Freedom Statements
FR
Freedom 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
430.13
100
127.46
29.6
302.68
70.4
—
0
137.71
32
135.94
31.6
166.73
38.8
-125.14
-29.09
—
0
41.598
9.7
7.339
1.7
34.4
8
0.571
60.256
478.84
100
94.305
19.7
384.53
80.3
—
0
138.37
28.9
130.4
27.2
254.13
53.1
-149.65
-31.3
—
0
104.49
21.8
9.011
1.9
95.223
19.9
1.583
60.161
422.38
100
83.807
19.8
338.57
80.2
—
0
95.511
22.6
91.985
21.8
246.59
58.4
-134.97
-32
—
0
111.62
26.4
15.544
3.7
96.368
22.8
1.625
59.289
437.9
100
65.602
15
372.3
85
—
0
91.249
20.8
95.911
21.9
276.39
63.1
-141.7
-32.4
—
0
134.69
30.8
19.208
4.4
115.85
26.5
1.954
59.292
327.51
100
50.198
15.3
277.32
84.7
—
0
72.063
22
86.389
26.4
190.93
58.3
-106.35
-32.5
—
0
84.577
25.8
16.656
5.1
68.102
20.8
1.149
59.294
249.17
100
31.335
12.6
217.84
87.4
—
0
182.15
73.1
51.079
20.5
166.76
66.9
-96.139
-38.6
—
0
70.617
28.3
16.209
6.5
54.949
22.1
0.92
59.436
215.15
100
35.733
16.6
179.42
83.4
—
0
—
0
75.318
35
104.1
48.4
-52.64
-24.5
—
0
51.46
23.9
5.069
2.4
62.864
29.2
1.05
59.523
178.08
100
35.914
20.2
142.16
79.8
—
0
—
0
41.678
23.4
100.48
56.4
-38.628
-21.7
—
0
61.857
34.7
12.619
7.1
26.262
14.7
0.44
59.518
166.09
100
40.007
24.1
126.08
75.9
—
0
—
0
39.867
24
86.216
51.9
-34.212
-20.6
—
0
52.004
31.3
8.879
5.3
61.065
36.8
1.02
59.598
601.41
100
81.231
13.5
520.18
86.5
—
0
—
0
165.21
27.5
354.97
59
-112.65
-18.7
—
0
236.89
39.4
25.525
4.2
217.94
36.2
3.67
59.378
154.12
100
41.068
26.6
113.05
73.4
—
0
—
0
32.227
20.9
80.827
52.4
-20.843
-13.5
—
0
59.984
38.9
1.806
1.2
54.416
35.3
0.91
59.535
316.65
100
36.164
11.4
280.48
88.6
—
0
—
0
23.534
7.4
256.95
81.1
-15.864
-5.01
—
0
241.09
76.1
32.094
10.1
206.76
65.3
3.47
59.511
146.83
100
34.556
23.5
112.28
76.5
—
0
—
0
33.662
22.9
78.613
53.5
-17.579
-12
—
0
61.034
41.6
5.664
3.9
55.422
37.7
0.931
59.531
124.15
100
23.032
18.6
101.12
81.4
—
0
—
0
24.925
20.1
76.191
61.4
-10.229
-8.2
—
0
65.962
53.1
13.198
10.6
52.376
42.2
0.895
58.501
100.7
100
20.3
20.2
80.4
79.8
—
0
—
0
22.2
22
58.2
57.8
-7.1
-7.05
—
0
50
49.7
7.7
7.6
42.4
42.1
0.72
58.5
67.5
100
20
29.6
47.5
70.4
—
0
—
0
15.9
23.6
31.7
47
-2.5
-3.7
—
0
28.1
41.6
4.6
6.8
23.7
35.1
0.41
58.5
56.7
100
9.8
17.3
46.9
82.7
—
0
—
0
14.4
25.4
32.5
57.3
-4
-7.05
—
0
28.9
51
4.6
8.1
23.9
42.2
0.41
58.5
28.2
100
7.9
28
20.4
72.3
—
0
—
0
16.6
58.9
3.7
13.1
-0.6
-2.1
—
0
2.9
10.3
1.7
6
2.8
9.9
0.05
58.3
30.1
100
5.5
18.3
24.6
81.7
—
0
—
0
17.2
57.1
7.4
24.6
-3.2
-10.6
—
0
4
13.3
-0.1
-0.3
5
16.6
0.09
58.4
32.1
100
4.5
14
27.6
86
—
0
—
0
14.2
44.2
13.4
41.7
-2.3
-7.2
—
0
11.5
35.8
2.9
9
8.8
27.4
0.15
58.3
29.3
100
4
13.7
25.3
86.3
—
0
—
0
13.1
44.7
12.2
41.6
-3.6
-12.3
—
0
9.7
33.1
1.5
5.1
8.2
28
0.14
58.2
22.9
100
3.1
13.5
19.8
86.5
—
0
—
0
11.5
50.2
8.3
36.2
-3.6
-15.7
—
0
3.2
14
0.4
1.7
2.9
12.7
0.05
58.3
26.9
100
1.4
5.2
25.5
94.8
—
0
—
0
12.4
46.1
13.1
48.7
-3.7
-13.8
—
0
9.4
34.9
0.5
1.9
8.9
33.1
0.15
58.2
18.6
100
1
5.4
17.6
94.6
—
0
—
0
10.4
55.9
7.1
38.2
-4.8
-25.8
—
0
2.3
12.4
0.6
3.2
1.7
9.1
0.03
58.2
10.1
100
0.8
7.9
9.3
92.1
—
0
—
0
9
89.1
0.2
2
-6.7
-66.3
—
0
-6.5
-64.4
-0.2
-2
-6.3
-62.4
-0.11
58
9
100
0.6
6.7
8.5
94.4
—
0
—
0
7
77.8
1.5
16.7
-4.9
-54.4
—
0
-3.4
-37.8
-0.3
-3.3
-3.3
-36.7
-0.06
54
-2.7
0.9
-3.5
—
—
6.9
-10.5
-3.4
—
-13.9
-0.4
-13.5
-0.3
45
35.5
0.5
35
—
—
3.7
31.3
-2.9
—
28.4
1
27.4
1.22
22.5
12.8
0.3
12.5
—
—
3.7
8.8
-0.9
—
8
—
8
0.71
11.3
8.4
0.1
8.3
—
—
2.5
5.8
0.5
—
6.3
0.4
5.9
0.53
11.2
3
0.1
2.9
—
—
2.6
0.3
-1.3
—
-1
-0.4
-0.6
-0.05
11.2
4.8
—
4.8
—
—
2.3
2.5
-0.4
—
2.1
-0.1
2.2
0.2
11.3
1
0.1
0.9
—
—
2.1
-1.2
-0.5
—
-1.7
-0.5
-1.2
-0.11
11.2
—
—
—
—
0.1
0.1
-0.1
—
—
-0.1
—
-0.1
-0.01
11.2
—
—
—
—
0.1
0.1
-0.1
—
—
-0.1
—
-0.1
-0.01
9.9
—
—
—
—
0.1
0.1
-0.1
—
—
-0.1
—
-0.1
-0.01
10.3
—
—
—
—
0.1
0.2
-0.2
—
—
-0.2
—
-0.2
-0.02
9
—
—
—
—
—
—
—
—
—
—
—
—
-0.01
2.2
—
—
—
—
—
—
—
—
—
—
-0.1
—
0.02
2.2
—
—
—
—
—
—
—
—
—
—
—
—
-0.01
2.2
—
—
—
—
—
—
—
—
—
—
—
—
-0.01
2.2
—
—
—
—
—
0.1
-0.1
—
—
—
—
—
-0.02
2.2
—
—
—
—
0.4
0.4
-0.4
—
—
-0.4
—
-0.4
-0.17
2.2
—
—
—
—
0.6
0.6
-0.6
—
—
-0.6
—
-0.6
-0.27
2.2
—
—
—
—
0.5
0.5
-0.5
—
—
-0.5
—
-0.5
-0.24
2.2
—
—
—
—
0.5
0.5
-0.5
—
—
-0.5
—
-0.5
-0.23
2.2
—
—
—
—
0.8
0.8
-0.8
—
—
-0.8
—
-0.8
-0.364
2.2