Hamilton Statements
HL
Hamilton 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
196.73
100
—
0
—
0
—
0
107.12
54.4
107.12
54.4
89.611
45.6
7.349
3.7
9.814
5
106.77
54.3
19.687
10
58.964
30
1.09
54.05
176.66
100
—
0
—
0
—
0
92.778
52.5
92.778
52.5
83.887
47.5
14.863
8.4
-1.526
-0.9
97.224
55
20.399
11.5
48.36
27.4
0.89
53.811
125.26
100
—
0
—
0
—
0
73.87
59
73.87
59
51.394
41
-1.054
-0.8
-0.008
-0.006
50.332
40.2
15.8
12.6
19.506
15.6
0.36
53.988
126.9
100
—
0
—
0
—
0
71.3
56.2
71.3
56.2
55.6
43.8
12
9.5
-1.2
-0.9
66.4
52.3
1.9
1.5
42
33.1
0.77
53.9
125
100
—
0
—
0
—
0
70.1
56.1
70.1
56.1
54.9
43.9
12.6
10.1
0.2
0.2
67.7
54.2
16.4
13.1
31
24.8
0.57
53.9
112.8
100
—
0
—
0
—
0
63.5
56.3
63.5
56.3
49.3
43.7
12.1
10.7
6.6
5.9
68.1
60.4
16.7
14.8
31.1
27.6
0.58
53.6
127.1
100
—
0
—
0
—
0
68.7
54.1
68.7
54.1
58.4
45.9
3.3
2.6
12.6
9.9
33.7
26.5
11.8
9.3
11.8
9.3
0.21
53.8
153.4
100
—
0
—
0
—
0
83.6
54.5
83.6
54.5
69.8
45.5
-8.3
-5.4
11.7
7.6
73.2
47.7
15.5
10.1
36.2
23.6
0.67
53.7
135.5
100
—
0
—
0
—
0
73
53.9
73
53.9
62.5
46.1
0.7
0.5
4.3
3.2
67.6
49.9
11.5
8.5
33.9
25
0.63
53.7
100.9
100
—
0
—
0
—
0
54.6
54.1
54.6
54.1
46.3
45.9
21.2
21
-1
-1
66.5
65.9
28.9
28.6
14.4
14.3
0.26
53.6
91.7
100
—
0
—
0
—
0
50.7
55.3
50.7
55.3
41
44.7
13.6
14.8
37
40.3
91.7
100
11.5
12.5
53.2
58
0.99
53.7
96.3
100
—
0
—
0
—
0
49.8
51.7
49.8
51.7
46.5
48.3
27.5
28.6
24.9
25.9
98.9
102.7
14
14.5
51.2
53.2
1.41
36.3
79
100
—
0
—
0
—
0
43.2
54.7
43.2
54.7
35.8
45.3
17.3
21.9
3.6
4.6
56.6
71.6
12
15.2
28.2
35.7
0.78
36.3
102.9
100
—
0
—
0
—
0
57
55.4
57
55.4
45.9
44.6
23.6
22.9
-0.9
-0.9
68.5
66.6
3.9
3.8
35.1
34.1
1
35
84.6
100
—
0
—
0
—
0
41.9
49.5
41.9
49.5
42.7
50.5
12.1
14.3
6.2
7.3
61.1
72.2
6.4
7.6
33.2
39.2
0.96
34.8
84.4
100
—
0
—
0
—
0
46.1
54.6
46.1
54.6
38.3
45.4
17.6
20.9
0.9
1.1
56.8
67.3
12.2
14.5
21.8
25.8
0.66
33.2
69.7
100
—
0
—
0
—
0
40.9
58.7
40.9
58.7
28.8
41.3
-21.7
-31.1
-0.3
-0.4
6.9
9.9
1.9
2.7
3.2
4.6
0.11
30.4
76.9
100
—
0
—
0
—
0
43.3
56.3
43.3
56.3
33.6
43.7
5.4
7
2
2.6
41
53.3
2.4
3.1
20.6
26.8
0.7
29.5
68.1
100
—
0
—
0
—
0
39.2
57.6
39.2
57.6
28.9
42.4
4
5.9
0.1
0.1
33
48.5
4.6
6.8
13.5
19.8
0.46
29.6
64.3
100
—
0
—
0
—
0
37.4
58.2
37.4
58.2
26.9
41.8
3.1
4.8
5
7.8
34.9
54.3
2.7
4.2
15.3
23.8
0.55
27.6
64.7
100
—
0
—
0
—
0
37.7
58.3
37.7
58.3
27
41.7
5.7
8.8
-0.9
-1.4
31.8
49.1
4.3
6.6
11.4
17.6
0.42
27
67
100
—
0
—
0
—
0
38.1
56.9
38.1
56.9
28.9
43.1
-3.6
-5.4
—
0
25.3
37.8
4.9
7.3
8
11.9
0.31
25.6
66
100
—
0
—
0
—
0
37.8
57.3
37.8
57.3
28.2
42.7
4.2
6.4
8.9
13.5
41.4
62.7
18.5
28
5.5
8.3
0.21
25.6
55.8
100
—
0
—
0
—
0
34.5
61.8
34.5
61.8
21.4
38.4
4.6
8.2
12.2
21.9
38.2
68.5
5.6
10
11.2
20.1
0.48
23.3
63.4
100
—
0
—
0
—
0
37.7
59.5
37.7
59.5
25.7
40.5
-0.8
-1.3
-0.1
-0.2
24.7
39
1.6
2.5
8.8
13.9
0.38
23.1
77.6
100
—
0
—
0
—
0
33.2
42.8
33.2
42.8
44.4
57.2
3.4
4.4
0.9
1.2
48.6
62.6
4.5
5.8
13.5
17.4
0.67
19.9
65
—
—
—
30.7
30.7
34.3
2.3
4.2
40.8
2.4
-6.3
-0.34
18.1
48.7
—
—
—
28.7
28.7
20
0.8
0.1
20.9
2.7
4.7
0.24
19.3
52.7
—
—
—
28.4
28.4
24.3
5.1
-0.1
29.3
3.7
5.5
0.28
19.3
46.7
—
—
—
27.6
27.6
19.1
-1.7
-0.1
17.2
0.6
-56.2
-2.93
19.2
42.3
—
—
—
25.6
25.6
16.8
0.2
0.2
17.2
0.1
17
0.89
19.2
51.2
—
—
—
27.8
27.8
23.4
0.9
—
24.4
—
23.9
1.25
19.2
39.6
—
—
—
22.7
22.7
16.9
-0.9
—
16
-0.4
15.8
0.83
19.2
41.3
—
—
—
22.5
22.5
18.8
2.9
-5.5
16.3
0.7
-41
-2.14
19.2
55.1
—
—
—
30.3
30.3
24.8
-4.4
—
20.4
0.1
20.8
1.09
19.2
38.8
—
—
—
42.5
42.5
-3.7
-5.8
5.9
-3.6
0.1
-2.6
-0.14
19.2
45.6
—
—
—
23.7
23.7
21.9
1.8
—
23.6
0.1
22.8
1.19
19.2