
80.1
16.7
400.1
83.3
—
0
16.3
3.4
132.4
27.6
267.6
55.7
-45.1
-9.4
2.7
0.6
225.2
46.9
47.1
9.8
162.8
33.9
1.65
98.6
399.2
68.9
330.2
—
11.1
116.6
213.7
-108.8
0.8
105.6
-91.9
114.6
1.14
100.5
301.3
58.8
242.5
—
11.9
99.8
142.6
-59.8
—
82.8
0.9
73
0.74
98.4
269.4
49.7
219.7
—
11.9
87.4
132.3
25.1
8.3
165.7
1.6
158.4
1.61
98.4
235.2
45.8
189.4
—
13.7
73
116.4
25.5
1.1
143
2
136.3
1.46
93.4
185
36.1
148.9
—
10.2
61.9
87
-27.1
1.4
28.3
-0.2
25.6
0.32
80.4
142.1
34.1
108
—
9.9
54.9
53.1
-8.2
0.9
-0.6
—
-2.2
-0.03
77.2
112.5
29.3
83.2
—
9.5
49.6
33.6
-22.1
0.2
-156.8
0.4
-155.5
-2.17
71.7
87.5
29
58.5
—
13
55.3
3.2
-8.6
0.6
-35.6
—
-32.9
-0.46
71
114.3
27.2
87.1
—
8.5
57.3
29.8
-5
-0.5
-193.3
-6.5
-187.4
-2.8
66.9
111.9
32.8
79.1
—
7.5
60.2
18.9
17
0.3
-237.5
-81.5
-156.8
-2.4
65.3
119.1
29.8
89.3
—
7.7
64.9
24.4
-29.4
0.4
-328.1
-116.7
-212.3
-3.45
61.5
101.4
31.9
69.5
—
8.2
68.1
1.4
7.9
0.5
9.8
3.4
5.8
0.1
58.6
131.6
33.6
98
—
6.3
60.1
37.9
117.7
0.6
156.2
56.2
98.7
1.72
57.5
139.1
23.6
115.5
—
6.5
52
63.5
5.1
—
68.6
24
43.7
0.79
55.4
127
19.8
107.3
—
3.9
44
63.2
-18.8
-1.4
43
15.2
27.8
0.54
51.1
98
14.3
83.7
—
4.6
35.6
48.1
-10.9
—
37.2
13.6
23.6
0.48
48.9
75.9
10.7
65.2
—
3.8
27.5
37.7
-5.9
—
31.8
11.7
20.1
0.42
47.4
57.8
8.8
49
—
2.1
19.6
29.4
-6
0.3
23.7
9.1
14.6
0.33
44.7
45.4
8.5
36.9
—
2.6
17.5
19.4
2.5
0.4
22.3
7.8
14.5
0.36
39.7
28.9
7
21.9
—
2.5
13.2
8.7
-0.5
0.4
8.6
3.2
5.4
0.15
37.2